{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Cover","Assumptions","Exhibit_SRB_1","Staffs 3rd Set No. 54","RevReq_BaseCase","RevReq_ExitCase_(2021)","RevReq_ExitCase_(2018)","RevReq_Delta_(2021)","RevReq_Delta_(2018)","Input","lookups"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":5,"comments":7,"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":"Cover","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["SJRPP 000897"]
[]
[]
[null,null,"Economic Decision Making Model"]
[null,null,{"$f":"Assumptions!D3","v":"St. Johns Power Park Retirement"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Author:","FPL Finance"]

{"sheet":"Assumptions","index":1,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,3,2,9]]}
["GENERAL  ASSUMPTIONS",null,null,null,"SJRPP 000898",null,null,null,null,null,null,null,null,null," "]
[]
[null,"PROJECT TITLE:",null,"St. Johns Power Park Retirement"]
[null,null,null,null,null,null,null,{"$f":"Input!I3","v":"$ dollars"}]
[null,null,null,null,null,null,"CPVRR:",{"$f":"Input!I90","v":-183180075.4809404},"unfavorable / (favorable)"]
[]
[]
[null,"DATES"]
[null,"Model Start Year",null,2016]
[null,"Discount Date",null,"2018-01-01"]
[null,"Inflation Base Year",null,2017]
[]
[]
["I)","TAX RATES"]
[null,"State Income Tax Rate",null,null,5.5E-2]
[null,"Federal Income Tax Rate",null,null,0.35]
[null,"Blended Income Tax Rate",null,null,{"$f":"((1-E15)*E16)+E15","v":0.38574999999999998}]
[]
["II)","COST OF CAPITAL"]
[]
[]
[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",{"$f":"1-C25","v":0.40400000000000003},5.1670572916666664E-2,{"$f":"C24*D24","v":2.0874911458333333E-2},{"$f":"D24*(1-$E$17)","v":3.1738649414062493E-2},{"$f":"E24*(1-$E$17)","v":1.282241436328125E-2},{"$f":"+E24","v":2.0874911458333333E-2}]
[null,"COMMON",0.59599999999999997,0.1055,{"$f":"C25*D25","v":6.2877999999999989E-2},{"$f":"D25","v":0.1055},{"$f":"E25","v":6.2877999999999989E-2},{"$f":"+E25/(1-Tax_Rate)","v":0.10236548636548636}]
[null,"TOTAL",{"$f":"SUM(C24:C25)","v":1},null,null,null,{"$f":"SUM(G24:G25)","v":7.5700414363281232E-2},{"$f":"SUM(H24:H25)","v":0.12324039782381968}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G26","v":7.5700414363281232E-2}]
[]
[]
[]
["III)","PROPERTY TAXES",null,null,1.8452306496877478E-2]
[null,"PROPERTY INSURANCE ",null,null,0]
[]
[]
["IV)","FEDERAL TAX INCENTIVES"]
[]
[null,null,2016,{"$f":"C38+1","v":2017},{"$f":"D38+1","v":2018},2019,2020,2021,2022,2023,2024]
[null,"ITC"]
[null,"Bonus",0.5,0.5,0.4,0.3,0,0,0,0,0]

{"sheet":"Exhibit_SRB_1","index":2,"n_rows":98,"n_cols":45,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["SJRPP 000899",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 170123-EI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary CPVRR Analysis for Retirement of SJRPP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit SRB-1 (Amend v1), Page 1 of 1"]
[null,null,null,null,"Nominal",null,"35-yr"]
[null,"(dollars in millions)",null,null,"Total",null,"CPVRR",null,2018,{"$f":"I5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"2032-2052"]
[]
[null,"Discount Factor",null,null,null,null,null,null,{"$f":"RevReq_BaseCase!Q5","v":0.96426797832426303},{"$f":"RevReq_BaseCase!R5","v":0.89658864525512649},{"$f":"RevReq_BaseCase!S5","v":0.83332627026889028},{"$f":"RevReq_BaseCase!T5","v":0.77468248514354721},{"$f":"RevReq_BaseCase!U5","v":0.72016564723747001},{"$f":"RevReq_BaseCase!V5","v":0.66948533032195934},{"$f":"RevReq_BaseCase!W5","v":0.62224713224890627},{"$f":"RevReq_BaseCase!X5","v":0.57845764856121307},{"$f":"RevReq_BaseCase!Y5","v":0.53774976827875298},{"$f":"RevReq_BaseCase!Z5","v":0.49990662929794705},{"$f":"RevReq_BaseCase!AA5","v":0.46463373039596167},{"$f":"RevReq_BaseCase!AB5","v":0.43193599648372677},{"$f":"RevReq_BaseCase!AC5","v":0.40153930473234439},{"$f":"RevReq_BaseCase!AD5","v":0.37328172358288042},{"$f":"RevReq_BaseCase!AE5","v":0.34694334812186939},{"$f":"RevReq_BaseCase!AF5","v":0.32252785579452331},{"$f":"RevReq_BaseCase!AG5","v":0.29983055829297139},{"$f":"RevReq_BaseCase!AH5","v":0.27873054085457827},{"$f":"RevReq_BaseCase!AI5","v":0.25906359984548133},{"$f":"RevReq_BaseCase!AJ5","v":0.24083248122463896},{"$f":"RevReq_BaseCase!AK5","v":0.22388434364152429},{"$f":"RevReq_BaseCase!AL5","v":0.20812889969373477},{"$f":"RevReq_BaseCase!AM5","v":0.19344353805372519},{"$f":"RevReq_BaseCase!AN5","v":0.17983030913697892},{"$f":"RevReq_BaseCase!AO5","v":0.1671750858657263},{"$f":"RevReq_BaseCase!AP5","v":0.15541045037588744},{"$f":"RevReq_BaseCase!AQ5","v":0.14444484843514271},{"$f":"RevReq_BaseCase!AR5","v":0.13427981109465426},{"$f":"RevReq_BaseCase!AS5","v":0.12483011933590812},{"$f":"RevReq_BaseCase!AT5","v":0.1160454320451261},{"$f":"RevReq_BaseCase!AU5","v":0.10785738541267118},{"$f":"RevReq_BaseCase!AV5","v":0.10026712267886696},{"$f":"RevReq_BaseCase!AW5","v":9.3211010556518398E-2},{"$f":"RevReq_BaseCase!AX5","v":8.6651459190606489E-2},{"$f":"RevReq_BaseCase!AY5","v":8.0537421127074169E-2},null,"na"]
[]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",{"$f":"SUM(I10:AQ10)","v":-591.84554836833161},null,{"$f":"SUMPRODUCT(I10:AQ10,$I$7:$AQ$7)","v":-186.55130978674794},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$143:Q$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-12.347726140000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$143:R$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$143:S$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$143:T$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-12.510772624344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$143:U$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-12.760988076830881},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$143:V$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-13.016207838367498},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$143:W$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-13.276531995134848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$143:X$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-13.762878795677544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$143:Y$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-14.038136371591097},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$143:Z$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-14.089161965493062},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$143:AA$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-14.370945204802926},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$143:AB$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-14.658364108898983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$143:AC$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-14.951531391076964},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$143:AD$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-15.250562018898503},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$143:AE$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-15.555573259276471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$143:AF$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-15.866684724462001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$143:AG$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-16.184018418951243},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$143:AH$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-16.776872454995093},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$143:AI$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-17.112409904094999},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-17.174609818338414},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$143:AK$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-17.518102014705182},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$143:AL$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-17.868464054999283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$143:AM$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-18.225833336099271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$143:AN$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-18.59035000282126},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$143:AO$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-18.962157002877682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$143:AP$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-19.341400142935235},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-19.728228145793942},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$143:AR$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-20.450913907602768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$143:AS$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-20.859932185754822},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$143:AT$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-20.935753534141696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$143:AU$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-21.354468604824532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$143:AV$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-21.781557976921022},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$143:AW$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-22.217189136459442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$143:AX$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-22.661532919188634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$143:AY$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D10 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D10 ))/10^6","v":-23.114763577572408},null,{"$f":"SUM(W10:AQ10)","v":-402.28081512281551}]
[null,"Property Tax",null,"Base",{"$f":"SUM(I11:AQ11)","v":-92.733067298648109},null,{"$f":"SUMPRODUCT(I11:AQ11,$I$7:$AQ$7)","v":-26.910705216598515},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$767:Q$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$767:R$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.83295939574816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$767:S$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.8272680231958192},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$767:T$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.8183719821237276},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$767:U$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.8204115811113162},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$767:V$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.8169753683818441},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$767:W$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.8123089897161118},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$767:X$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.9502349506169905},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$767:Y$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-1.9745865806837906},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$767:Z$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.090086044139801},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$767:AA$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.2058813508883861},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$767:AB$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.2435812642624726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$767:AC$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.318306810546261},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$767:AD$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.3650730635773614},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$767:AE$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.4520738393765269},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$767:AF$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.5138581439511598},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$767:AG$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.6002064841060264},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$767:AH$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.7367965407307344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$767:AI$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.839747903236852},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.8824028956309502},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$767:AK$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.9482435768427186},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$767:AL$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-2.9976540111225236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$767:AM$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.0837949480505511},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$767:AN$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.1770729116758298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$767:AO$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.2776395980563242},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$767:AP$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.36324524911922},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.4039809108997039},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$767:AR$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5065368185210346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$767:AS$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5192107491234936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$767:AT$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5459174181927087},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$767:AU$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5567099710031331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$767:AV$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5587092591788481},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$767:AW$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5654048977825843},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$767:AX$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.563030314846634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$767:AY$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D11 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D11 ))/10^6","v":-3.5647854522084965},null,{"$f":"SUM(W11:AQ11)","v":-66.657021893656051}]
[null,"System Impact(3)",null,"Base",677.11751679753945,null,{"$f":"SUMPRODUCT(I12:AQ12,$I$7:$AQ$7)","v":120.77089450511778},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$163:Q$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$163:R$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$163:S$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$163:T$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$163:U$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$163:V$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$163:W$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$163:X$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$163:Y$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$163:Z$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$163:AA$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$163:AB$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$163:AC$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$163:AD$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$163:AE$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$163:AF$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":25.807583852784333},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$163:AG$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":38.812659111902931},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$163:AH$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":37.508754635186911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$163:AI$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":38.163855664559271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":36.389040644479209},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$163:AK$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":36.217933770318638},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$163:AL$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":35.444898991610984},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$163:AM$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":35.419907840463893},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$163:AN$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":33.720844587508594},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$163:AO$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":35.255617825474658},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$163:AP$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":34.879880818291412},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":35.649253092579976},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$163:AR$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":32.581040019469889},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$163:AS$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":33.087037570099696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$163:AT$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$163:AU$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$163:AV$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$163:AW$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$163:AX$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$163:AY$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D12 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D12 ))/10^6","v":31.363201395468224},null,{"$f":"SUM(W12:AQ12)","v":677.11751679753945}]
[null,"Depreciation and Amortization(4)",null,"Base",{"$f":"SUM(I13:AQ13)","v":-102.76019252030099},null,{"$f":"SUMPRODUCT(I13:AQ13,$I$7:$AQ$7)","v":-11.63854326543512},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$232:Q$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.6664760283871223},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$232:R$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.6997971620088146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$232:S$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.7483897015288568},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$232:T$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":7.0309419832751221},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$232:U$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.9653852524732685},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$232:V$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.8968309180744907},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$232:W$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.8276995587740839},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$232:X$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.6751831628915816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$232:Y$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.5111643662851986},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$232:Z$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.3798184210594489},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$232:AA$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.1663204768553399},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$232:AB$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":6.0239215252305165},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$232:AC$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":5.8739447399045055},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$232:AD$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-9.1137890714656038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$232:AE$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.8308752936118768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$232:AF$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.7623725947402713},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$232:AG$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-7.8468503871753716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$232:AH$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-6.7912081375435287},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$232:AI$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-6.6379057372471726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-6.0693674322631965},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$232:AK$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.816425375153373},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$232:AL$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.4847177608477518},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$232:AM$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.2731224167652835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$232:AN$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.3846141779037682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$232:AO$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.4622443463481147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$232:AP$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.578321352076471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.6185797414472347},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$232:AR$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.6734655014736575},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$232:AS$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7708258989119203},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$232:AT$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7162055384206756},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$232:AU$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7674337851084827},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$232:AV$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7607753953742096},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$232:AW$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7874902890316546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$232:AX$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-5.7945505798215526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$232:AY$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D13 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D13 ))/10^6","v":-14.055599220468583},null,{"$f":"SUM(W13:AQ13)","v":-135.88295096173414}]
[null,"Interest Expense(5)",null,"Base",{"$f":"SUM(I14:AQ14)","v":-37.815529229728682},null,{"$f":"SUMPRODUCT(I14:AQ14,$I$7:$AQ$7)","v":-7.9625827975848242},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$409:Q$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-8.2147224254441764E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$409:R$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":0.40568420477947842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$409:S$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":0.77155552892090296},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$409:T$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":0.13402959055686448},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$409:U$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":7.0547934971760151E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$409:V$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-5.1960112171682615E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$409:W$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-0.16985446194353693},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$409:X$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-0.36548246264097373},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$409:Y$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-0.57434626968196878},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$409:Z$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-0.76886058651788258},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$409:AA$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.0128651743177053},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$409:AB$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.212422924320071},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$409:AC$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.391302199925188},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$409:AD$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4981074582082337},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$409:AE$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4996401052304438},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$409:AF$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4765799383737526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$409:AG$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4544810245835342},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$409:AH$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4824550250049835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$409:AI$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.527948808432863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.525838412272293},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$409:AK$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5097487936962863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$409:AL$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5024502357910936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$409:AM$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5110275101660324},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$409:AN$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5459639613293812},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$409:AO$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5888683680312592},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$409:AP$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.627560939020597},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.6333673784181821},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$409:AR$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.6507719151354787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$409:AS$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.6546790423832627},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$409:AT$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.6196378796593911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$409:AU$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.588173552841283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$409:AV$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5468564255513868},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$409:AW$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.5069134158668767},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$409:AX$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.4659235780057256},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$409:AY$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D14 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D14 ))/10^6","v":-1.1511113051818946},null,{"$f":"SUM(W14:AQ14)","v":-32.069997614975996}]
[null,"Return on Equity(6)",null,"Base",{"$f":"SUM(I15:AQ15)","v":-113.9053859774657},null,{"$f":"SUMPRODUCT(I15:AQ15,$I$7:$AQ$7)","v":-23.984354719103205},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$438:Q$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-0.2474383269591689},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$438:R$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":1.2219745927564607},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$438:S$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":2.324027512371635},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$438:T$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":0.40371489056880572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$438:U$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":0.21249973031063973},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$438:V$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-0.15651074447201152},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$438:W$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-0.51162415128818051},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$438:X$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-1.1008816172374774},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$438:Y$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-1.7300070861208887},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$438:Z$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-2.3159099886755286},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$438:AA$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-3.0508841466402785},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$438:AB$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-3.6519785383312016},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$438:AC$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.1907866244851917},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$438:AD$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5124982180278028},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$438:AE$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5171147539903567},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$438:AF$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.4476544751044216},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$438:AG$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.3810896178558112},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$438:AH$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.4653510147010502},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$438:AI$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.6023843199722103},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5960275270320734},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$438:AK$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5475634634195661},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$438:AL$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5255792396838741},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$438:AM$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5514151269030334},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$438:AN$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.6566483481616601},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$438:AO$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.7858821075472004},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$438:AP$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.902429259544645},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.9199190245752691},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$438:AR$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.9723437959039787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$438:AS$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.9841125810112352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$438:AT$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.8785639546542123},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$438:AU$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.7837892321066224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$438:AV$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.6593365686824182},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$438:AW$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.5390229296063564},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$438:AX$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-4.4155561053193217},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$438:AY$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D15 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D15 ))/10^6","v":-3.4672998154602013},null,{"$f":"SUM(W15:AQ15)","v":-96.599083261235535}]
[null,"Income Tax(7)",null,"Base",{"$f":"SUM(I16:AQ16)","v":-71.532767832002293},null,{"$f":"SUMPRODUCT(I16:AQ16,$I$7:$AQ$7)","v":-15.062213810165339},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$467:Q$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-0.15539167216035721},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$467:R$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":0.76740203362768411},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$467:S$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":1.4594930612899601},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$467:T$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":0.25353360852570939},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$467:U$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":0.13345017658498914},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$467:V$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-9.8289002328169506E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$467:W$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-0.32130079993392902},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$467:X$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-0.69135544786220127},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$467:Y$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-1.0864472665382712},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$467:Z$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-1.4543952431934641},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$467:AA$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-1.9159602109344533},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$467:AB$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.293448467499001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$467:AC$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.6318208227841473},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$467:AD$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8338562272759056},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$467:AE$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8367554193761171},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$467:AF$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.7931342511543029},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$467:AG$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.7513314124344799},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$467:AH$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.804247706830981},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$467:AI$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8903048456317131},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8863127693164383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$467:AK$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8558772584682091},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$467:AL$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8420711301718438},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$467:AM$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.858296109406341},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$467:AN$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.9243827436766141},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$467:AO$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.0055417549635042},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$467:AP$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.0787335561568532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.0897171570694515},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$467:AR$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.122639998811493},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$467:AS$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.1300308150184515},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$467:AT$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.0637461058329056},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$467:AU$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-3.0042274257796175},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$467:AV$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.9260709505400775},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$467:AW$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.8505137893295114},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$467:AX$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.7729764226730627},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$467:AY$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D16 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D16 ))/10^6","v":-2.1774699288787507},null,{"$f":"SUM(W16:AQ16)","v":-60.664381551520719}]
[null,"Base Revenue Requirement",null,null,{"$f":"SUM(I17:AQ17)","v":-333.4749744289378},null,{"$f":"SUM(G10:G16)","v":-151.33881509051713},null,{"$f":"SUM(I10:I16)","v":-20.499179391761089},-19.403159083793351,-17.286044979342176,-6.5069245335412251,-7.1995165636015388,-8.2431121476467144,-9.2639208392425232,-11.195650111143607,-12.89235920833082,-14.338595406960291,-16.390215610728408,-18.035873778081214,-19.609803108913244,-35.573886057453407,-34.692032670861792,-9.0527002750015768,3.5946817667964615,2.4518237553805426,2.5531541459434615,1.2544817896258449,1.0219732880333057,0.22396255899461437,-8.3581606926620644E-2,-2.5581875580599185,-1.8267153523494271,-3.0118096805616106,-2.7445392656238083,-6.7956319179785218,-6.8317537021034909,-8.3966230354333646,-8.6916011761954479,-8.8701051807797384,-9.1033330626082041,-9.3103685243867087,-16.167827904302111,null,{"$f":"SUM(W17:AQ17)","v":-117.03673360839811}]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",{"$f":"SUM(I20:AQ20)","v":-105.66775240203222},null,{"$f":"SUMPRODUCT(I20:AQ20,$I$7:$AQ$7)","v":-93.804670476939549},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$143:Q$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!Q154-RevReq_BaseCase!Q154)/10^6","v":-53.383126520137509},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$143:R$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!R154-RevReq_BaseCase!R154)/10^6","v":-44.80424834071033},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$143:S$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!S154-RevReq_BaseCase!S154)/10^6","v":-0.16222344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$143:T$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!T154-RevReq_BaseCase!T154)/10^6","v":-0.16546790879999995},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$143:U$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!U154-RevReq_BaseCase!U154)/10^6","v":-0.16877726697599998},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$143:V$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!V154-RevReq_BaseCase!V154)/10^6","v":-0.17215281231551996},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$143:W$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!W154-RevReq_BaseCase!W154)/10^6","v":-0.17559586856183038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$143:X$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!X154-RevReq_BaseCase!X154)/10^6","v":-0.17910778593306698},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$143:Y$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!Y154-RevReq_BaseCase!Y154)/10^6","v":-0.18268994165172833},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$143:Z$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!Z154-RevReq_BaseCase!Z154)/10^6","v":-0.18634374048476288},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$143:AA$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AA154-RevReq_BaseCase!AA154)/10^6","v":-0.19007061529445818},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$143:AB$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AB154-RevReq_BaseCase!AB154)/10^6","v":-0.19387202760034733},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$143:AC$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AC154-RevReq_BaseCase!AC154)/10^6","v":-0.19774946815235431},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$143:AD$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AD154-RevReq_BaseCase!AD154)/10^6","v":-0.20170445751540136},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$143:AE$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AE154-RevReq_BaseCase!AE154)/10^6","v":-0.20573854666570937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$143:AF$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AF154-RevReq_BaseCase!AF154)/10^6","v":-0.20985331759902356},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$143:AG$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AG154-RevReq_BaseCase!AG154)/10^6","v":-0.21405038395100406},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$143:AH$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AH154-RevReq_BaseCase!AH154)/10^6","v":-0.21833139163002416},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$143:AI$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AI154-RevReq_BaseCase!AI154)/10^6","v":-0.22269801946262463},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AJ154-RevReq_BaseCase!AJ154)/10^6","v":-0.22715197985187716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$143:AK$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AK154-RevReq_BaseCase!AK154)/10^6","v":-0.23169501944891469},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$143:AL$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AL154-RevReq_BaseCase!AL154)/10^6","v":-0.23632891983789298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$143:AM$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AM154-RevReq_BaseCase!AM154)/10^6","v":-0.24105549823465086},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$143:AN$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AN154-RevReq_BaseCase!AN154)/10^6","v":-0.2458766081993439},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$143:AO$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AO154-RevReq_BaseCase!AO154)/10^6","v":-0.25079414036333075},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$143:AP$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AP154-RevReq_BaseCase!AP154)/10^6","v":-0.25581002317059737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AQ154-RevReq_BaseCase!AQ154)/10^6","v":-0.26092622363400936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$143:AR$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AR154-RevReq_BaseCase!AR154)/10^6","v":-0.26614474810668953},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$143:AS$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AS154-RevReq_BaseCase!AS154)/10^6","v":-0.27146764306882332},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$143:AT$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AT154-RevReq_BaseCase!AT154)/10^6","v":-0.27689699593019979},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$143:AU$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AU154-RevReq_BaseCase!AU154)/10^6","v":-0.2824349358488038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$143:AV$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AV154-RevReq_BaseCase!AV154)/10^6","v":-0.2880836345657799},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$143:AW$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AW154-RevReq_BaseCase!AW154)/10^6","v":-0.29384530725709546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$143:AX$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AX154-RevReq_BaseCase!AX154)/10^6","v":-0.29972221340223737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$143:AY$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D20 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D20 ))/10^6-+('RevReq_ExitCase_(2021)'!AY154-RevReq_BaseCase!AY154)/10^6","v":-0.30571665767028217},null,{"$f":"SUM(W20:AQ20)","v":-5.3046222078989143}]
[null,"Property Tax",null,"Clause",{"$f":"SUM(I21:AQ21)","v":-9.581230165621303},null,{"$f":"SUMPRODUCT(I21:AQ21,$I$7:$AQ$7)","v":-8.3810839794920131},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$767:Q$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!Q154-RevReq_BaseCase!Q154)/10^6","v":-2.664314433569146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$767:R$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!R154-RevReq_BaseCase!R154)/10^6","v":-2.5494100552071011},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$767:S$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!S154-RevReq_BaseCase!S154)/10^6","v":-2.4345056768450561},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$767:T$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!T154-RevReq_BaseCase!T154)/10^6","v":-1.9330000000000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$767:U$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!U154-RevReq_BaseCase!U154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$767:V$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!V154-RevReq_BaseCase!V154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$767:W$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!W154-RevReq_BaseCase!W154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$767:X$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!X154-RevReq_BaseCase!X154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$767:Y$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!Y154-RevReq_BaseCase!Y154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$767:Z$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!Z154-RevReq_BaseCase!Z154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$767:AA$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AA154-RevReq_BaseCase!AA154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$767:AB$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AB154-RevReq_BaseCase!AB154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$767:AC$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AC154-RevReq_BaseCase!AC154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$767:AD$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AD154-RevReq_BaseCase!AD154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$767:AE$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AE154-RevReq_BaseCase!AE154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$767:AF$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AF154-RevReq_BaseCase!AF154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$767:AG$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AG154-RevReq_BaseCase!AG154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$767:AH$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AH154-RevReq_BaseCase!AH154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$767:AI$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AI154-RevReq_BaseCase!AI154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AJ154-RevReq_BaseCase!AJ154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$767:AK$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AK154-RevReq_BaseCase!AK154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$767:AL$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AL154-RevReq_BaseCase!AL154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$767:AM$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AM154-RevReq_BaseCase!AM154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$767:AN$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AN154-RevReq_BaseCase!AN154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$767:AO$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AO154-RevReq_BaseCase!AO154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$767:AP$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AP154-RevReq_BaseCase!AP154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AQ154-RevReq_BaseCase!AQ154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$767:AR$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AR154-RevReq_BaseCase!AR154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$767:AS$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AS154-RevReq_BaseCase!AS154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$767:AT$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AT154-RevReq_BaseCase!AT154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$767:AU$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AU154-RevReq_BaseCase!AU154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$767:AV$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AV154-RevReq_BaseCase!AV154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$767:AW$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AW154-RevReq_BaseCase!AW154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$767:AX$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AX154-RevReq_BaseCase!AX154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$767:AY$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D21 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D21 ))/10^6+('RevReq_ExitCase_(2021)'!AY154-RevReq_BaseCase!AY154)/10^6","v":0},null,0]
[null,"System Impact(9)",null,"Clause",-142.28802608748012,null,{"$f":"SUMPRODUCT(I22:AQ22,$I$7:$AQ$7)","v":29.911066091176195},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$163:Q$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":13.543414999999941},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$163:R$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":9.9999999999999982},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$163:S$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":0.48000000000029808},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$163:T$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":7.0000000000038587E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$163:U$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-0.9199999999999442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$163:V$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-0.67000000000012894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$163:W$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-2.1099999999998236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$163:X$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":8.7752817917155106},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$163:Y$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":9.8952817917158349},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$163:Z$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":20.967458847759978},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$163:AA$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":9.0552817917160553},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$163:AB$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":9.0152817917156849},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$163:AC$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":18.523773480149298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$163:AD$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":7.6252817917158637},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$163:AE$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":5.865281791715951},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$163:AF$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":1.645281791715838},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$163:AG$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":0.7452817917157617},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$163:AH$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-0.98471820828438361},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$163:AI$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-3.0347182082844815},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-2.3547182082845532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$163:AK$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-4.8847182082845313},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$163:AL$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-6.6047182082844742},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$163:AM$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-7.0047182082836352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$163:AN$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-7.684718208283968},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$163:AO$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-11.034718208284076},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$163:AP$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-16.904718208284642},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-19.234718208283645},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$163:AR$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-17.324718208284981},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$163:AS$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-15.334718208283746},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$163:AT$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$163:AU$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$163:AV$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$163:AW$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$163:AX$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$163:AY$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D22 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D22 ))/10^6","v":-23.7347182082842},null,-246.53908237396871]
[null,"Depreciation and Amortization(10)",null,"Clause",{"$f":"SUM(I23:AQ23)","v":41.387501999301719},null,{"$f":"SUMPRODUCT(I23:AQ23,$I$7:$AQ$7)","v":50.081107093903753},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$232:Q$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":17.067413895054948},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$232:R$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":7.9744491813055953},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$232:S$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":9.4036111107812559},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$232:T$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":12.531908876490819},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$232:U$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0950756876304215},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$232:V$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0863089735014295},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$232:W$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0773669250898572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$232:X$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0682460357100538},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$232:Y$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0589427285426547},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$232:Z$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0494533552319072},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$232:AA$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.039774194454945},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$232:AB$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0299014504624431},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$232:AC$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":3.0198312515900918},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$232:AD$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.3528110391215904},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$232:AE$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.3632880740283848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$232:AF$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.3739746496333154},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$232:AG$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.3848749567503444},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$232:AH$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.3959932700097142},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$232:AI$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4073339495342714},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4189014426493196},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$232:AK$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4307002856266688},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$232:AL$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4427351054635651},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$232:AM$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4550106216971992},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$232:AN$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4675316482555061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$232:AO$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4803030953449789},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$232:AP$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.4933299713762413},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.506617384928129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$232:AR$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.5201705467510545},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$232:AS$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.5339947718104383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$232:AT$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.5480954813710099},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$232:AU$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.562478205122793},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$232:AV$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.5771485833496115},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$232:AW$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.5877121250271544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$232:AX$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-1.1460428660654496},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$232:AY$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D23 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D23 ))/10^6","v":-2.6657335926279742},null,-31.761970627423121]
[null,"Interest Expense(5)",null,"Clause",{"$f":"SUM(I24:AQ24)","v":-11.679883870596846},null,{"$f":"SUMPRODUCT(I24:AQ24,$I$7:$AQ$7)","v":-1.6341593417844926},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$409:Q$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":1.3127019692601065},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$409:R$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":0.62271703181789118},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$409:S$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":0.39153680075033137},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$409:T$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":0.12692157570534046},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$409:U$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-5.9022562411071844E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$409:V$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.13285171711648225},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$409:W$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.20668226191605499},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$409:X$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.28051422461167363},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$409:Y$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.35434763356125881},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$409:Z$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.42818251768989002},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$409:AA$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.50201890650114822},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$409:AB$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.5758568300886856},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$409:AC$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.64969631914802828},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$409:AD$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.67800535405983908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$409:AE$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.66078396675974316},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$409:AF$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.64356424075085061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$409:AG$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.62634620925898521},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$409:AH$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.60912990617448792},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$409:AI$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.59191536606550565},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.57470262419154894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$409:AK$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.55749171651731844},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$409:AL$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.54028267972680832},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$409:AM$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.52307555123769323},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$409:AN$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.50587036921600104},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$409:AO$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.48866717259108017},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$409:AP$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.47146600107086606},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.45426689515745283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$409:AR$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.43706989616297659},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$409:AS$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.41987504622581584},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$409:AT$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.40268238832711717},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$409:AU$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.3854919663076497},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$409:AV$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.36830382488499797},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$409:AW$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.35116393702423393},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$409:AX$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.33884156011565175},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$409:AY$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D24 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D24 ))/10^6","v":-0.31559160325960162},null,-10.266582921026385]
[null,"Return on Equity(6)",null,"Clause",{"$f":"SUM(I25:AQ25)","v":-35.181358229053032},null,{"$f":"SUMPRODUCT(I25:AQ25,$I$7:$AQ$7)","v":-4.9223045231986422},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$438:Q$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":3.9540323123232555},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$438:R$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":1.8757062325653346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$438:S$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":1.1793607367733925},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$438:T$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":0.38230460776467279},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$438:U$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-0.17778378062541922},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$438:V$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-0.40016697965516146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$438:W$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-0.62255436583275947},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$438:X$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-0.84494602290116982},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$438:Y$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.0673420362782098},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$438:Z$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.2897424930900512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$438:AA$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.51214748220539},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$438:AB$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.7345570942702966},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$438:AC$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.9569714217437615},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$438:AD$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-2.0422419868782669},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$438:AE$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.990368885868147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$438:AF$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.9385007888873131},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$438:AG$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.8866377960163512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$438:AH$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.834780009337458},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$438:AI$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.7829275329744758},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.7310804731337217},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$438:AK$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.679238938145641},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$438:AL$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.6274030385072873},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$438:AM$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.5755728869256542},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$438:AN$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.5237485983618773},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$438:AO$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.4719302900763129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$438:AP$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.4201180816745258},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.3683120951541912},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$438:AR$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.3165124549529381},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$438:AS$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.2647192879971483},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$438:AT$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.2129327237517311},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$438:AU$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.1611528942708937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$438:AV$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.109379934249928},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$438:AW$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.0577523203527253},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$438:AX$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-1.0206356879394884},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$438:AY$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D25 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D25 ))/10^6","v":-0.95060373642138396},null,-30.924308454999199]
[null,"Income Tax(7)",null,"Clause",{"$f":"SUM(I26:AQ26)","v":-22.093950243153778},null,{"$f":"SUMPRODUCT(I26:AQ26,$I$7:$AQ$7)","v":-3.0912152540885245},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$467:Q$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":2.4831387293100469},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$467:R$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":1.1779465677038308},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$467:S$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":0.74064046269489037},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$467:T$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":0.24008791606873836},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$467:U$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.11164850366504764},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$467:V$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.25130551469593598},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$467:W$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.3909651552624942},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$467:X$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.53062747795543552},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$467:Y$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.67029253641728859},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$467:Z$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.80996038536343096},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$467:AA$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.94963108060354795},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$467:AB$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.0893046790635195},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$467:AC$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.228981238807743},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$467:AD$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.2825312925328309},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$467:AE$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.249954900648983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$467:AF$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.217381651303673},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$467:AG$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.184811607347672},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$467:AH$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.152244832888766},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$467:AI$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.1196813933168972},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.0871213553298058},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$467:AK$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.0545647869591876},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$467:AL$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-1.0220117575973726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$467:AM$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.98946233802453609},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$467:AN$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.95691660043645788},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$467:AO$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.92437461847283331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$467:AP$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.89183646724615129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.85930222337115059},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$467:AR$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.82677196499486516},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$467:AS$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.79424577182726908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$467:AT$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.76172372517253628},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$467:AU$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.72920590796092366},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$467:AV$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.69669240478129391},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$467:AW$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.6642701792040111},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$467:AX$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.64096087362256038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$467:AY$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D26 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D26 ))/10^6","v":-0.59698069405705967},null,-19.420516054564008]
[null,"Clause Revenue Requirement",null,null,{"$f":"SUM(I27:AQ27)","v":-285.10469899863568},null,{"$f":"SUM(G20:G26)","v":-31.84126039042328},null,{"$f":"SUM(I20:I26)","v":-17.686739047758358},-25.702839382524783,9.5984199941551118,11.252755067229607,1.6578435739529389,1.4598319497182008,-0.42843072648310543,10.008332316024219,10.679552372350003,21.302683066363748,8.9411879015664546,8.4515926111552773,17.510206283887499,2.0679876616079356,0.39514741774498341,-3.7379928564583373,-4.5514391616085952,-6.1951976183248334,-8.1592744696382571,-7.3936760834408268,-9.8384089549822598,-11.473479709417401,-11.78889510440337,-12.384662032753154,-15.650787525132614,-21.437278752823023,-23.684143030528581,-21.691387819253507,-19.619020729213243,-27.937049522836798,-27.855482117795269,-27.774326590115813,-27.689462077149418,-27.180921409429587,-28.5693444923205,null,-344.2170826398804]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,{"$f":"E17+E27","v":-618.57967342757343},null,{"$f":"G17+G27","v":-183.18007548094042},null,{"$f":"I17+I27","v":-38.185918439519448},-45.105998466318134,-7.6876249851870639,4.7458305336883821,-5.5416729896485997,-6.783280197928514,-9.6923515657256285,-1.1873177951193874,-2.2128068359808175,6.9640876594034573,-7.4490277091619532,-9.5842811669259369,-2.0995968250257455,-33.50589839584547,-34.296885253116805,-12.790693131459914,-0.95675739481213373,-3.7433738629442908,-5.6061203236947961,-6.1391942938149819,-8.816435666948955,-11.249517150422786,-11.872476711329991,-14.942849590813072,-17.477502877482042,-24.449088433384635,-26.428682296152388,-28.487019737232028,-26.450774431316734,-36.333672558270166,-36.547083293990717,-36.644431770895551,-36.792795139757622,-36.491289933816297,-44.737172396622611,null,{"$f":"SUM(W29:AQ29)","v":-461.2538162482785}]
[]
[null,"check",null,null,null,null,null,null,{"$f":"ROUND('RevReq_Delta_(2021)'!Q35/10^6-I29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!R35/10^6-J29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!S35/10^6-K29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!T35/10^6-L29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!U35/10^6-M29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!V35/10^6-N29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!W35/10^6-O29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!X35/10^6-P29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!Y35/10^6-Q29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!Z35/10^6-R29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!AA35/10^6-S29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!AB35/10^6-T29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!AC35/10^6-U29,3)","v":0},{"$f":"ROUND('RevReq_Delta_(2021)'!AD35/10^6-V29,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,1,"Incremental Revenue Requirement represents the difference between the Revenue Requirement with and without the Transaction."]
[null,{"$f":"B34+1","v":2},"Represents the O&M savings associated with FPL's 20% Equity portion of SJRPP that are recovered through base rates."]
[null,{"$f":"B35+1","v":3},"Base system impact reflects Fixed O&M and Capital Costs associated with additional generation in 2033."]
[null,4,"Incremental Base D&A represents the amortization of the base regulatory assets less the avoided status quo depreciation of existing and future capital. It also includes the net impact to dismantlement accrual."]
[null,5,"Interest expense assumes 5.2% cost of debt and 40.4% debt to investor capital ratio."]
[null,6,"Return on Equity assumes 10.55% cost of equity and 59.6% equity to investor capital ratio."]
[null,7,"Income tax assumes blended state and federal tax rate of 38.575%."]
[null,8,"Includes payments to JEA for debt service, CCRA, O&M, and Transmission Costs associated with the PPA. Also includes O&M savings associated with FPL's 20% Equity portion that are recovered through ECR Clause."]
[null,9,"Clause system impacts include incremental effects on fuel, emissions, variable O&M, short-term PPAs, and gas transportation."]
[null,10,"Incremental Clause D&A represents the amortization of the clause regulatory assets less the avoided status quo depreciation of existing and future ECRC capital. It also includes the net impact to suspension liability,"]
[null,null,"deferred interest and dismantlement accrual."]
[null,{"$f":"B43+1","v":11},"Net Customer Costs / (Savings) reflect the sum of base and clause net revenue requirement."]
[]
[]
[]
[]
[]
[]
[null,"As Filed"]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",-591.84554836833161,null,-186.55130978674794,null,-12.347726140000001,-12.2654633572,-12.2654633572,-12.510772624344,-12.760988076830881,-13.016207838367498,-13.276531995134848,-13.762878795677544,-14.038136371591097,-14.089161965493062,-14.370945204802926,-14.658364108898983,-14.951531391076964,-15.250562018898503,-15.555573259276471,-15.866684724462001,-16.184018418951243,-16.776872454995093,-17.112409904094999,-17.174609818338414,-17.518102014705182,-17.868464054999283,-18.225833336099271,-18.59035000282126,-18.962157002877682,-19.341400142935235,-19.728228145793942,-20.450913907602768,-20.859932185754822,-20.935753534141696,-21.354468604824532,-21.781557976921022,-22.217189136459442,-22.661532919188634,-23.114763577572408,null,-402.28081512281551]
[null,"Property Tax",null,"Base",-92.733067298648109,null,-26.910705216598515,null,0,-1.83295939574816,-1.8272680231958192,-1.8183719821237276,-1.8204115811113162,-1.8169753683818441,-1.8123089897161118,-1.9502349506169905,-1.9745865806837906,-2.090086044139801,-2.2058813508883861,-2.2435812642624726,-2.318306810546261,-2.3650730635773614,-2.4520738393765269,-2.5138581439511598,-2.6002064841060264,-2.7367965407307344,-2.839747903236852,-2.8824028956309502,-2.9482435768427186,-2.9976540111225236,-3.0837949480505511,-3.1770729116758298,-3.2776395980563242,-3.36324524911922,-3.4039809108997039,-3.5065368185210346,-3.5192107491234936,-3.5459174181927087,-3.5567099710031331,-3.5587092591788481,-3.5654048977825843,-3.563030314846634,-3.5647854522084965,null,-66.657021893656051]
[null,"System Impact(3)",null,"Base",677.11751679753945,null,120.77089450511778,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.807583852784333,38.812659111902931,37.508754635186911,38.163855664559271,36.389040644479209,36.217933770318638,35.444898991610984,35.419907840463893,33.720844587508594,35.255617825474658,34.879880818291412,35.649253092579976,32.581040019469889,33.087037570099696,31.363201395468224,31.363201395468224,31.363201395468224,31.363201395468224,31.363201395468224,31.363201395468224,null,677.11751679753945]
[null,"Depreciation and Amortization(4)",null,"Base",-119.83671374438828,null,-18.612829171485075,null,-7.7724694793132851,-7.8139666440170403,-7.8702652261945767,6.9016987913006469,6.8279998159555841,6.7500017093563187,6.6740889640486927,6.5213837604654898,6.3509827974562274,6.1893552579378515,5.9757701045696496,5.7999363630007998,5.6421534709943799,-9.3640561372925131,-9.4993109494838066,-9.6047155014825769,-8.971300553877338,-9.049768678696303,-9.2099954412880205,-9.3232269972096269,-9.4193757102219315,-9.4753970886656962,-9.5886707746055304,-7.5076341638096666,-6.9611698312449404,-6.4874651537556067,-6.5812646974920836,-6.7793083181401679,-4.5074468204855922,-4.5887311076662813,-4.6709762213847572,-4.7416622796555705,-4.8116614250636527,-4.8807056594445877,-3.9895399189827576,null,-150.64932729265652]
[null,"Interest Expense(5)",null,"Base",-30.405375840169242,null,-6.7520637401642336,null,-8.0900048449393691E-2,0.40947815042381386,0.77799806766974289,0.14321736313667044,8.2580378689654843E-2,-3.6970249718855541E-2,-0.1518031579049528,-0.34432502966067491,-0.55004057988359123,-0.7411715809355498,-0.98159815226059743,-1.1773629693067633,-1.352184908023065,-1.4547643307370761,-1.4428605174279707,-1.3961567621749702,-1.3534209203881657,-1.3575628549912793,-1.3698977185428707,-1.3282473342567871,-1.2660086664743513,-1.2078074190420922,-1.1608828265846265,-1.1508477355949214,-1.1649431982214924,-1.1817521953214376,-1.1686914816544047,-1.1659938417437974,-1.1625604066901984,-1.1329437005016842,-1.1058336618051028,-1.0681760957955642,-1.0311369882816974,-0.99423359594929417,-0.73757087176589675,null,-24.947528793208605]
[null,"Return on Equity(6)",null,"Base",-91.585021852389843,null,-20.338110880205068,null,-0.24368166813806225,1.2334024598734383,2.3434332929546144,0.4313896792943126,0.24874304552679938,-0.11135929206033657,-0.45725123106748189,-1.0371526249689063,-1.656795127057356,-2.2325070340579218,-2.9567037321829042,-3.5463733071077326,-4.0729601568074179,-4.3819429735386812,-4.3460871101620189,-4.2054092093881756,-4.0766831898678415,-4.0891592458498938,-4.1263134896868108,-4.000857012021374,-3.8133858957660896,-3.6380760247110584,-3.4967329330083783,-3.4665059089316479,-3.5089633105260267,-3.5595942375965426,-3.5202536370102884,-3.5121279880638117,-3.5017860266269394,-3.4125765822928442,-3.3309175526693582,-3.2174879728469974,-3.1059212719819169,-2.9947633632306192,-2.2216612208135729,null,-75.145263183052194]
[null,"Income Tax(7)",null,"Base",-57.515542823865495,null,-12.772366743246408,null,-0.15303248430485561,0.77457875278173205,1.4716799230887134,0.27091342089992843,0.15621103754491239,-6.9933816707000496E-2,-0.28715451751612764,-0.65133353696663532,-1.0404700370571838,-1.4020180519134613,-1.8568147573293534,-2.2271282103651737,-2.5578256092608243,-2.7518673211925866,-2.7293497806186386,-2.6410038299088141,-2.5601636800838747,-2.5679986635516427,-2.5913315891683966,-2.5125447169511519,-2.3948125507395508,-2.2847176663122357,-2.1959539746161698,-2.1769713542863385,-2.2036346716083273,-2.2354309762358429,-2.2107250150211133,-2.2056220942541569,-2.1991273256350707,-2.1431036493601376,-2.0918216458155561,-2.0205876850235724,-1.9505236152495313,-1.8807162675884603,-1.3952068635390082,null,-47.191347615567587]
[null,"Base Revenue Requirement",null,null,-306.80375313025291,null,-151.16649103332944,null,-20.597809820205597,-19.494930033886217,-17.369885322877323,-6.5819253518361691,-7.2658653802252449,-8.3014448558792147,-9.3109609272908269,-11.224541177425262,-12.909045898816791,-14.365589418601946,-16.396173092894518,-18.052873496940325,-19.610655404720152,-35.568265845236716,-36.025255456345434,-10.420244318583364,3.0668658646284399,0.93059619637196578,0.91415961854132233,-0.83284812992909441,-1.1419946444311848,-2.0272172732419058,-2.3319609525006362,-2.3485374896110698,-0.82288978706013527,-1.289007136672474,-0.96389079529156163,-5.0394629488558476,-2.6630259442164217,-4.3958245966871283,-4.7475262620342171,-5.0249798739533507,-5.3186359393506022,-5.6117807247800071,-3.6603265094139164,null,-89.753787103416641]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",-105.66775240203222,null,-93.804670476939549,null,-53.383126520137509,-44.80424834071033,-0.16222344,-0.16546790879999995,-0.16877726697599998,-0.17215281231551996,-0.17559586856183038,-0.17910778593306698,-0.18268994165172833,-0.18634374048476288,-0.19007061529445818,-0.19387202760034733,-0.19774946815235431,-0.20170445751540136,-0.20573854666570937,-0.20985331759902356,-0.21405038395100406,-0.21833139163002416,-0.22269801946262463,-0.22715197985187716,-0.23169501944891469,-0.23632891983789298,-0.24105549823465086,-0.2458766081993439,-0.25079414036333075,-0.25581002317059737,-0.26092622363400936,-0.26614474810668953,-0.27146764306882332,-0.27689699593019979,-0.2824349358488038,-0.2880836345657799,-0.29384530725709546,-0.29972221340223737,-0.30571665767028217,null,-6.0880187764614746]
[null,"Property Tax",null,"Clause",-9.581230165621303,null,-8.3810839794920131,null,-2.664314433569146,-2.5494100552071011,-2.4345056768450561,-1.9330000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"System Impact(9)",null,"Clause",-142.28802608748012,null,29.911066091176195,null,13.543414999999941,9.9999999999999982,0.48000000000029808,7.0000000000038587E-2,-0.9199999999999442,-0.67000000000012894,-2.1099999999998236,8.7752817917155106,9.8952817917158349,20.967458847759978,9.0552817917160553,9.0152817917156849,18.523773480149298,7.6252817917158637,5.865281791715951,1.645281791715838,0.7452817917157617,-0.98471820828438361,-3.0347182082844815,-2.3547182082845532,-4.8847182082845313,-6.6047182082844742,-7.0047182082836352,-7.684718208283968,-11.034718208284076,-16.904718208284642,-19.234718208283645,-17.324718208284981,-15.334718208283746,-23.7347182082842,-23.7347182082842,-23.7347182082842,-23.7347182082842,-23.7347182082842,-23.7347182082842,null,-246.53908237396871]
[null,"Depreciation and Amortization(10)",null,"Clause",58.67320113982143,null,53.399571054740107,null,17.208396207637769,8.1154314938884156,9.544593423364077,12.672891201211756,3.2360580123513598,3.2272912982223678,3.2183492498107951,3.2092283604309921,3.199925053263593,3.190435679952845,3.1807565191758833,3.1708837751833814,3.1608135763110301,-1.2118287265387695,-1.2223057614455639,-1.2329923370504945,-1.1244406854831672,-1.1241992778512155,-1.1355399573757727,-1.147107450490821,-1.1589062934681704,-1.1635555371316439,-1.1756255074906636,-0.82979838177649023,-0.73016842584683239,-0.64273316358682142,-0.65178766247613851,-0.67604491775639364,-0.30409049043692932,-0.31819119999750101,-0.33257392374928402,-0.34724430197610268,-0.36220808776745778,-0.37747114927463993,-0.39303947201196576,null,-16.450023984444073]
[null,"Interest Expense(5)",null,"Clause",-14.961785501029672,null,-2.1995926364626208,null,1.3112304726139277,0.61830254187935496,0.3841793175194379,0.11662109905539852,-7.2266032606753683E-2,-0.14903818085790355,-0.22581171920321585,-0.30258667544457407,-0.37936307793989893,-0.45614095561426987,-0.53292033797126759,-0.60970125510454476,-0.68648373770962712,-0.7177357660404865,-0.70345737203274805,-0.68918063931621298,-0.67615237564723529,-0.66449118150005448,-0.652950316912288,-0.64141125055954684,-0.6298740184065319,-0.61841574376158193,-0.60703860941833798,-0.59940580989345627,-0.59668842340822692,-0.59619481581648526,-0.59679602381181318,-0.59733179608389209,-0.60178454151716676,-0.61026602659436513,-0.6187497475507947,-0.62723574910404012,-0.63572407686603749,-0.64421477736096233,-0.65270789804347273,null,-13.260071193605251]
[null,"Return on Equity(6)",null,"Clause",-45.06688091164029,null,-6.6254645473135394,null,3.9495999693979642,1.8624092037894604,1.1571990221469362,0.35127820690602363,-0.21767486809787151,-0.44892275374141688,-0.68017482653281802,-0.91143117021503195,-1.1426918702058753,-1.3739570136315205,-1.6052266893606615,-1.8365009880393715,-2.0677800021266406,-2.1619152534933384,-2.1189068383338014,-2.0759034272035501,-2.0366605703122485,-2.0015355080071946,-1.9667728942831544,-1.9320156970813422,-1.8972640247322039,-1.8627501828621085,-1.8284807463348023,-1.8054897425413983,-1.79730461429502,-1.7958178028076766,-1.7976287209716015,-1.7992425380644803,-1.8126547974607548,-1.8382021546195413,-1.8637562465429072,-1.8893172079261449,-1.9148851761584513,-1.9404602913768085,-1.966042696520937,null,-39.941091878436126]
[null,"Income Tax(7)",null,"Clause",-28.302074581465593,null,-4.1608025219799707,null,2.4803552107371027,1.1695960119849971,0.72672286983016821,0.22060328581847521,-0.13670017154050296,-0.2819242201965837,-0.42715089838833475,-0.57238025870646903,-0.71761235479351493,-0.86284724136484958,-1.0080849742301594,-1.1533256103153238,-1.2985692076847399,-1.3576862987953691,-1.3306769440574098,-1.3036707318579885,-1.279026153842816,-1.256967557531584,-1.2351365795192946,-1.2133090030917832,-1.1914848962807449,-1.1698101473977345,-1.1482888854678877,-1.1338504976562382,-1.1287102237921105,-1.1277765037575276,-1.12891376331265,-1.1299272430742746,-1.1383501638103153,-1.1543939456971721,-1.1704419570271494,-1.1864942823891091,-1.2025510080636916,-1.2186122220571494,-1.2346780141358591,null,-25.083070723820487]
[null,"Clause Revenue Requirement",null,null,-287.19454850944777,null,-31.860977016271395,null,-17.554444093319951,-25.587919144375206,9.6959655160158604,11.332925884191692,1.7206396731302878,1.5052533311108145,-0.40038406287522754,10.01900426184736,10.67284960038841,21.278605576617419,8.8997356940353924,8.3927656858394766,17.434004640786966,1.9744112893324997,0.28419632918071858,-3.866318661311432,-4.5850483775207094,-6.2502431248044568,-8.2478159758376144,-7.5157135893599243,-9.9939424606210974,-11.655578739275438,-12.005207455229979,-12.299139248350896,-15.538384035989596,-21.323050517423749,-23.670770602489856,-21.79340945137071,-19.463065844577734,-27.932668531122982,-28.002675019003135,-28.073093384245379,-28.143931864396933,-28.215198861755997,-28.286902946666718,null,-346.57796236217359]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,-593.99830163970068,null,-183.02746804960083,null,-38.152253913525549,-45.082849178261426,-7.6739198068614627,4.7510005323555227,-5.5452257070949571,-6.7961915247683997,-9.7113449901660545,-1.2055369155779019,-2.2361962984283803,6.9130161580154734,-7.4964373988591255,-9.6601078111008487,-2.1766507639331856,-33.593854555904215,-35.741059127164718,-14.286562979894796,-1.5181825128922695,-5.3196469284324905,-7.3336563572962916,-8.3485617192890196,-11.135937105052282,-13.682796012517343,-14.337168407730616,-14.647676737961966,-16.361273823049732,-22.612057654096223,-24.634661397781418,-26.832872400226556,-22.126091788794156,-32.328493127810113,-32.750201281037349,-33.098073258198731,-33.462567803747532,-33.826979586536005,-31.947229456080635,null,-436.33174946559029]
[]
[]
[]
[null,"(Fav) Unfav delta of Corrected minus As Filed"]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",{"$f":"+E10-E54","v":0},null,{"$f":"+G10-G54","v":0},null,{"$f":"+I10-I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS10-AS54","v":0}]
[null,"Property Tax",null,"Base",{"$f":"+E11-E55","v":0},null,{"$f":"+G11-G55","v":0},null,{"$f":"+I11-I55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS11-AS55","v":0}]
[null,"System Impact(3)",null,"Base",{"$f":"+E12-E56","v":0},null,{"$f":"+G12-G56","v":0},null,{"$f":"+I12-I56","v":0},{"$f":"+J12-J56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS12-AS56","v":0}]
[null,"Depreciation and Amortization(4)",null,"Base",{"$f":"+E13-E57","v":17.076521224087287},null,{"$f":"+G13-G57","v":6.9742859060499551},null,{"$f":"+I13-I57","v":0.10599345092616286},{"$f":"+J13-J57","v":0.11416948200822574},0.12187552466571994,0.1292431919744752,0.13738543651768431,0.14682920871817196,0.15361059472539118,0.1537994024260918,0.16018156882897117,0.19046316312159739,0.19055037228569027,0.22398516222971665,0.23179126891012558,0.25026706582690927,1.6684356558719298,1.8423429067423056,1.1244501667019664,2.2585605411527743,2.5720897040408479,3.2538595649464304,3.6029503350685586,3.9906793278179444,4.3155483578402469,2.1230199859058985,1.4989254848968256,0.90914380167913578,0.96268495604484894,1.1058428166665104,-1.2633790784263281,-1.1274744307543942,-1.0964575637237255,-1.0191131157186391,-0.97582886396800195,-0.91384492037696496,-10.066059301485826,null,{"$f":"+AS13-AS57","v":14.766376330922384}]
[null,"Interest Expense(5)",null,"Base",{"$f":"+E14-E58","v":-7.41015338955944},null,{"$f":"+G14-G58","v":-1.2105190574205906},null,{"$f":"+I14-I58","v":-1.247175805048073E-3},{"$f":"+J14-J58","v":-3.7939456443354391E-3},-6.4425387488399322E-3,-9.187772579805964E-3,-1.2032443717894692E-2,-1.4989862452827074E-2,-1.8051304038584126E-2,-2.1157432980298818E-2,-2.430568979837755E-2,-2.7689005582332782E-2,-3.1267022057107852E-2,-3.505995501330772E-2,-3.9117291902122986E-2,-4.3343127471157539E-2,-5.6779587802473053E-2,-8.0423176198782365E-2,-0.10106010419536848,-0.12489217001370423,-0.15805108988999228,-0.19759107801550591,-0.24374012722193505,-0.29464281674900139,-0.35014468358140594,-0.39511622573445981,-0.4239251698097668,-0.44580874369915935,-0.46467589676377741,-0.48477807339168133,-0.49211863569306424,-0.48669417915770685,-0.48233989103618025,-0.47868032975582264,-0.47577642758517924,-0.47168998205643142,-0.41354043341599789,null,{"$f":"+AS14-AS58","v":-7.1224688217673915}]
[null,"Return on Equity(6)",null,"Base",{"$f":"+E15-E59","v":-22.320364125075855},null,{"$f":"+G15-G59","v":-3.6462438388981369},null,{"$f":"+I15-I59","v":-3.7566588211066509E-3},{"$f":"+J15-J59","v":-1.142786711697763E-2},-1.9405780582979482E-2,-2.7674788725506883E-2,-3.6243315216159644E-2,-4.5151452411674953E-2,-5.4372920220698617E-2,-6.3728992268571094E-2,-7.3211959063532728E-2,-8.3402954617606717E-2,-9.4180414457374351E-2,-0.10560523122346899,-0.11782646767777383,-0.13055524448912159,-0.17102764382833779,-0.24224526571624594,-0.30440642798796969,-0.37619176885115646,-0.47607083028539954,-0.5951705150106994,-0.73417756765347653,-0.8875032149728157,-1.0546821938946551,-1.1901424392300122,-1.2769187970211737,-1.3428350219481024,-1.3996653875649807,-1.460215807840167,-1.4823265543842958,-1.4659873723613681,-1.4528716794372643,-1.4418485958354208,-1.4331016576244395,-1.4207927420887025,-1.2456385946466284,null,{"$f":"+AS15-AS59","v":-21.453820078183341}]
[null,"Income Tax(7)",null,"Base",{"$f":"+E16-E60","v":-14.017225008136798},null,{"$f":"+G16-G60","v":-2.2898470669189308},null,{"$f":"+I16-I60","v":-2.3591878555015988E-3},{"$f":"+J16-J60","v":-7.1767191540479391E-3},-1.2186861798753279E-2,-1.7379812374219039E-2,-2.2760860959923246E-2,-2.835518562116901E-2,-3.4146282417801377E-2,-4.0021910895565949E-2,-4.59772294810874E-2,-5.2377191280002844E-2,-5.9145453605099929E-2,-6.6320257133827276E-2,-7.3995213523323056E-2,-8.1988906083318991E-2,-0.10740563875747844,-0.15213042124548881,-0.19116773235060514,-0.23624904327933827,-0.29897325646331652,-0.37376805236528643,-0.46106470772865826,-0.55735346385960804,-0.66234213479017123,-0.74741138939027563,-0.80190708335517691,-0.84330257992101032,-0.8789921420483382,-0.91701790455733612,-0.93090348938338074,-0.92064245647276799,-0.91240577996406147,-0.90548326551650504,-0.89999017407998005,-0.89226015508460232,-0.78226306533974244,null,{"$f":"+AS16-AS60","v":-13.473033935953133}]
[null,"Base Revenue Requirement",null,null,{"$f":"SUM(E79:E85)","v":-26.671221298684806},null,{"$f":"SUM(G79:G85)","v":-0.17232405718770316},null,{"$f":"SUM(I79:I85)","v":9.8630428444506535E-2},9.1770950092864734E-2,8.3840343535147244E-2,7.5000818294943317E-2,6.634881662370673E-2,5.8332708232500918E-2,4.704008804830706E-2,2.8891066281655942E-2,1.6686690485973488E-2,2.6994011641655047E-2,5.9574821661081412E-3,1.6999718859112667E-2,8.5229580690571183E-4,-5.6202122166888469E-3,1.3332227854836405,1.3675440435817885,0.5278159021680231,1.5212275590085751,1.6389945274021396,2.0873299195549384,2.1639679324644887,2.2511798322365193,2.2483793455740146,-0.20965006844884915,-1.0038255652892918,-1.7228025438891363,-1.7806484703322474,-1.7561689691226741,-4.1687277578870692,-4.0007984387462372,-3.9440749141612312,-3.8451253068263878,-3.7846971232576005,-3.6985877996067011,-12.507501394888195,null,{"$f":"SUM(AS79:AS85)","v":-27.282946504981481}]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",{"$f":"+E20-E64","v":0},null,{"$f":"+G20-G64","v":0},null,{"$f":"+I20-I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS20-AS64","v":0.78339656856256035}]
[null,"Property Tax",null,"Clause",{"$f":"+E21-E65","v":0},null,{"$f":"+G21-G65","v":0},null,{"$f":"+I21-I65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS21-AS65","v":0}]
[null,"System Impact(9)",null,"Clause",{"$f":"+E22-E66","v":0},null,{"$f":"+G22-G66","v":0},null,{"$f":"+I22-I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AS22-AS66","v":0}]
[null,"Depreciation and Amortization(10)",null,"Clause",{"$f":"+E23-E67","v":-17.285699140519711},null,{"$f":"+G23-G67","v":-3.318463960836354},null,{"$f":"+I23-I67","v":-0.14098231258282112},-0.14098231258282024,-0.14098231258282112,-0.14098232472093741,-0.1409823247209383,-0.1409823247209383,-0.14098232472093786,-0.1409823247209383,-0.1409823247209383,-0.14098232472093786,-0.1409823247209383,-0.1409823247209383,-0.1409823247209383,-0.1409823125828209,-0.1409823125828209,-0.1409823125828209,-0.26043427126717722,-0.27179399215849864,-0.27179399215849864,-0.27179399215849864,-0.27179399215849842,-0.27917956833192115,-0.27938511420653556,-0.63773326647901585,-0.75013466949814656,-0.85059680778941993,-0.85482972245199051,-0.84412562899466081,-1.229904281373509,-1.2299042813735088,-1.229904281373509,-1.2299042813735088,-1.2255040372596966,-0.76857171679080971,-2.2726941206160083,null,{"$f":"+AS23-AS67","v":-15.311946642979049}]
[null,"Interest Expense(5)",null,"Clause",{"$f":"+E24-E68","v":3.2819016304328255},null,{"$f":"+G24-G68","v":0.5654332946781282},null,{"$f":"+I24-I68","v":1.4714966461788492E-3},4.4144899385362146E-3,7.357483230893469E-3,1.0300476649941936E-2,1.3243470195681839E-2,1.6186463741421298E-2,1.9129457287160867E-2,2.2072450832900437E-2,2.5015444378640117E-2,2.7958437924379853E-2,3.0901431470119367E-2,3.3844425015859159E-2,3.6787418561598839E-2,3.9730411980647418E-2,4.2673405273004894E-2,4.561639856536237E-2,4.9806166388250084E-2,5.5361275325566561E-2,6.1034950846782343E-2,6.6708626367997903E-2,7.2382301889213463E-2,7.8133064034773603E-2,8.3963058180644756E-2,9.3535440677455228E-2,0.10802125081714675,0.1247288147456192,0.14252912865436035,0.1602618999209155,0.18190949529135092,0.20758363826724796,0.233257781243145,0.25893192421904215,0.28456013984180356,0.30537321724531058,0.33711629478387112,null,{"$f":"+AS24-AS68","v":2.9934882725788654}]
[null,"Return on Equity(6)",null,"Clause",{"$f":"+E25-E69","v":9.8855226825872577},null,{"$f":"+G25-G69","v":1.7031600241148972},null,{"$f":"+I25-I69","v":4.4323429252912661E-3},1.3297028775874242E-2,2.216171462645633E-2,3.1026400858649161E-2,3.9891087472452291E-2,4.8755774086255421E-2,5.7620460700058551E-2,6.6485147313862125E-2,7.5349833927665477E-2,8.4214520541469273E-2,9.3079207155271515E-2,0.10194389376907487,0.11080858038287911,0.11967326661507149,0.12853795246565447,0.137402638316237,0.15002277429589728,0.1667554986697366,0.18384536130867857,0.20093522394762053,0.21802508658656294,0.23534714435482118,0.25290785940914806,0.28174114417952101,0.32537432421870705,0.37569972113315075,0.42931662581741037,0.4827300831115422,0.54793550946360647,0.62526943086781017,0.70260335227201343,0.7799372736762169,0.85713285580572607,0.91982460343732009,1.015438960099553,null,{"$f":"+AS25-AS69","v":9.0167834234369266}]
[null,"Income Tax(7)",null,"Clause",{"$f":"+E26-E70","v":6.2081243383118156},null,{"$f":"+G26-G70","v":1.0695872678914462},null,{"$f":"+I26-I70","v":2.7835185729441214E-3},8.3505557188336965E-3,1.3917592864722161E-2,1.9484630250263146E-2,2.5051667875455319E-2,3.0618705500647714E-2,3.6185743125840553E-2,4.1752780751033503E-2,4.7319818376226341E-2,5.2886856001418625E-2,5.8453893626611464E-2,6.4020931251804303E-2,6.958796887699692E-2,7.5155006262538127E-2,8.0722043408426813E-2,8.62890805543155E-2,9.4214546495144047E-2,0.10472272464281795,0.11545518620239736,0.12618764776197744,0.13692010932155729,0.14779838980036186,0.15882654744335156,0.17693389721978037,0.20433560531927719,0.23594003651137629,0.26961153994149945,0.30315527807940945,0.34410439198304621,0.39267022052463585,0.44123604906622571,0.48980187760781524,0.53828082885968054,0.57765134843458898,0.63769732007879942,null,{"$f":"+AS26-AS70","v":5.6625546692564797}]
[null,"Clause Revenue Requirement",null,null,{"$f":"SUM(E89:E95)","v":2.0898495108121882},null,{"$f":"SUM(G89:G95)","v":1.9716625848117619E-2},null,{"$f":"SUM(I89:I95)","v":-0.13229495443840689},-0.11492023814957608,-9.7545521860749163E-2,-8.0170816962083169E-2,-6.2796099177348852E-2,-4.5421381392613869E-2,-2.8046663607877886E-2,-1.0671945823142237E-2,6.7027719615936343E-3,2.4077489746329894E-2,4.1452207531064045E-2,5.8826925315800027E-2,7.6201643100536565E-2,9.3576372275436137E-2,0.11095108856426528,0.12832580485309397,3.3609215912114188E-2,5.5045506479622475E-2,8.8541506199359632E-2,0.12203750591909723,0.15553350563883528,0.1820990298580355,0.21631235082660882,-8.5522784402259244E-2,-0.11240348914301557,-0.11422823539927374,-1.3372428038720297E-2,0.10202163211720638,-0.15595488463550544,-4.3809917138147858E-3,0.14719290120787509,0.29876679412956553,0.45446978724751363,1.03427745232641,-0.28244154565378476,null,{"$f":"SUM(AS89:AS95)","v":3.1442762908557835}]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,{"$f":"E29-E73","v":-24.58137178787274},null,{"$f":"G29-G73","v":-0.15260743133958954},null,{"$f":"I29-I73","v":-3.3664525993899019E-2},-2.3149288056707462E-2,-1.3705178325601253E-2,-5.1699986671405185E-3,3.552717446357434E-3,1.2911326839885717E-2,1.8993424440425954E-2,1.8219120458514482E-2,2.3389462447562792E-2,5.1071501387983886E-2,4.7409689697172297E-2,7.5826644174911806E-2,7.7053938907440056E-2,8.795616005874507E-2,1.4441738740479124,1.4958698484348822,0.56142511808013573,1.5762730654881998,1.7275360336014955,2.2093674254740376,2.3195014381033268,2.4332788620945571,2.4646916964006245,-0.29517285285110617,-1.1162290544323099,-1.837030779288412,-1.7940208983709702,-1.6541473370054725,-4.3246826425225784,-4.0051794304600534,-3.7968820129533682,-3.5463585126968198,-3.3302273360100898,-2.664310347280292,-12.789942940541977,null,{"$f":"AS29-AS73","v":-24.922066782688205}]

{"sheet":"Staffs 3rd Set No. 54","index":3,"n_rows":118,"n_cols":45,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
["SJRPP 000900"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Summary CPVRR Analysis for Retirement of SJRPP"]
[null,null,null,null,"Nominal",null,"35-yr",null,null,null,"Exhibit SRB-1 (Amend v1), Page 1 of 2"]
[null,"(dollars in millions)",null,null,"Total",null,"CPVRR",null,2018,{"$f":"I9+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"2032-2052"]
[]
[null,"Discount Factor",null,null,null,null,null,null,{"$f":"RevReq_BaseCase!Q5","v":0.96426797832426303},{"$f":"RevReq_BaseCase!R5","v":0.89658864525512649},{"$f":"RevReq_BaseCase!S5","v":0.83332627026889028},{"$f":"RevReq_BaseCase!T5","v":0.77468248514354721},{"$f":"RevReq_BaseCase!U5","v":0.72016564723747001},{"$f":"RevReq_BaseCase!V5","v":0.66948533032195934},{"$f":"RevReq_BaseCase!W5","v":0.62224713224890627},{"$f":"RevReq_BaseCase!X5","v":0.57845764856121307},{"$f":"RevReq_BaseCase!Y5","v":0.53774976827875298},{"$f":"RevReq_BaseCase!Z5","v":0.49990662929794705},{"$f":"RevReq_BaseCase!AA5","v":0.46463373039596167},{"$f":"RevReq_BaseCase!AB5","v":0.43193599648372677},{"$f":"RevReq_BaseCase!AC5","v":0.40153930473234439},{"$f":"RevReq_BaseCase!AD5","v":0.37328172358288042},{"$f":"RevReq_BaseCase!AE5","v":0.34694334812186939},{"$f":"RevReq_BaseCase!AF5","v":0.32252785579452331},{"$f":"RevReq_BaseCase!AG5","v":0.29983055829297139},{"$f":"RevReq_BaseCase!AH5","v":0.27873054085457827},{"$f":"RevReq_BaseCase!AI5","v":0.25906359984548133},{"$f":"RevReq_BaseCase!AJ5","v":0.24083248122463896},{"$f":"RevReq_BaseCase!AK5","v":0.22388434364152429},{"$f":"RevReq_BaseCase!AL5","v":0.20812889969373477},{"$f":"RevReq_BaseCase!AM5","v":0.19344353805372519},{"$f":"RevReq_BaseCase!AN5","v":0.17983030913697892},{"$f":"RevReq_BaseCase!AO5","v":0.1671750858657263},{"$f":"RevReq_BaseCase!AP5","v":0.15541045037588744},{"$f":"RevReq_BaseCase!AQ5","v":0.14444484843514271},{"$f":"RevReq_BaseCase!AR5","v":0.13427981109465426},{"$f":"RevReq_BaseCase!AS5","v":0.12483011933590812},{"$f":"RevReq_BaseCase!AT5","v":0.1160454320451261},{"$f":"RevReq_BaseCase!AU5","v":0.10785738541267118},{"$f":"RevReq_BaseCase!AV5","v":0.10026712267886696},{"$f":"RevReq_BaseCase!AW5","v":9.3211010556518398E-2},{"$f":"RevReq_BaseCase!AX5","v":8.6651459190606489E-2},{"$f":"RevReq_BaseCase!AY5","v":8.0537421127074169E-2},null,"na"]
[]
[null,"Amortization Begins in 2021 (Exhibit SRB-1 Amend v1)"]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",{"$f":"SUM(I15:AQ15)","v":-591.84554836833161},null,{"$f":"SUMPRODUCT(I15:AQ15,$I$11:$AQ$11)","v":-186.55130978674794},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$143:Q$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.347726140000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$143:R$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$143:S$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$143:T$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.510772624344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$143:U$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.760988076830881},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$143:V$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.016207838367498},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$143:W$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.276531995134848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$143:X$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.762878795677544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$143:Y$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.038136371591097},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$143:Z$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.089161965493062},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$143:AA$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.370945204802926},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$143:AB$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.658364108898983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$143:AC$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.951531391076964},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$143:AD$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.250562018898503},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$143:AE$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.555573259276471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$143:AF$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.866684724462001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$143:AG$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-16.184018418951243},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$143:AH$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-16.776872454995093},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$143:AI$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.112409904094999},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.174609818338414},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$143:AK$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.518102014705182},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$143:AL$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.868464054999283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$143:AM$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.225833336099271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$143:AN$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.59035000282126},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$143:AO$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.962157002877682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$143:AP$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-19.341400142935235},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-19.728228145793942},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$143:AR$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.450913907602768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$143:AS$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.859932185754822},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$143:AT$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.935753534141696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$143:AU$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-21.354468604824532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$143:AV$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-21.781557976921022},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$143:AW$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-22.217189136459442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$143:AX$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-22.661532919188634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$143:AY$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-23.114763577572408},null,{"$f":"SUM(W15:AQ15)","v":-402.28081512281551}]
[null,"Property Tax",null,"Base",-92.733067298648109,null,{"$f":"SUMPRODUCT(I16:AQ16,$I$11:$AQ$11)","v":-26.910705216598515},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$767:Q$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$767:R$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.83295939574816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$767:S$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8272680231958192},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$767:T$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8183719821237276},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$767:U$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8204115811113162},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$767:V$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8169753683818441},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$767:W$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8123089897161118},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$767:X$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.9502349506169905},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$767:Y$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.9745865806837906},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$767:Z$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.090086044139801},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$767:AA$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.2058813508883861},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$767:AB$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.2435812642624726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$767:AC$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.318306810546261},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$767:AD$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.3650730635773614},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$767:AE$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.4520738393765269},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$767:AF$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.5138581439511598},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$767:AG$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.6002064841060264},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$767:AH$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.7367965407307344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$767:AI$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.839747903236852},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.8824028956309502},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$767:AK$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.9482435768427186},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$767:AL$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.9976540111225236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$767:AM$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.0837949480505511},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$767:AN$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.1770729116758298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$767:AO$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.2776395980563242},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$767:AP$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.36324524911922},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.4039809108997039},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$767:AR$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5065368185210346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$767:AS$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5192107491234936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$767:AT$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5459174181927087},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$767:AU$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5567099710031331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$767:AV$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5587092591788481},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$767:AW$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5654048977825843},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$767:AX$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.563030314846634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$767:AY$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5647854522084965},null,-66.657021893656051]
[null,"System Impact(3)",null,"Base",677.11751679753945,null,120.77089450511778,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$163:Q$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$163:R$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$163:S$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$163:T$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$163:U$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$163:V$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$163:W$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$163:X$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$163:Y$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$163:Z$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$163:AA$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$163:AB$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$163:AC$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$163:AD$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$163:AE$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$163:AF$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":25.807583852784333},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$163:AG$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":38.812659111902931},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$163:AH$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":37.508754635186911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$163:AI$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":38.163855664559271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":36.389040644479209},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$163:AK$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":36.217933770318638},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$163:AL$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.444898991610984},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$163:AM$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.419907840463893},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$163:AN$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":33.720844587508594},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$163:AO$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.255617825474658},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$163:AP$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":34.879880818291412},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.649253092579976},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$163:AR$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":32.581040019469889},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$163:AS$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":33.087037570099696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$163:AT$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$163:AU$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$163:AV$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$163:AW$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$163:AX$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$163:AY$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},null,677.11751679753945]
[null,"Depreciation and Amortization(4)",null,"Base",-102.76019252030099,null,-11.63854326543512,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$232:Q$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.6664760283871223},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$232:R$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.6997971620088146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$232:S$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.7483897015288568},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$232:T$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":7.0309419832751221},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$232:U$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.9653852524732685},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$232:V$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.8968309180744907},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$232:W$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.8276995587740839},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$232:X$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.6751831628915816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$232:Y$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.5111643662851986},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$232:Z$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.3798184210594489},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$232:AA$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.1663204768553399},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$232:AB$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.0239215252305165},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$232:AC$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":5.8739447399045055},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$232:AD$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-9.1137890714656038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$232:AE$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.8308752936118768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$232:AF$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.7623725947402713},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$232:AG$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.8468503871753716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$232:AH$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.7912081375435287},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$232:AI$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.6379057372471726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.0693674322631965},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$232:AK$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.816425375153373},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$232:AL$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.4847177608477518},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$232:AM$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.2731224167652835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$232:AN$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.3846141779037682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$232:AO$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.4622443463481147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$232:AP$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.578321352076471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.6185797414472347},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$232:AR$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.6734655014736575},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$232:AS$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7708258989119203},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$232:AT$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7162055384206756},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$232:AU$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7674337851084827},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$232:AV$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7607753953742096},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$232:AW$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7874902890316546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$232:AX$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7945505798215526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$232:AY$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-14.055599220468583},null,-135.88295096173414]
[null,"Interest Expense(5)",null,"Base",-37.815529229728682,null,-7.9625827975848242,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$409:Q$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-8.2147224254441764E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$409:R$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":0.40568420477947842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$409:S$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":0.77155552892090296},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$409:T$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":0.13402959055686448},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$409:U$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":7.0547934971760151E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$409:V$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-5.1960112171682615E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$409:W$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.16985446194353693},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$409:X$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.36548246264097373},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$409:Y$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.57434626968196878},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$409:Z$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.76886058651788258},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$409:AA$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.0128651743177053},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$409:AB$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.212422924320071},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$409:AC$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.391302199925188},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$409:AD$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4981074582082337},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$409:AE$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4996401052304438},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$409:AF$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4765799383737526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$409:AG$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4544810245835342},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$409:AH$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4824550250049835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$409:AI$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.527948808432863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.525838412272293},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$409:AK$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5097487936962863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$409:AL$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5024502357910936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$409:AM$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5110275101660324},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$409:AN$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5459639613293812},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$409:AO$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5888683680312592},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$409:AP$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.627560939020597},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6333673784181821},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$409:AR$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6507719151354787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$409:AS$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6546790423832627},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$409:AT$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6196378796593911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$409:AU$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.588173552841283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$409:AV$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5468564255513868},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$409:AW$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5069134158668767},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$409:AX$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4659235780057256},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$409:AY$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.1511113051818946},null,-32.069997614975996]
[null,"Return on Equity(6)",null,"Base",-113.9053859774657,null,-23.984354719103205,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$438:Q$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-0.2474383269591689},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$438:R$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":1.2219745927564607},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$438:S$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":2.324027512371635},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$438:T$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":0.40371489056880572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$438:U$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":0.21249973031063973},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$438:V$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-0.15651074447201152},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$438:W$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-0.51162415128818051},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$438:X$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-1.1008816172374774},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$438:Y$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-1.7300070861208887},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$438:Z$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-2.3159099886755286},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$438:AA$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.0508841466402785},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$438:AB$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.6519785383312016},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$438:AC$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.1907866244851917},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$438:AD$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5124982180278028},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$438:AE$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5171147539903567},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$438:AF$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4476544751044216},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$438:AG$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.3810896178558112},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$438:AH$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4653510147010502},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$438:AI$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6023843199722103},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5960275270320734},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$438:AK$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5475634634195661},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$438:AL$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5255792396838741},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$438:AM$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5514151269030334},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$438:AN$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6566483481616601},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$438:AO$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.7858821075472004},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$438:AP$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.902429259544645},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9199190245752691},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$438:AR$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9723437959039787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$438:AS$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9841125810112352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$438:AT$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.8785639546542123},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$438:AU$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.7837892321066224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$438:AV$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6593365686824182},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$438:AW$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5390229296063564},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$438:AX$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4155561053193217},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$438:AY$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.4672998154602013},null,-96.599083261235535]
[null,"Income Tax(7)",null,"Base",-71.532767832002293,null,-15.062213810165339,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$467:Q$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.15539167216035721},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$467:R$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":0.76740203362768411},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$467:S$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":1.4594930612899601},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$467:T$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":0.25353360852570939},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$467:U$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":0.13345017658498914},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$467:V$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-9.8289002328169506E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$467:W$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.32130079993392902},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$467:X$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.69135544786220127},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$467:Y$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.0864472665382712},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$467:Z$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.4543952431934641},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$467:AA$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.9159602109344533},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$467:AB$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.293448467499001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$467:AC$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.6318208227841473},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$467:AD$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8338562272759056},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$467:AE$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8367554193761171},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$467:AF$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7931342511543029},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$467:AG$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7513314124344799},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$467:AH$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.804247706830981},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$467:AI$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8903048456317131},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8863127693164383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$467:AK$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8558772584682091},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$467:AL$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8420711301718438},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$467:AM$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.858296109406341},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$467:AN$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.9243827436766141},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$467:AO$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0055417549635042},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$467:AP$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0787335561568532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0897171570694515},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$467:AR$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.122639998811493},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$467:AS$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.1300308150184515},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$467:AT$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0637461058329056},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$467:AU$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0042274257796175},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$467:AV$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.9260709505400775},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$467:AW$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8505137893295114},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$467:AX$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7729764226730627},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$467:AY$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.1774699288787507},null,-60.664381551520719]
[null,"Base Revenue Requirement",null,null,-333.4749744289378,null,{"$f":"SUM(G15:G21)","v":-151.33881509051713},null,{"$f":"SUM(I15:I21)","v":-20.499179391761089},-19.403159083793351,-17.286044979342176,-6.5069245335412251,-7.1995165636015388,-8.2431121476467144,-9.2639208392425232,-11.195650111143607,-12.89235920833082,-14.338595406960291,-16.390215610728408,-18.035873778081214,-19.609803108913244,-35.573886057453407,-34.692032670861792,-9.0527002750015768,3.5946817667964615,2.4518237553805426,2.5531541459434615,1.2544817896258449,1.0219732880333057,0.22396255899461437,-8.3581606926620644E-2,-2.5581875580599185,-1.8267153523494271,-3.0118096805616106,-2.7445392656238083,-6.7956319179785218,-6.8317537021034909,-8.3966230354333646,-8.6916011761954479,-8.8701051807797384,-9.1033330626082041,-9.3103685243867087,-16.167827904302111,null,-117.03673360839811]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",{"$f":"SUM(I25:AQ25)","v":-105.66775240203222},null,{"$f":"SUMPRODUCT(I25:AQ25,$I$11:$AQ$11)","v":-93.804670476939549},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$143:Q$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!Q$154-RevReq_BaseCase!Q$154)/10^6","v":-53.383126520137509},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$143:R$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!R$154-RevReq_BaseCase!R$154)/10^6","v":-44.80424834071033},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$143:S$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!S$154-RevReq_BaseCase!S$154)/10^6","v":-0.16222344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$143:T$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!T$154-RevReq_BaseCase!T$154)/10^6","v":-0.16546790879999995},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$143:U$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!U$154-RevReq_BaseCase!U$154)/10^6","v":-0.16877726697599998},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$143:V$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!V$154-RevReq_BaseCase!V$154)/10^6","v":-0.17215281231551996},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$143:W$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!W$154-RevReq_BaseCase!W$154)/10^6","v":-0.17559586856183038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$143:X$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!X$154-RevReq_BaseCase!X$154)/10^6","v":-0.17910778593306698},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$143:Y$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!Y$154-RevReq_BaseCase!Y$154)/10^6","v":-0.18268994165172833},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$143:Z$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!Z$154-RevReq_BaseCase!Z$154)/10^6","v":-0.18634374048476288},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$143:AA$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AA$154-RevReq_BaseCase!AA$154)/10^6","v":-0.19007061529445818},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$143:AB$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AB$154-RevReq_BaseCase!AB$154)/10^6","v":-0.19387202760034733},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$143:AC$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AC$154-RevReq_BaseCase!AC$154)/10^6","v":-0.19774946815235431},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$143:AD$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AD$154-RevReq_BaseCase!AD$154)/10^6","v":-0.20170445751540136},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$143:AE$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AE$154-RevReq_BaseCase!AE$154)/10^6","v":-0.20573854666570937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$143:AF$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AF$154-RevReq_BaseCase!AF$154)/10^6","v":-0.20985331759902356},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$143:AG$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AG$154-RevReq_BaseCase!AG$154)/10^6","v":-0.21405038395100406},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$143:AH$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AH$154-RevReq_BaseCase!AH$154)/10^6","v":-0.21833139163002416},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$143:AI$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AI$154-RevReq_BaseCase!AI$154)/10^6","v":-0.22269801946262463},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AJ$154-RevReq_BaseCase!AJ$154)/10^6","v":-0.22715197985187716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$143:AK$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AK$154-RevReq_BaseCase!AK$154)/10^6","v":-0.23169501944891469},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$143:AL$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AL$154-RevReq_BaseCase!AL$154)/10^6","v":-0.23632891983789298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$143:AM$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AM$154-RevReq_BaseCase!AM$154)/10^6","v":-0.24105549823465086},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$143:AN$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AN$154-RevReq_BaseCase!AN$154)/10^6","v":-0.2458766081993439},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$143:AO$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AO$154-RevReq_BaseCase!AO$154)/10^6","v":-0.25079414036333075},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$143:AP$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AP$154-RevReq_BaseCase!AP$154)/10^6","v":-0.25581002317059737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AQ$154-RevReq_BaseCase!AQ$154)/10^6","v":-0.26092622363400936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$143:AR$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AR$154-RevReq_BaseCase!AR$154)/10^6","v":-0.26614474810668953},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$143:AS$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AS$154-RevReq_BaseCase!AS$154)/10^6","v":-0.27146764306882332},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$143:AT$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AT$154-RevReq_BaseCase!AT$154)/10^6","v":-0.27689699593019979},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$143:AU$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AU$154-RevReq_BaseCase!AU$154)/10^6","v":-0.2824349358488038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$143:AV$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AV$154-RevReq_BaseCase!AV$154)/10^6","v":-0.2880836345657799},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$143:AW$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AW$154-RevReq_BaseCase!AW$154)/10^6","v":-0.29384530725709546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$143:AX$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AX$154-RevReq_BaseCase!AX$154)/10^6","v":-0.29972221340223737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$143:AY$162,N('RevReq_ExitCase_(2021)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2021)'!AY$154-RevReq_BaseCase!AY$154)/10^6","v":-0.30571665767028217},null,{"$f":"SUM(W25:AQ25)","v":-5.3046222078989143}]
[null,"Property Tax",null,"Clause",-9.581230165621303,null,{"$f":"SUMPRODUCT(I26:AQ26,$I$11:$AQ$11)","v":-8.3810839794920131},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$767:Q$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!Q$154-RevReq_BaseCase!Q$154)/10^6","v":-2.664314433569146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$767:R$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!R$154-RevReq_BaseCase!R$154)/10^6","v":-2.5494100552071011},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$767:S$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!S$154-RevReq_BaseCase!S$154)/10^6","v":-2.4345056768450561},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$767:T$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!T$154-RevReq_BaseCase!T$154)/10^6","v":-1.9330000000000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$767:U$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!U$154-RevReq_BaseCase!U$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$767:V$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!V$154-RevReq_BaseCase!V$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$767:W$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!W$154-RevReq_BaseCase!W$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$767:X$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!X$154-RevReq_BaseCase!X$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$767:Y$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!Y$154-RevReq_BaseCase!Y$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$767:Z$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!Z$154-RevReq_BaseCase!Z$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$767:AA$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AA$154-RevReq_BaseCase!AA$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$767:AB$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AB$154-RevReq_BaseCase!AB$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$767:AC$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AC$154-RevReq_BaseCase!AC$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$767:AD$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AD$154-RevReq_BaseCase!AD$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$767:AE$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AE$154-RevReq_BaseCase!AE$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$767:AF$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AF$154-RevReq_BaseCase!AF$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$767:AG$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AG$154-RevReq_BaseCase!AG$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$767:AH$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AH$154-RevReq_BaseCase!AH$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$767:AI$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AI$154-RevReq_BaseCase!AI$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AJ$154-RevReq_BaseCase!AJ$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$767:AK$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AK$154-RevReq_BaseCase!AK$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$767:AL$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AL$154-RevReq_BaseCase!AL$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$767:AM$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AM$154-RevReq_BaseCase!AM$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$767:AN$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AN$154-RevReq_BaseCase!AN$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$767:AO$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AO$154-RevReq_BaseCase!AO$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$767:AP$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AP$154-RevReq_BaseCase!AP$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AQ$154-RevReq_BaseCase!AQ$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$767:AR$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AR$154-RevReq_BaseCase!AR$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$767:AS$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AS$154-RevReq_BaseCase!AS$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$767:AT$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AT$154-RevReq_BaseCase!AT$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$767:AU$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AU$154-RevReq_BaseCase!AU$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$767:AV$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AV$154-RevReq_BaseCase!AV$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$767:AW$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AW$154-RevReq_BaseCase!AW$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$767:AX$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AX$154-RevReq_BaseCase!AX$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$767:AY$791,N('RevReq_ExitCase_(2021)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2021)'!AY$154-RevReq_BaseCase!AY$154)/10^6","v":0},null,0]
[null,"System Impact(9)",null,"Clause",-142.28802608748012,null,29.911066091176195,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$163:Q$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":13.543414999999941},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$163:R$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.9999999999999982},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$163:S$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":0.48000000000029808},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$163:T$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":7.0000000000038587E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$163:U$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.9199999999999442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$163:V$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.67000000000012894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$163:W$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-2.1099999999998236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$163:X$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":8.7752817917155106},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$163:Y$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.8952817917158349},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$163:Z$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":20.967458847759978},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$163:AA$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.0552817917160553},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$163:AB$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.0152817917156849},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$163:AC$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":18.523773480149298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$163:AD$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":7.6252817917158637},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$163:AE$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":5.865281791715951},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$163:AF$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":1.645281791715838},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$163:AG$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":0.7452817917157617},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$163:AH$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.98471820828438361},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$163:AI$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-3.0347182082844815},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-2.3547182082845532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$163:AK$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-4.8847182082845313},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$163:AL$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-6.6047182082844742},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$163:AM$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-7.0047182082836352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$163:AN$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-7.684718208283968},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$163:AO$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-11.034718208284076},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$163:AP$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-16.904718208284642},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-19.234718208283645},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$163:AR$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-17.324718208284981},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$163:AS$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-15.334718208283746},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$163:AT$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$163:AU$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$163:AV$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$163:AW$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$163:AX$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$163:AY$167,N('RevReq_ExitCase_(2021)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},null,-246.53908237396871]
[null,"Depreciation and Amortization(10)",null,"Clause",41.387501999301719,null,50.081107093903753,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$232:Q$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":17.067413895054948},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$232:R$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":7.9744491813055953},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$232:S$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":9.4036111107812559},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$232:T$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":12.531908876490819},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$232:U$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0950756876304215},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$232:V$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0863089735014295},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$232:W$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0773669250898572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$232:X$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0682460357100538},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$232:Y$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0589427285426547},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$232:Z$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0494533552319072},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$232:AA$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.039774194454945},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$232:AB$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0299014504624431},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$232:AC$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0198312515900918},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$232:AD$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3528110391215904},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$232:AE$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3632880740283848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$232:AF$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3739746496333154},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$232:AG$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3848749567503444},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$232:AH$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3959932700097142},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$232:AI$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4073339495342714},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4189014426493196},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$232:AK$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4307002856266688},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$232:AL$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4427351054635651},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$232:AM$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4550106216971992},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$232:AN$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4675316482555061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$232:AO$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4803030953449789},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$232:AP$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4933299713762413},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.506617384928129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$232:AR$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5201705467510545},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$232:AS$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5339947718104383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$232:AT$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5480954813710099},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$232:AU$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.562478205122793},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$232:AV$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5771485833496115},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$232:AW$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5877121250271544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$232:AX$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.1460428660654496},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$232:AY$256,N('RevReq_ExitCase_(2021)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-2.6657335926279742},null,-31.761970627423121]
[null,"Interest Expense(5)",null,"Clause",-11.679883870596846,null,-1.6341593417844926,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$409:Q$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":1.3127019692601065},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$409:R$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":0.62271703181789118},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$409:S$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":0.39153680075033137},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$409:T$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":0.12692157570534046},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$409:U$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-5.9022562411071844E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$409:V$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.13285171711648225},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$409:W$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.20668226191605499},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$409:X$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.28051422461167363},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$409:Y$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.35434763356125881},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$409:Z$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.42818251768989002},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$409:AA$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.50201890650114822},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$409:AB$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.5758568300886856},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$409:AC$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.64969631914802828},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$409:AD$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.67800535405983908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$409:AE$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.66078396675974316},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$409:AF$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.64356424075085061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$409:AG$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.62634620925898521},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$409:AH$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.60912990617448792},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$409:AI$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.59191536606550565},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.57470262419154894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$409:AK$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.55749171651731844},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$409:AL$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.54028267972680832},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$409:AM$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.52307555123769323},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$409:AN$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.50587036921600104},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$409:AO$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.48866717259108017},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$409:AP$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.47146600107086606},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.45426689515745283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$409:AR$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.43706989616297659},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$409:AS$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.41987504622581584},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$409:AT$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.40268238832711717},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$409:AU$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.3854919663076497},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$409:AV$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.36830382488499797},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$409:AW$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.35116393702423393},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$409:AX$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.33884156011565175},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$409:AY$433,N('RevReq_ExitCase_(2021)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.31559160325960162},null,-10.266582921026385]
[null,"Return on Equity(6)",null,"Clause",-35.181358229053032,null,-4.9223045231986422,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$438:Q$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":3.9540323123232555},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$438:R$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":1.8757062325653346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$438:S$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":1.1793607367733925},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$438:T$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":0.38230460776467279},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$438:U$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.17778378062541922},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$438:V$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.40016697965516146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$438:W$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.62255436583275947},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$438:X$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.84494602290116982},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$438:Y$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0673420362782098},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$438:Z$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2897424930900512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$438:AA$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.51214748220539},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$438:AB$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.7345570942702966},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$438:AC$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.9569714217437615},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$438:AD$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.0422419868782669},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$438:AE$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.990368885868147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$438:AF$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.9385007888873131},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$438:AG$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.8866377960163512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$438:AH$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.834780009337458},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$438:AI$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.7829275329744758},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.7310804731337217},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$438:AK$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.679238938145641},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$438:AL$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.6274030385072873},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$438:AM$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.5755728869256542},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$438:AN$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.5237485983618773},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$438:AO$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.4719302900763129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$438:AP$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.4201180816745258},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.3683120951541912},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$438:AR$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.3165124549529381},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$438:AS$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2647192879971483},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$438:AT$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2129327237517311},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$438:AU$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.1611528942708937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$438:AV$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.109379934249928},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$438:AW$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0577523203527253},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$438:AX$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0206356879394884},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$438:AY$462,N('RevReq_ExitCase_(2021)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.95060373642138396},null,-30.924308454999199]
[null,"Income Tax(7)",null,"Clause",-22.093950243153778,null,-3.0912152540885245,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Q$467:Q$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":2.4831387293100469},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!R$467:R$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":1.1779465677038308},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!S$467:S$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":0.74064046269489037},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!T$467:T$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":0.24008791606873836},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!U$467:U$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.11164850366504764},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!V$467:V$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.25130551469593598},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!W$467:W$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.3909651552624942},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!X$467:X$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.53062747795543552},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Y$467:Y$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.67029253641728859},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!Z$467:Z$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.80996038536343096},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AA$467:AA$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.94963108060354795},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AB$467:AB$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0893046790635195},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AC$467:AC$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.228981238807743},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AD$467:AD$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.2825312925328309},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AE$467:AE$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.249954900648983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AF$467:AF$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.217381651303673},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AG$467:AG$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.184811607347672},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AH$467:AH$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.152244832888766},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AI$467:AI$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.1196813933168972},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0871213553298058},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AK$467:AK$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0545647869591876},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AL$467:AL$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0220117575973726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AM$467:AM$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.98946233802453609},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AN$467:AN$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.95691660043645788},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AO$467:AO$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.92437461847283331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AP$467:AP$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.89183646724615129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.85930222337115059},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AR$467:AR$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.82677196499486516},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AS$467:AS$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.79424577182726908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AT$467:AT$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.76172372517253628},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AU$467:AU$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.72920590796092366},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AV$467:AV$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.69669240478129391},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AW$467:AW$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.6642701792040111},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AX$467:AX$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.64096087362256038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2021)'!AY$467:AY$491,N('RevReq_ExitCase_(2021)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.59698069405705967},null,-19.420516054564008]
[null,"Clause Revenue Requirement",null,null,-285.10469899863568,null,{"$f":"SUM(G25:G31)","v":-31.84126039042328},null,{"$f":"SUM(I25:I31)","v":-17.686739047758358},-25.702839382524783,9.5984199941551118,11.252755067229607,1.6578435739529389,1.4598319497182008,-0.42843072648310543,10.008332316024219,10.679552372350003,21.302683066363748,8.9411879015664546,8.4515926111552773,17.510206283887499,2.0679876616079356,0.39514741774498341,-3.7379928564583373,-4.5514391616085952,-6.1951976183248334,-8.1592744696382571,-7.3936760834408268,-9.8384089549822598,-11.473479709417401,-11.78889510440337,-12.384662032753154,-15.650787525132614,-21.437278752823023,-23.684143030528581,-21.691387819253507,-19.619020729213243,-27.937049522836798,-27.855482117795269,-27.774326590115813,-27.689462077149418,-27.180921409429587,-28.5693444923205,null,-344.2170826398804]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,{"$f":"E22+E32","v":-618.57967342757343},null,-183.18007548094042,null,{"$f":"I22+I32","v":-38.185918439519448},-45.105998466318134,-7.6876249851870639,4.7458305336883821,-5.5416729896485997,-6.783280197928514,-9.6923515657256285,-1.1873177951193874,-2.2128068359808175,6.9640876594034573,-7.4490277091619532,-9.5842811669259369,-2.0995968250257455,-33.50589839584547,-34.296885253116805,-12.790693131459914,-0.95675739481213373,-3.7433738629442908,-5.6061203236947961,-6.1391942938149819,-8.816435666948955,-11.249517150422786,-11.872476711329991,-14.942849590813072,-17.477502877482042,-24.449088433384635,-26.428682296152388,-28.487019737232028,-26.450774431316734,-36.333672558270166,-36.547083293990717,-36.644431770895551,-36.792795139757622,-36.491289933816297,-44.737172396622611,null,{"$f":"SUM(W34:AQ34)","v":-461.2538162482785}]
[]
[null,{"$f":"\"Amortization Begins in \"&'RevReq_ExitCase_(2018)'!$H$1","v":"Amortization Begins in 2018"}]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",{"$f":"SUM(I38:AQ38)","v":-591.84554836833161},null,{"$f":"SUMPRODUCT(I38:AQ38,$I$11:$AQ$11)","v":-186.55130978674794},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$143:Q$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.347726140000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$143:R$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$143:S$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.2654633572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$143:T$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.510772624344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$143:U$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-12.760988076830881},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$143:V$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.016207838367498},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$143:W$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.276531995134848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$143:X$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-13.762878795677544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$143:Y$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.038136371591097},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$143:Z$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.089161965493062},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$143:AA$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.370945204802926},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$143:AB$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.658364108898983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$143:AC$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-14.951531391076964},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$143:AD$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.250562018898503},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$143:AE$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.555573259276471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$143:AF$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-15.866684724462001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$143:AG$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-16.184018418951243},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$143:AH$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-16.776872454995093},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$143:AI$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.112409904094999},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.174609818338414},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$143:AK$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.518102014705182},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$143:AL$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-17.868464054999283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$143:AM$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.225833336099271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$143:AN$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.59035000282126},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$143:AO$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-18.962157002877682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$143:AP$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-19.341400142935235},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-19.728228145793942},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$143:AR$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.450913907602768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$143:AS$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.859932185754822},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$143:AT$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-20.935753534141696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$143:AU$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-21.354468604824532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$143:AV$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-21.781557976921022},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$143:AW$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-22.217189136459442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$143:AX$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-22.661532919188634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$143:AY$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D38 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D38 ))/10^6","v":-23.114763577572408},null,{"$f":"SUM(W38:AQ38)","v":-402.28081512281551}]
[null,"Property Tax",null,"Base",-92.733067298648109,null,{"$f":"SUMPRODUCT(I39:AQ39,$I$11:$AQ$11)","v":-26.910705216598515},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$767:Q$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$767:R$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.83295939574816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$767:S$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8272680231958192},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$767:T$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8183719821237276},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$767:U$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8204115811113162},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$767:V$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8169753683818441},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$767:W$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.8123089897161118},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$767:X$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.9502349506169905},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$767:Y$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-1.9745865806837906},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$767:Z$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.090086044139801},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$767:AA$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.2058813508883861},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$767:AB$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.2435812642624726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$767:AC$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.318306810546261},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$767:AD$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.3650730635773614},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$767:AE$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.4520738393765269},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$767:AF$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.5138581439511598},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$767:AG$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.6002064841060264},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$767:AH$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.7367965407307344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$767:AI$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.839747903236852},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.8824028956309502},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$767:AK$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.9482435768427186},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$767:AL$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-2.9976540111225236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$767:AM$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.0837949480505511},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$767:AN$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.1770729116758298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$767:AO$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.2776395980563242},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$767:AP$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.36324524911922},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.4039809108997039},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$767:AR$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5065368185210346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$767:AS$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5192107491234936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$767:AT$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5459174181927087},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$767:AU$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5567099710031331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$767:AV$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5587092591788481},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$767:AW$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5654048977825843},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$767:AX$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.563030314846634},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$767:AY$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D39 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D39 ))/10^6","v":-3.5647854522084965},null,{"$f":"SUM(W39:AQ39)","v":-66.657021893656051}]
[null,"System Impact(3)",null,"Base",677.11751679753945,null,120.77089450511778,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$163:Q$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$163:R$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$163:S$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$163:T$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$163:U$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$163:V$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$163:W$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$163:X$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$163:Y$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$163:Z$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$163:AA$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$163:AB$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$163:AC$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$163:AD$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$163:AE$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$163:AF$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":25.807583852784333},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$163:AG$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":38.812659111902931},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$163:AH$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":37.508754635186911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$163:AI$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":38.163855664559271},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":36.389040644479209},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$163:AK$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":36.217933770318638},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$163:AL$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.444898991610984},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$163:AM$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.419907840463893},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$163:AN$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":33.720844587508594},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$163:AO$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.255617825474658},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$163:AP$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":34.879880818291412},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":35.649253092579976},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$163:AR$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":32.581040019469889},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$163:AS$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":33.087037570099696},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$163:AT$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$163:AU$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$163:AV$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$163:AW$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$163:AX$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$163:AY$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D40 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D40 ))/10^6","v":31.363201395468224},null,677.11751679753945]
[null,"Depreciation and Amortization(4)",null,"Base",-102.76019252030098,null,{"$f":"SUMPRODUCT(I41:AQ41,$I$115:$AQ$115)","v":9.3404458978076192},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$232:Q$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":7.1738491296156548},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$232:R$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":7.1405279959939625},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$232:S$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":7.0919354564739203},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$232:T$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":7.0309419832751221},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$232:U$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.9653852524732685},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$232:V$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.8968309180744907},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$232:W$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.8276995587740839},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$232:X$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.6751831628915816},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$232:Y$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.5111643662851986},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$232:Z$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":6.3798184210594489},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$232:AA$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-8.6740046811474372},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$232:AB$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-8.8164036327722606},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$232:AC$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-8.9663804180982716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$232:AD$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-9.1137890714656038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$232:AE$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.8308752936118768},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$232:AF$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.7623725947402713},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$232:AG$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-7.8468503871753716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$232:AH$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.7912081375435287},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$232:AI$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.6379057372471726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-6.0693674322631965},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$232:AK$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.816425375153373},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$232:AL$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.4847177608477518},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$232:AM$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.2731224167652835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$232:AN$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.3846141779037682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$232:AO$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.4622443463481147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$232:AP$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.578321352076471},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.6185797414472347},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$232:AR$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.6734655014736575},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$232:AS$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7708258989119203},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$232:AT$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7162055384206756},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$232:AU$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7674337851084827},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$232:AV$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7607753953742096},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$232:AW$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7874902890316546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$232:AX$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-5.7945505798215526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$232:AY$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D41 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D41 ))/10^6","v":-14.055599220468583},null,-135.88295096173414]
[null,"Interest Expense(5)",null,"Base",-42.470353864834415,null,{"$f":"SUMPRODUCT(I42:AQ42,$I$115:$AQ$115)","v":-10.8399041945019},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$409:Q$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.15972763483953745},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$409:R$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":0.17294297302419215},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$409:S$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":0.38365347599542554},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$409:T$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.33145287295370851},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$409:U$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.39493452853881283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$409:V$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.51744257568225571},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$409:W$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.63533692545410958},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$409:X$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-0.83096492615154649},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$409:Y$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.0398287331925415},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$409:Z$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.2343430500284553},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$409:AA$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4007672272431828},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$409:AB$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4451641560753574},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$409:AC$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4688826105102835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$409:AD$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4981074582082337},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$409:AE$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4996401052304438},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$409:AF$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4765799383737526},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$409:AG$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4544810245835342},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$409:AH$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4824550250049835},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$409:AI$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.527948808432863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.525838412272293},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$409:AK$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5097487936962863},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$409:AL$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5024502357910936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$409:AM$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5110275101660324},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$409:AN$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5459639613293812},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$409:AO$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5888683680312592},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$409:AP$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.627560939020597},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6333673784181821},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$409:AR$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6507719151354787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$409:AS$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6546790423832627},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$409:AT$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.6196378796593911},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$409:AU$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.588173552841283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$409:AV$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5468564255513868},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$409:AW$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.5069134158668767},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$409:AX$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.4659235780057256},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$409:AY$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D42 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D42 ))/10^6","v":-1.1511113051818946},null,-32.069997614975996]
[null,"Return on Equity(6)",null,"Base",-127.92633471252424,null,{"$f":"SUMPRODUCT(I43:AQ43,$I$115:$AQ$115)","v":-32.651228116696842},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$438:Q$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-0.48112080587681194},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$438:R$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":0.52092715600353312},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$438:S$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":1.1556151177834222},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$438:T$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-0.99837998293705121},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$438:U$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-1.1895951431952154},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$438:V$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-1.5586056179778662},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$438:W$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-1.9137190247940352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$438:X$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-2.5029764907433316},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$438:Y$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.1321019596267439},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$438:Z$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.7180048621813833},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$438:AA$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.2192965412284913},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$438:AB$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.3530259750841287},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$438:AC$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4244691034028341},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$438:AD$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5124982180278019},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$438:AE$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5171147539903558},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$438:AF$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4476544751044207},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$438:AG$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.3810896178558103},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$438:AH$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4653510147010493},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$438:AI$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6023843199722094},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5960275270320725},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$438:AK$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5475634634195652},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$438:AL$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5255792396838732},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$438:AM$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5514151269030325},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$438:AN$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6566483481616592},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$438:AO$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.7858821075471996},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$438:AP$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9024292595446441},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9199190245752682},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$438:AR$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9723437959039778},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$438:AS$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.9841125810112343},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$438:AT$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.8785639546542114},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$438:AU$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.7837892321066215},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$438:AV$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.6593365686824173},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$438:AW$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.5390229296063556},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$438:AX$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-4.4155561053193209},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$438:AY$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D43 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D43 ))/10^6","v":-3.4672998154602008},null,-96.599083261235521]
[null,"Income Tax(7)",null,"Base",-80.337946463746434,null,{"$f":"SUMPRODUCT(I44:AQ44,$I$115:$AQ$115)","v":-20.505024413538152},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$467:Q$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.30214464935609331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$467:R$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":0.32714310204047736},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$467:S$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":0.72572817531128231},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$467:T$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.626984254648705},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$467:U$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.74706768658942457},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$467:V$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-0.97880686550258322},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$467:W$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.2018186631083423},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$467:X$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.5718733110366145},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$467:Y$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-1.9669651297126847},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$467:Z$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.3349131063678779},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$467:AA$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.6497250969131314},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$467:AB$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7337073990862075},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$467:AC$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.778573799979883},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$467:AD$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8338562272759051},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$467:AE$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8367554193761166},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$467:AF$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7931342511543025},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$467:AG$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7513314124344794},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$467:AH$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8042477068309806},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$467:AI$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8903048456317126},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8863127693164379},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$467:AK$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8558772584682086},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$467:AL$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8420711301718433},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$467:AM$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8582961094063406},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$467:AN$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.9243827436766137},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$467:AO$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0055417549635037},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$467:AP$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0787335561568527},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.089717157069451},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$467:AR$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.1226399988114926},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$467:AS$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.130030815018451},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$467:AT$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0637461058329052},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$467:AU$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-3.0042274257796171},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$467:AV$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.926070950540077},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$467:AW$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.8505137893295109},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$467:AX$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.7729764226730622},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$467:AY$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D44 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D44 ))/10^6","v":-2.1774699288787502},null,-60.664381551520712]
[null,"Base Revenue Requirement",null,null,-360.95592643084615,null,{"$f":"SUM(G38:G44)","v":-147.34683132515792},null,{"$f":"SUM(I38:I44)","v":-6.1168701004567891},-5.9368815258859957,-4.7357991548317679,-9.2550197337320697,-9.9476117637923807,-10.991207347837557,-12.012016039433364,-13.943745311334446,-15.640454408521661,-17.08669060715113,-33.520620102223553,-34.250246536179411,-34.908144133614492,-35.573886057453407,-34.692032670861792,-9.0527002750015768,3.5946817667964628,2.451823755380544,2.5531541459434628,1.2544817896258462,1.021973288033307,0.2239625589946157,-8.3581606926619312E-2,-2.5581875580599172,-1.8267153523494257,-3.0118096805616092,-2.744539265623807,-6.7956319179785201,-6.8317537021034891,-8.3966230354333646,-8.6916011761954479,-8.8701051807797366,-9.1033330626082023,-9.3103685243867069,-16.167827904302108,null,-117.03673360839807]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",{"$f":"SUM(I48:AQ48)","v":-105.66775240203222},null,{"$f":"SUMPRODUCT(I48:AQ48,$I$11:$AQ$11)","v":-93.804670476939549},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$143:Q$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$143:Q$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!Q$154-RevReq_BaseCase!Q$154)/10^6","v":-53.383126520137509},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$143:R$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$143:R$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!R$154-RevReq_BaseCase!R$154)/10^6","v":-44.80424834071033},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$143:S$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$143:S$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!S$154-RevReq_BaseCase!S$154)/10^6","v":-0.16222344},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$143:T$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$143:T$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!T$154-RevReq_BaseCase!T$154)/10^6","v":-0.16546790879999995},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$143:U$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$143:U$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!U$154-RevReq_BaseCase!U$154)/10^6","v":-0.16877726697599998},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$143:V$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$143:V$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!V$154-RevReq_BaseCase!V$154)/10^6","v":-0.17215281231551996},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$143:W$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$143:W$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!W$154-RevReq_BaseCase!W$154)/10^6","v":-0.17559586856183038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$143:X$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$143:X$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!X$154-RevReq_BaseCase!X$154)/10^6","v":-0.17910778593306698},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$143:Y$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$143:Y$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!Y$154-RevReq_BaseCase!Y$154)/10^6","v":-0.18268994165172833},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$143:Z$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$143:Z$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!Z$154-RevReq_BaseCase!Z$154)/10^6","v":-0.18634374048476288},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$143:AA$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$143:AA$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AA$154-RevReq_BaseCase!AA$154)/10^6","v":-0.19007061529445818},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$143:AB$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$143:AB$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AB$154-RevReq_BaseCase!AB$154)/10^6","v":-0.19387202760034733},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$143:AC$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$143:AC$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AC$154-RevReq_BaseCase!AC$154)/10^6","v":-0.19774946815235431},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$143:AD$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$143:AD$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AD$154-RevReq_BaseCase!AD$154)/10^6","v":-0.20170445751540136},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$143:AE$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$143:AE$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AE$154-RevReq_BaseCase!AE$154)/10^6","v":-0.20573854666570937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$143:AF$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$143:AF$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AF$154-RevReq_BaseCase!AF$154)/10^6","v":-0.20985331759902356},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$143:AG$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$143:AG$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AG$154-RevReq_BaseCase!AG$154)/10^6","v":-0.21405038395100406},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$143:AH$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$143:AH$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AH$154-RevReq_BaseCase!AH$154)/10^6","v":-0.21833139163002416},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$143:AI$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$143:AI$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AI$154-RevReq_BaseCase!AI$154)/10^6","v":-0.22269801946262463},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$143:AJ$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$143:AJ$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AJ$154-RevReq_BaseCase!AJ$154)/10^6","v":-0.22715197985187716},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$143:AK$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$143:AK$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AK$154-RevReq_BaseCase!AK$154)/10^6","v":-0.23169501944891469},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$143:AL$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$143:AL$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AL$154-RevReq_BaseCase!AL$154)/10^6","v":-0.23632891983789298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$143:AM$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$143:AM$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AM$154-RevReq_BaseCase!AM$154)/10^6","v":-0.24105549823465086},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$143:AN$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$143:AN$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AN$154-RevReq_BaseCase!AN$154)/10^6","v":-0.2458766081993439},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$143:AO$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$143:AO$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AO$154-RevReq_BaseCase!AO$154)/10^6","v":-0.25079414036333075},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$143:AP$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$143:AP$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AP$154-RevReq_BaseCase!AP$154)/10^6","v":-0.25581002317059737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$143:AQ$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$143:AQ$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AQ$154-RevReq_BaseCase!AQ$154)/10^6","v":-0.26092622363400936},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$143:AR$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$143:AR$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AR$154-RevReq_BaseCase!AR$154)/10^6","v":-0.26614474810668953},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$143:AS$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$143:AS$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AS$154-RevReq_BaseCase!AS$154)/10^6","v":-0.27146764306882332},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$143:AT$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$143:AT$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AT$154-RevReq_BaseCase!AT$154)/10^6","v":-0.27689699593019979},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$143:AU$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$143:AU$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AU$154-RevReq_BaseCase!AU$154)/10^6","v":-0.2824349358488038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$143:AV$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$143:AV$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AV$154-RevReq_BaseCase!AV$154)/10^6","v":-0.2880836345657799},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$143:AW$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$143:AW$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AW$154-RevReq_BaseCase!AW$154)/10^6","v":-0.29384530725709546},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$143:AX$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$143:AX$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AX$154-RevReq_BaseCase!AX$154)/10^6","v":-0.29972221340223737},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$143:AY$162,N('RevReq_ExitCase_(2018)'!$A$143:$A$162=$D48 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$143:AY$162,N(RevReq_BaseCase!$A$143:$A$162=$D48 ))/10^6-+('RevReq_ExitCase_(2018)'!AY$154-RevReq_BaseCase!AY$154)/10^6","v":-0.30571665767028217},null,{"$f":"SUM(W48:AQ48)","v":-5.3046222078989143}]
[null,"Property Tax",null,"Clause",-9.581230165621303,null,{"$f":"SUMPRODUCT(I49:AQ49,$I$11:$AQ$11)","v":-8.3810839794920131},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$767:Q$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$767:Q$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!Q$154-RevReq_BaseCase!Q$154)/10^6","v":-2.664314433569146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$767:R$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$767:R$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!R$154-RevReq_BaseCase!R$154)/10^6","v":-2.5494100552071011},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$767:S$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$767:S$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!S$154-RevReq_BaseCase!S$154)/10^6","v":-2.4345056768450561},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$767:T$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$767:T$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!T$154-RevReq_BaseCase!T$154)/10^6","v":-1.9330000000000001},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$767:U$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$767:U$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!U$154-RevReq_BaseCase!U$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$767:V$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$767:V$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!V$154-RevReq_BaseCase!V$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$767:W$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$767:W$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!W$154-RevReq_BaseCase!W$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$767:X$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$767:X$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!X$154-RevReq_BaseCase!X$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$767:Y$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$767:Y$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!Y$154-RevReq_BaseCase!Y$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$767:Z$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$767:Z$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!Z$154-RevReq_BaseCase!Z$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$767:AA$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$767:AA$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AA$154-RevReq_BaseCase!AA$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$767:AB$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$767:AB$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AB$154-RevReq_BaseCase!AB$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$767:AC$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$767:AC$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AC$154-RevReq_BaseCase!AC$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$767:AD$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$767:AD$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AD$154-RevReq_BaseCase!AD$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$767:AE$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$767:AE$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AE$154-RevReq_BaseCase!AE$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$767:AF$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$767:AF$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AF$154-RevReq_BaseCase!AF$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$767:AG$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$767:AG$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AG$154-RevReq_BaseCase!AG$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$767:AH$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$767:AH$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AH$154-RevReq_BaseCase!AH$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$767:AI$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$767:AI$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AI$154-RevReq_BaseCase!AI$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$767:AJ$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$767:AJ$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AJ$154-RevReq_BaseCase!AJ$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$767:AK$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$767:AK$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AK$154-RevReq_BaseCase!AK$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$767:AL$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$767:AL$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AL$154-RevReq_BaseCase!AL$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$767:AM$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$767:AM$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AM$154-RevReq_BaseCase!AM$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$767:AN$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$767:AN$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AN$154-RevReq_BaseCase!AN$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$767:AO$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$767:AO$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AO$154-RevReq_BaseCase!AO$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$767:AP$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$767:AP$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AP$154-RevReq_BaseCase!AP$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$767:AQ$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$767:AQ$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AQ$154-RevReq_BaseCase!AQ$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$767:AR$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$767:AR$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AR$154-RevReq_BaseCase!AR$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$767:AS$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$767:AS$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AS$154-RevReq_BaseCase!AS$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$767:AT$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$767:AT$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AT$154-RevReq_BaseCase!AT$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$767:AU$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$767:AU$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AU$154-RevReq_BaseCase!AU$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$767:AV$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$767:AV$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AV$154-RevReq_BaseCase!AV$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$767:AW$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$767:AW$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AW$154-RevReq_BaseCase!AW$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$767:AX$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$767:AX$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AX$154-RevReq_BaseCase!AX$154)/10^6","v":0},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$767:AY$791,N('RevReq_ExitCase_(2018)'!$A$767:$A$791=$D49 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$767:AY$791,N(RevReq_BaseCase!$A$767:$A$791=$D49 ))/10^6+('RevReq_ExitCase_(2018)'!AY$154-RevReq_BaseCase!AY$154)/10^6","v":0},null,{"$f":"SUM(W49:AQ49)","v":0}]
[null,"System Impact(9)",null,"Clause",-142.28802608748012,null,29.911066091176195,null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$163:Q$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$163:Q$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":13.543414999999941},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$163:R$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$163:R$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.9999999999999982},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$163:S$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$163:S$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":0.48000000000029808},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$163:T$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$163:T$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":7.0000000000038587E-2},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$163:U$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$163:U$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.9199999999999442},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$163:V$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$163:V$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.67000000000012894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$163:W$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$163:W$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-2.1099999999998236},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$163:X$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$163:X$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":8.7752817917155106},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$163:Y$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$163:Y$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.8952817917158349},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$163:Z$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$163:Z$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":20.967458847759978},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$163:AA$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$163:AA$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.0552817917160553},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$163:AB$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$163:AB$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":9.0152817917156849},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$163:AC$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$163:AC$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":18.523773480149298},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$163:AD$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$163:AD$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":7.6252817917158637},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$163:AE$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$163:AE$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":5.865281791715951},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$163:AF$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$163:AF$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":1.645281791715838},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$163:AG$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$163:AG$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":0.7452817917157617},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$163:AH$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$163:AH$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-0.98471820828438361},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$163:AI$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$163:AI$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-3.0347182082844815},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$163:AJ$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$163:AJ$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-2.3547182082845532},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$163:AK$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$163:AK$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-4.8847182082845313},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$163:AL$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$163:AL$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-6.6047182082844742},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$163:AM$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$163:AM$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-7.0047182082836352},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$163:AN$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$163:AN$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-7.684718208283968},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$163:AO$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$163:AO$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-11.034718208284076},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$163:AP$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$163:AP$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-16.904718208284642},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$163:AQ$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$163:AQ$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-19.234718208283645},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$163:AR$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$163:AR$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-17.324718208284981},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$163:AS$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$163:AS$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-15.334718208283746},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$163:AT$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$163:AT$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$163:AU$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$163:AU$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$163:AV$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$163:AV$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$163:AW$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$163:AW$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$163:AX$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$163:AX$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$163:AY$167,N('RevReq_ExitCase_(2018)'!$A$163:$A$167=$D50 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$163:AY$167,N(RevReq_BaseCase!$A$163:$A$167=$D50 ))/10^6","v":-23.7347182082842},null,{"$f":"SUM(W50:AQ50)","v":-246.53908237396871}]
[null,"Depreciation and Amortization(10)",null,"Clause",41.387501999301719,null,{"$f":"SUMPRODUCT(I51:AQ51,$I$115:$AQ$115)","v":56.168856104262971},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$232:Q$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$232:Q$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":21.429784582916831},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$232:R$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$232:R$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":12.336819869167478},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$232:S$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$232:S$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":13.765981798643139},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$232:T$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$232:T$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":12.531908876490819},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$232:U$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$232:U$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0950756876304215},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$232:V$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$232:V$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0863089735014295},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$232:W$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$232:W$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0773669250898572},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$232:X$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$232:X$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0682460357100538},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$232:Y$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$232:Y$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0589427285426547},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$232:Z$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$232:Z$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":3.0494533552319072},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$232:AA$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$232:AA$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3225964934069383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$232:AB$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$232:AB$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.33246923739944},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$232:AC$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$232:AC$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3425394362717915},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$232:AD$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$232:AD$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3528110391215904},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$232:AE$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$232:AE$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3632880740283848},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$232:AF$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$232:AF$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3739746496333154},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$232:AG$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$232:AG$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3848749567503444},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$232:AH$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$232:AH$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.3959932700097142},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$232:AI$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$232:AI$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4073339495342714},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$232:AJ$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$232:AJ$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4189014426493196},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$232:AK$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$232:AK$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4307002856266688},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$232:AL$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$232:AL$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4427351054635651},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$232:AM$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$232:AM$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4550106216971992},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$232:AN$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$232:AN$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4675316482555061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$232:AO$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$232:AO$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4803030953449789},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$232:AP$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$232:AP$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.4933299713762413},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$232:AQ$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$232:AQ$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.506617384928129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$232:AR$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$232:AR$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5201705467510545},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$232:AS$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$232:AS$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5339947718104383},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$232:AT$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$232:AT$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5480954813710099},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$232:AU$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$232:AU$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.562478205122793},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$232:AV$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$232:AV$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5771485833496115},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$232:AW$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$232:AW$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.5877121250271544},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$232:AX$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$232:AX$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-1.1460428660654496},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$232:AY$256,N('RevReq_ExitCase_(2018)'!$A$232:$A$256=$D51 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$232:AY$256,N(RevReq_BaseCase!$A$232:$A$256=$D51 ))/10^6","v":-2.6657335926279742},null,{"$f":"SUM(W51:AQ51)","v":-31.761970627423121}]
[null,"Interest Expense(5)",null,"Clause",-14.41180692632321,null,{"$f":"SUMPRODUCT(I52:AQ52,$I$115:$AQ$115)","v":-3.3407742746003954},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$409:Q$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$409:Q$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":1.2671699183313336},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$409:R$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$409:R$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":0.48612087903157275},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$409:S$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$409:S$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":0.16387654610646785},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$409:T$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$409:T$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.14627072986729583},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$409:U$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$409:U$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.33221486798370825},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$409:V$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$409:V$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.40604402268911849},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$409:W$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$409:W$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.47987456748869128},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$409:X$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$409:X$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.55370653018431004},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$409:Y$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$409:Y$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.62753993913389527},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$409:Z$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$409:Z$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.70137482326252654},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$409:AA$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$409:AA$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.72967916114501186},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$409:AB$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$409:AB$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.7124529828750038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$409:AC$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$409:AC$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.69522837007680094},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$409:AD$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$409:AD$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.67800535405983908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$409:AE$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$409:AE$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.66078396675974316},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$409:AF$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$409:AF$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.64356424075085061},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$409:AG$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$409:AG$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.62634620925898521},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$409:AH$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$409:AH$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.60912990617448792},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$409:AI$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$409:AI$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.59191536606550565},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$409:AJ$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$409:AJ$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.57470262419154894},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$409:AK$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$409:AK$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.55749171651731844},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$409:AL$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$409:AL$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.54028267972680832},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$409:AM$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$409:AM$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.52307555123769323},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$409:AN$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$409:AN$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.50587036921600104},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$409:AO$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$409:AO$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.48866717259108017},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$409:AP$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$409:AP$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.47146600107086606},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$409:AQ$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$409:AQ$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.45426689515745283},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$409:AR$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$409:AR$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.43706989616297659},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$409:AS$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$409:AS$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.41987504622581584},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$409:AT$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$409:AT$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.40268238832711717},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$409:AU$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$409:AU$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.3854919663076497},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$409:AV$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$409:AV$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.36830382488499797},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$409:AW$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$409:AW$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.35116393702423393},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$409:AX$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$409:AX$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.33884156011565175},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$409:AY$433,N('RevReq_ExitCase_(2018)'!$A$409:$A$433=$D52 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$409:AY$433,N(RevReq_BaseCase!$A$409:$A$433=$D52 ))/10^6","v":-0.31559160325960162},null,-10.266582921026385]
[null,"Return on Equity(6)",null,"Clause",-43.410272552394403,null,{"$f":"SUMPRODUCT(I53:AQ53,$I$115:$AQ$115)","v":-10.062854889593625},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$438:Q$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$438:Q$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":3.8168837402675657},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$438:R$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$438:R$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":1.4642605163982663},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$438:S$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$438:S$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":0.4936178764949446},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$438:T$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$438:T$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.4405868245694653},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$438:U$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$438:U$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0006752129595575},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$438:V$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$438:V$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2230584119893},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$438:W$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$438:W$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.4454457981668976},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$438:X$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$438:X$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.6678374552353077},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$438:Y$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$438:Y$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.8902334686123479},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$438:Z$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$438:Z$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.1126339254241895},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$438:AA$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$438:AA$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.1978903424838387},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$438:AB$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$438:AB$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.1460028104373658},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$438:AC$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$438:AC$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.0941199937994512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$438:AD$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$438:AD$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-2.0422419868782669},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$438:AE$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$438:AE$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.990368885868147},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$438:AF$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$438:AF$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.9385007888873131},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$438:AG$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$438:AG$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.8866377960163512},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$438:AH$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$438:AH$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.834780009337458},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$438:AI$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$438:AI$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.7829275329744758},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$438:AJ$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$438:AJ$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.7310804731337217},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$438:AK$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$438:AK$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.679238938145641},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$438:AL$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$438:AL$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.6274030385072873},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$438:AM$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$438:AM$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.5755728869256542},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$438:AN$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$438:AN$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.5237485983618773},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$438:AO$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$438:AO$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.4719302900763129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$438:AP$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$438:AP$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.4201180816745258},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$438:AQ$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$438:AQ$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.3683120951541912},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$438:AR$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$438:AR$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.3165124549529381},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$438:AS$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$438:AS$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2647192879971483},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$438:AT$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$438:AT$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.2129327237517311},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$438:AU$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$438:AU$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.1611528942708937},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$438:AV$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$438:AV$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.109379934249928},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$438:AW$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$438:AW$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0577523203527253},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$438:AX$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$438:AX$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-1.0206356879394884},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$438:AY$462,N('RevReq_ExitCase_(2018)'!$A$438:$A$462=$D53 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$438:AY$462,N(RevReq_BaseCase!$A$438:$A$462=$D53 ))/10^6","v":-0.95060373642138396},null,-30.924308454999199]
[null,"Income Tax(7)",null,"Clause",-27.261721834898083,null,{"$f":"SUMPRODUCT(I54:AQ54,$I$115:$AQ$115)","v":-6.3194892530089408},null,{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Q$467:Q$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Q$467:Q$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":2.3970092027809748},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!R$467:R$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!R$467:R$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":0.91955798811661515},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!S$467:S$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!S$467:S$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":0.3099928300495316},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!T$467:T$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!T$467:T$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.27668924310569221},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!U$467:U$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!U$467:U$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.62842566283947787},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!V$467:V$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!V$467:V$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.76808267387036622},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!W$467:W$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!W$467:W$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.90774231443692455},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!X$467:X$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!X$467:X$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0474046371298658},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Y$467:Y$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Y$467:Y$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.187069695591719},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!Z$467:Z$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!Z$467:Z$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.3267375445378613},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AA$467:AA$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AA$467:AA$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.3802787132489065},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AB$467:AB$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AB$467:AB$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.3476932586507346},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AC$467:AC$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AC$467:AC$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.3151107653368146},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AD$467:AD$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AD$467:AD$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.2825312925328309},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AE$467:AE$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AE$467:AE$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.249954900648983},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AF$467:AF$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AF$467:AF$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.217381651303673},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AG$467:AG$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AG$467:AG$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.184811607347672},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AH$467:AH$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AH$467:AH$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.152244832888766},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AI$467:AI$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AI$467:AI$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.1196813933168972},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AJ$467:AJ$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AJ$467:AJ$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0871213553298058},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AK$467:AK$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AK$467:AK$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0545647869591876},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AL$467:AL$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AL$467:AL$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-1.0220117575973726},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AM$467:AM$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AM$467:AM$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.98946233802453609},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AN$467:AN$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AN$467:AN$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.95691660043645788},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AO$467:AO$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AO$467:AO$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.92437461847283331},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AP$467:AP$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AP$467:AP$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.89183646724615129},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AQ$467:AQ$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AQ$467:AQ$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.85930222337115059},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AR$467:AR$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AR$467:AR$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.82677196499486516},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AS$467:AS$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AS$467:AS$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.79424577182726908},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AT$467:AT$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AT$467:AT$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.76172372517253628},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AU$467:AU$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AU$467:AU$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.72920590796092366},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AV$467:AV$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AV$467:AV$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.69669240478129391},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AW$467:AW$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AW$467:AW$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.6642701792040111},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AX$467:AX$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AX$467:AX$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.64096087362256038},{"$f":"SUMPRODUCT('RevReq_ExitCase_(2018)'!AY$467:AY$491,N('RevReq_ExitCase_(2018)'!$A$467:$A$491=$D54 ))/10^6-SUMPRODUCT(RevReq_BaseCase!AY$467:AY$491,N(RevReq_BaseCase!$A$467:$A$491=$D54 ))/10^6","v":-0.59698069405705967},null,-19.420516054564008]
[null,"Clause Revenue Requirement",null,null,-301.23330796944771,null,{"$f":"SUM(G48:G54)","v":-35.828950678195362},null,{"$f":"SUM(I48:I54)","v":-13.593178509410011},-22.146899143203502,12.616739934449324,9.639894170148402,4.4982676871733962E-2,-0.1530289473630041,-2.0412916235643102,8.3954714189430142,9.0666914752688008,19.689822169282547,3.234766466136902,3.2827914747527926,12.879025446512083,2.0679876616079356,0.39514741774498341,-3.7379928564583373,-4.5514391616085952,-6.1951976183248334,-8.1592744696382571,-7.3936760834408268,-9.8384089549822598,-11.473479709417401,-11.78889510440337,-12.384662032753154,-15.650787525132614,-21.437278752823023,-23.684143030528581,-21.691387819253507,-19.619020729213243,-27.937049522836798,-27.855482117795269,-27.774326590115813,-27.689462077149418,-27.180921409429587,-28.5693444923205,null,-344.2170826398804]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,{"$f":"E45+E55","v":-662.1892344002938},null,{"$f":"G45+G55","v":-183.17578200335328},null,{"$f":"I45+I55","v":-19.710048609866799},-28.083780669089499,7.8809407796175561,0.38487443641633234,-9.9026290869206459,-11.144236295200562,-14.053307662997675,-5.5482738923914319,-6.5737629332528602,2.6031315621314164,-30.285853636086649,-30.96745506142662,-22.029118687102411,-33.50589839584547,-34.296885253116805,-12.790693131459914,-0.9567573948121324,-3.7433738629442894,-5.6061203236947943,-6.1391942938149811,-8.8164356669489532,-11.249517150422784,-11.872476711329989,-14.94284959081307,-17.477502877482038,-24.449088433384631,-26.428682296152388,-28.487019737232025,-26.450774431316731,-36.333672558270166,-36.547083293990717,-36.644431770895551,-36.792795139757622,-36.49128993381629,-44.737172396622611,null,{"$f":"SUM(W57:AQ57)","v":-461.2538162482785}]
[]
[null,"Florida Power & Light Company"]
[null,"Docket No. 170123-EI"]
[null,"Staff's Third Set of Interrogatories"]
[null,"Interrogatory No. 54"]
[null,"Attachment No. 1"]
[null,"Tab 1 of 1"]
[null,null,null,null,null,null,null,null,null,null,"Summary CPVRR Analysis for Retirement of SJRPP"]
[null,null,null,null,"Nominal",null,"35-yr",null,null,null,"Exhibit SRB-1 (Amend v1), Page 2 of 2"]
[null,"(dollars in millions)",null,null,"Total",null,"CPVRR",null,2018,{"$f":"I9+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,"2032-2052"]
[]
[null,"Discount Factor",null,null,null,null,null,null,{"$f":"RevReq_BaseCase!Q5","v":0.96426797832426303},{"$f":"RevReq_BaseCase!R5","v":0.89658864525512649},{"$f":"RevReq_BaseCase!S5","v":0.83332627026889028},{"$f":"RevReq_BaseCase!T5","v":0.77468248514354721},{"$f":"RevReq_BaseCase!U5","v":0.72016564723747001},{"$f":"RevReq_BaseCase!V5","v":0.66948533032195934},{"$f":"RevReq_BaseCase!W5","v":0.62224713224890627},{"$f":"RevReq_BaseCase!X5","v":0.57845764856121307},{"$f":"RevReq_BaseCase!Y5","v":0.53774976827875298},{"$f":"RevReq_BaseCase!Z5","v":0.49990662929794705},{"$f":"RevReq_BaseCase!AA5","v":0.46463373039596167},{"$f":"RevReq_BaseCase!AB5","v":0.43193599648372677},{"$f":"RevReq_BaseCase!AC5","v":0.40153930473234439},{"$f":"RevReq_BaseCase!AD5","v":0.37328172358288042},{"$f":"RevReq_BaseCase!AE5","v":0.34694334812186939},{"$f":"RevReq_BaseCase!AF5","v":0.32252785579452331},{"$f":"RevReq_BaseCase!AG5","v":0.29983055829297139},{"$f":"RevReq_BaseCase!AH5","v":0.27873054085457827},{"$f":"RevReq_BaseCase!AI5","v":0.25906359984548133},{"$f":"RevReq_BaseCase!AJ5","v":0.24083248122463896},{"$f":"RevReq_BaseCase!AK5","v":0.22388434364152429},{"$f":"RevReq_BaseCase!AL5","v":0.20812889969373477},{"$f":"RevReq_BaseCase!AM5","v":0.19344353805372519},{"$f":"RevReq_BaseCase!AN5","v":0.17983030913697892},{"$f":"RevReq_BaseCase!AO5","v":0.1671750858657263},{"$f":"RevReq_BaseCase!AP5","v":0.15541045037588744},{"$f":"RevReq_BaseCase!AQ5","v":0.14444484843514271},{"$f":"RevReq_BaseCase!AR5","v":0.13427981109465426},{"$f":"RevReq_BaseCase!AS5","v":0.12483011933590812},{"$f":"RevReq_BaseCase!AT5","v":0.1160454320451261},{"$f":"RevReq_BaseCase!AU5","v":0.10785738541267118},{"$f":"RevReq_BaseCase!AV5","v":0.10026712267886696},{"$f":"RevReq_BaseCase!AW5","v":9.3211010556518398E-2},{"$f":"RevReq_BaseCase!AX5","v":8.6651459190606489E-2},{"$f":"RevReq_BaseCase!AY5","v":8.0537421127074169E-2},null,"na"]
[]
[null,"Customer (Fav) Unfav Variance of Starting Amortization in 2018"]
[null,"Base Rates: Incremental Revenue Requirement(1)"]
[null,"Operations and Maintenance(2)",null,"Base",{"$f":"E38-E15","v":0},null,{"$f":"G38-G15","v":0},null,{"$f":"I38-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS38-AS15","v":0}]
[null,"Property Tax",null,"Base",0,null,0,null,{"$f":"I39-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS39-AS16","v":0}]
[null,"System Impact(3)",null,"Base",0,null,0,null,{"$f":"I40-I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS40-AS17","v":0}]
[null,"Depreciation and Amortization(4)",null,"Base",0,null,20.978989163242737,null,{"$f":"I41-I18","v":14.840325158002777},14.840325158002777,14.840325158002777,0,0,0,0,0,0,0,-14.840325158002777,-14.840325158002777,-14.840325158002777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS41-AS18","v":0}]
[null,"Interest Expense(5)",null,"Base",-4.654824635105733,null,-2.8773213969170754,null,{"$f":"I42-I19","v":-7.7580410585095683E-2},-0.23274123175528627,-0.38790205292547741,-0.46548246351057299,-0.46548246351057299,-0.4654824635105731,-0.46548246351057265,-0.46548246351057276,-0.46548246351057276,-0.46548246351057276,-0.38790205292547753,-0.23274123175528638,-7.7580410585095461E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS42-AS19","v":0}]
[null,"Return on Equity(6)",null,"Base",-14.020948735058539,null,-8.666873397593637,null,{"$f":"I43-I20","v":-0.23368247891764304},-0.70104743675292758,-1.1684123945882128,-1.4020948735058569,-1.4020948735058552,-1.4020948735058547,-1.4020948735058547,-1.4020948735058543,-1.4020948735058552,-1.4020948735058547,-1.1684123945882128,-0.70104743675292713,-0.23368247891764238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS43-AS20","v":0}]
[null,"Income Tax(7)",null,"Base",-8.8051786317441412,null,-5.4428106033728127,null,{"$f":"I44-I21","v":-0.1467529771957361},-0.44025893158720675,-0.73376488597867784,-0.88051786317441438,-0.88051786317441372,-0.88051786317441372,-0.88051786317441327,-0.88051786317441327,-0.8805178631744135,-0.88051786317441372,-0.73376488597867806,-0.44025893158720653,-0.14675297719573566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS44-AS21","v":0}]
[null,"Base Revenue Requirement",null,null,{"$f":"SUM(E73:E79)","v":-27.480952001908413},null,{"$f":"SUM(G73:G79)","v":3.9919837653592118},null,14.382309291304303,13.466277557907356,12.550245824510409,-2.7480952001908445,-2.7480952001908419,-2.7480952001908419,-2.748095200190841,-2.7480952001908401,-2.7480952001908414,-2.748095200190841,-17.130404491495149,-16.214372758098197,-15.298341024701251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AS73:AS79)","v":0}]
[]
[null,"Clause: Incremental Revenue Requirement(1)"]
[null,"PPA Payments, Operations and Maintenance(8)",null,"Clause",{"$f":"E48-E25","v":0},null,{"$f":"G48-G25","v":0},null,{"$f":"I48-I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS48-AS25","v":0}]
[null,"Property Tax",null,"Clause",0,null,0,null,{"$f":"I49-I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS49-AS26","v":0}]
[null,"System Impact(9)",null,"Clause",0,null,0,null,{"$f":"I50-I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS50-AS27","v":0}]
[null,"Depreciation and Amortization(10)",null,"Clause",0,null,6.087749010359218,null,{"$f":"I51-I28","v":4.3623706878618833},4.3623706878618824,4.3623706878618833,0,0,0,0,0,0,0,-4.3623706878618833,-4.3623706878618833,-4.3623706878618833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS51-AS28","v":0}]
[null,"Interest Expense(5)",null,"Clause",-2.7319230557263641,null,-1.7066149328159028,null,{"$f":"I52-I29","v":-4.5532050928772883E-2},-0.13659615278631843,-0.22766025464386352,-0.2731923055726363,-0.27319230557263641,-0.27319230557263624,-0.2731923055726363,-0.27319230557263641,-0.27319230557263646,-0.27319230557263652,-0.22766025464386364,-0.1365961527863182,-4.553205092877266E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS52-AS29","v":0}]
[null,"Return on Equity(6)",null,"Clause",-8.2289143233413711,null,-5.140550366394983,null,{"$f":"I53-I30","v":-0.13714857205568975},-0.41144571616706838,-0.68574286027844789,-0.82289143233413808,-0.82289143233413831,-0.82289143233413853,-0.82289143233413808,-0.82289143233413786,-0.82289143233413808,-0.82289143233413831,-0.68574286027844877,-0.41144571616706926,-0.13714857205568975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS53-AS30","v":0}]
[null,"Income Tax(7)",null,"Clause",-5.1677715917443052,null,-3.2282739989204163,null,{"$f":"I54-I31","v":-8.612952652907202E-2},-0.25838857958721562,-0.43064763264535877,-0.51677715917443057,-0.51677715917443023,-0.51677715917443023,-0.51677715917443034,-0.51677715917443023,-0.51677715917443046,-0.51677715917443034,-0.43064763264535855,-0.25838857958721517,-8.6129526529071576E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS54-AS31","v":0}]
[null,"Clause Revenue Requirement",null,null,{"$f":"SUM(E83:E89)","v":-16.128608970812039},null,{"$f":"SUM(G83:G89)","v":-3.9876902877720841},null,{"$f":"SUM(I83:I89)","v":4.0935605383483491},3.5559402393212798,3.0183199402942131,-1.6128608970812051,-1.6128608970812048,-1.6128608970812048,-1.6128608970812048,-1.6128608970812044,-1.6128608970812048,-1.6128608970812053,-5.7064214354295544,-5.168801136402486,-4.6311808373754175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AS83:AS89)","v":0}]
[]
[null,"Net Customer Costs / (Savings)(11)",null,null,{"$f":"E57-E34","v":-43.609560972720374},null,{"$f":"G57-G34","v":4.2934775871401598E-3},null,{"$f":"I57-I34","v":18.475869829652648},17.022217797228635,15.568565764804621,-4.3609560972720498,-4.3609560972720463,-4.360956097272048,-4.3609560972720463,-4.3609560972720445,-4.3609560972720427,-4.3609560972720409,-22.836825926924696,-21.383173894500683,-19.929521862076665,0,0,0,1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS57-AS34","v":0}]
[]
[]
[]
[null,1,"Incremental Revenue Requirement represents the difference between the Revenue Requirement with and without the Transaction."]
[null,{"$f":"B96+1","v":2},"Represents the O&M savings associated with FPL's 20% Equity portion of SJRPP that are recovered through base rates."]
[null,{"$f":"B97+1","v":3},"Base system impact reflects Fixed O&M and Capital Costs associated with additional generation in 2033."]
[null,4,"Incremental Base D&A represents the amortization of the base regulatory assets less the avoided status quo depreciation of existing and future capital. It also includes the net impact to dismantlement accrual."]
[null,5,"Interest expense assumes 5.2% cost of debt and 40.4% debt to investor capital ratio."]
[null,6,"Return on Equity assumes 10.55% cost of equity and 59.6% equity to investor capital ratio."]
[null,7,"Income tax assumes blended state and federal tax rate of 38.575%."]
[null,8,"Includes payments to JEA for debt service, CCRA, O&M, and Transmission Costs associated with the PPA. Also includes O&M savings associated with FPL's 20% Equity portion that are recovered through ECR Clause."]
[null,9,"Clause system impacts include incremental effects on fuel, emissions, variable O&M, short-term PPAs, and gas transportation."]
[null,10,"Incremental Clause D&A represents the amortization of the clause regulatory assets less the avoided status quo depreciation of existing and future ECRC capital. It also includes the net impact to suspension liability,"]
[null,null,"deferred interest and dismantlement accrual."]
[null,{"$f":"B105+1","v":11},"Net Customer Costs / (Savings) reflect the sum of base and clause net revenue requirement."]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"+RevReq_BaseCase!H4","v":"2018-01-01"},null,null,null,{"$f":"+RevReq_BaseCase!Q4-1*('RevReq_ExitCase_(2018)'!H1<>2021)","v":"2018-07-01"},{"$f":"+RevReq_BaseCase!R4","v":"2019-07-01"},{"$f":"+RevReq_BaseCase!S4","v":"2020-07-01"},{"$f":"+RevReq_BaseCase!T4","v":"2021-07-01"},{"$f":"+RevReq_BaseCase!U4","v":"2022-07-01"},{"$f":"+RevReq_BaseCase!V4","v":"2023-07-01"},{"$f":"+RevReq_BaseCase!W4","v":"2024-07-01"},{"$f":"+RevReq_BaseCase!X4","v":"2025-07-01"},{"$f":"+RevReq_BaseCase!Y4","v":"2026-07-01"},{"$f":"+RevReq_BaseCase!Z4","v":"2027-07-01"},{"$f":"+RevReq_BaseCase!AA4","v":"2028-07-01"},{"$f":"+RevReq_BaseCase!AB4","v":"2029-07-01"},{"$f":"+RevReq_BaseCase!AC4","v":"2030-07-01"},{"$f":"+RevReq_BaseCase!AD4","v":"2031-07-01"},{"$f":"+RevReq_BaseCase!AE4","v":"2032-07-01"},{"$f":"+RevReq_BaseCase!AF4","v":"2033-07-01"},{"$f":"+RevReq_BaseCase!AG4","v":"2034-07-01"},{"$f":"+RevReq_BaseCase!AH4","v":"2035-07-01"},{"$f":"+RevReq_BaseCase!AI4","v":"2036-07-01"},{"$f":"+RevReq_BaseCase!AJ4","v":"2037-07-01"},{"$f":"+RevReq_BaseCase!AK4","v":"2038-07-01"},{"$f":"+RevReq_BaseCase!AL4","v":"2039-07-01"},{"$f":"+RevReq_BaseCase!AM4","v":"2040-07-01"},{"$f":"+RevReq_BaseCase!AN4","v":"2041-07-01"},{"$f":"+RevReq_BaseCase!AO4","v":"2042-07-01"},{"$f":"+RevReq_BaseCase!AP4","v":"2043-07-01"},{"$f":"+RevReq_BaseCase!AQ4","v":"2044-07-01"},{"$f":"+RevReq_BaseCase!AR4","v":"2045-07-01"},{"$f":"+RevReq_BaseCase!AS4","v":"2046-07-01"},{"$f":"+RevReq_BaseCase!AT4","v":"2047-07-01"},{"$f":"+RevReq_BaseCase!AU4","v":"2048-07-01"},{"$f":"+RevReq_BaseCase!AV4","v":"2049-07-01"},{"$f":"+RevReq_BaseCase!AW4","v":"2050-07-01"},{"$f":"+RevReq_BaseCase!AX4","v":"2051-07-01"},{"$f":"+RevReq_BaseCase!AY4","v":"2052-07-01"}]
[null,null,"Adjusted Discount Factor",null,{"$f":"+E117+E118*('RevReq_ExitCase_(2018)'!H1<>2021)","v":7.6250414363281227E-2},null,null,null,{"$f":"(1+$E115)^(($E$114-I$114)/365)","v":0.96421633534844631},0.89590333483763152,0.83226261698631143,0.77329830110094322,0.71851150139480591,0.66760624832826054,0.62018267121506987,0.57624383966623149,0.53541799564104442,0.49748458954861552,0.46214564708940364,0.42940345566585714,0.39898098986553782,0.37071390128251736,0.3443801464256292,0.31998142981377375,0.29731131857735688,0.2762473441213481,0.25662404482021378,0.23844269084164277,0.22154945323083336,0.20585307125006205,0.1912302467590391,0.17768192625707144,0.16509347999850907,0.1533969026122789,0.14250031520289758,0.13240442307955064,0.12302380683205799,0.11430779044562772,0.10618790791245646,9.866468481248214E-2,9.1674468595538725E-2,8.5179496678544034E-2,7.9128749790969219E-2]
[]
[null,null,"WACC",null,{"$f":"+Assumptions!E28","v":7.5700414363281232E-2}]
[null,null,"Adjustment Factor",null,5.5000000000000003E-4]

{"sheet":"RevReq_BaseCase","index":4,"n_rows":803,"n_cols":51,"rows_kept":803,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$I$3","v":"$ dollars"},null,null,null,null,null,{"$f":"K35","v":558713919.3072263}]
["SJRPP 000901",null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O2+1","v":1},{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S3","v":2016},{"$f":"O3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$10","v":"2018-01-01"},null,null,null,null,null,null,{"$f":"IF(O$3<=YEAR($H4),AVERAGE(DATE(O$3,MONTH($H4),DAY($H4)),DATE(O$3,12,31)),DATE(O$3,7,1))","v":"2016-07-01T12:00:00"},{"$f":"IF(P$3<=YEAR($H4),AVERAGE(DATE(P$3,MONTH($H4),DAY($H4)),DATE(P$3,12,31)),DATE(P$3,7,1))","v":"2017-07-02"},"2018-07-02","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$28","v":7.5700414363281232E-2},null,null,null,null,null,null,{"$f":"(1+$H5)^(($H$4-O$4)/365)","v":1.1158962791050984},1.0372634638406533,0.96426797832426303,0.89658864525512649,0.83332627026889028,0.77468248514354721,0.72016564723747001,0.66948533032195934,0.62224713224890627,0.57845764856121307,0.53774976827875298,0.49990662929794705,0.46463373039596167,0.43193599648372677,0.40153930473234439,0.37328172358288042,0.34694334812186939,0.32252785579452331,0.29983055829297139,0.27873054085457827,0.25906359984548133,0.24083248122463896,0.22388434364152429,0.20812889969373477,0.19344353805372519,0.17983030913697892,0.1671750858657263,0.15541045037588744,0.14444484843514271,0.13427981109465426,0.12483011933590812,0.1160454320451261,0.10785738541267118,0.10026712267886696,9.3211010556518398E-2,8.6651459190606489E-2,8.0537421127074169E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[{"$f":"Input!B5","v":"Base"},null,{"$f":"C9+1","v":1},{"$f":"INDEX(D$55:D$79,$C10,1)","v":"Existing Capital, Base"},"Capital",{"$f":"MATCH(E10,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O10:AY10,$O$5:$AY$5)","v":149384045.82401848},{"$f":"SUM(O10:AY10)","v":291674207.56287062},null,null,null,null,{"$f":"Q143+Q232+Q496+Q767","v":18028357.172383871},17414070.310475662,16802712.128162216,16194221.33652864,15587413.772863662,14981628.451941215,14381197.424846485,13790529.514243603,13197753.318957958,12587834.226911809,12015129.815801164,11424460.617093839,10883095.427851202,10343251.336827315,8524412.633327933,8011722.6661058115,7662591.983352826,6186734.7523288419,5664289.9981843485,4811782.6284460304,4331091.7826103102,3795667.4220208661,3396358.1838383642,3308078.9743840536,3179587.7046192591,3094775.9148983033,2967340.9784486205,2848796.8949047662,2788940.4862492769,2621011.1671084459,2564287.6425234387,2465338.0351885958,2404909.8516198075,2318800.5279689101,11096032.479853207]
[{"$f":"Input!B6","v":"Clause"},null,{"$f":"C10+1","v":2},"Existing Capital, ECRC","Capital",{"$f":"MATCH(E11,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,64987418.602239706,143735278.87597647,null,null,null,null,{"$f":"Q144+Q233+Q497+Q768","v":6777117.9671513028},6614900.3869552258,6452682.8067591479,6290465.22656307,6128247.646366993,5966030.066170916,5803812.4859748371,5641594.9057787592,5479377.3255826822,5317159.7453866052,5154942.1651905281,4992724.5849944502,4830507.0047983723,4668289.4246022953,4516595.5524408361,4365021.6595191462,4213447.7665974563,4061873.8736757655,3910299.9807540756,3758726.0878323857,3607152.1949106948,3455578.3019890049,3304004.4090673141,3152430.5161456242,3000856.6232239343,2849282.7303022435,2697708.8373805536,2546134.9444588628,2394561.0515371729,2242987.158615483,2091413.2656937924,1939839.372772102,1784136.3796541535,1204328.7145752576,2521047.7125554522]
[{"$f":"Input!B7","v":"Base"},null,3,"Ongoing Capital, Base","Capital",{"$f":"MATCH(E12,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,94841449.092788339,415668117.72836089,null,null,null,null,{"$f":"Q145+Q234+Q498+Q769","v":509944.42366848112},790164.92899666424,1214805.3349502925,1727591.8127807197,2273013.8743724395,2826756.7272834652,3347249.5224297442,4542872.5718320422,5716668.2987346658,6881361.2556119878,8383461.0460400973,9491922.980714038,10473598.650328271,11455729.060671844,12152749.207820913,12587499.908619743,13041905.39950995,13828771.848833032,14634353.835353989,15013416.879237738,15276909.501964003,15551834.093963251,15941207.242251255,16505386.391752582,17130239.209110364,17710026.174135447,18017589.309927609,18461174.769245718,18718972.87264017,18716947.581622522,18714760.556038391,18629943.831838705,18552780.283025783,18466385.190591831,18380123.152463082]
[{"$f":"Input!B8","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",{"$f":"MATCH(E13,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,9160122.2118464932,41588963.882666141,null,null,null,null,{"$f":"Q146+Q235+Q499+Q770","v":36431.968983820421},101927.89548465477,167597.52092399204,233444.31928060227,299471.83401283092,365683.67944819032,432083.5422007431,498675.18261683325,565462.43624973134,632449.21536377363,699639.51046858297,767037.39188397489,834647.01133616059,902472.60358587618,970518.4880890724,1038789.0706908188,1107288.8453530865,1176022.3959170855,1244994.3979008507,1314209.6203327773,1383672.9276218293,1453389.2814651483,1523363.7427938196,1593601.4737575506,1664107.7397490421,1734887.9114688504,1805947.4670315406,1877291.9941139715,1948927.1921465364,2020858.8745482394,2093092.9710064624,2165635.5298023354,2238492.720182613,2311670.8347789817,2385176.2920757653]
[{"$f":"Input!B9","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",{"$f":"MATCH(E14,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,186551309.78674799,591845548.36833179,null,null,null,null,{"$f":"Q147+Q236+Q500+Q771","v":12347726.140000001},12265463.3572,12265463.3572,12510772.624344001,12760988.076830881,13016207.838367498,13276531.995134847,13762878.795677545,14038136.371591097,14089161.965493063,14370945.204802925,14658364.108898982,14951531.391076963,15250562.018898502,15555573.259276472,15866684.724462001,16184018.418951243,16776872.454995094,17112409.904094998,17174609.818338413,17518102.014705181,17868464.054999284,18225833.336099271,18590350.002821259,18962157.002877682,19341400.142935235,19728228.145793941,20450913.907602768,20859932.185754821,20935753.534141697,21354468.604824532,21781557.976921022,22217189.136459444,22661532.919188634,23114763.577572409]
[{"$f":"Input!B10","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",{"$f":"MATCH(E15,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,2455706.135407229,7800448.9811843839,null,null,null,null,{"$f":"Q148+Q237+Q501+Q772","v":157848},162223.43999999997,162223.43999999997,165467.90879999998,168777.26697599998,172152.81231551996,175595.86856183037,179107.78593306697,182689.94165172832,186343.74048476288,190070.61529445817,193872.02760034733,197749.4681523543,201704.45751540136,205738.54666570938,209853.31759902358,214050.38395100407,218331.39163002415,222698.01946262462,227151.97985187714,231695.01944891468,236328.91983789299,241055.49823465085,245876.6081993439,250794.14036333078,255810.02317059739,260926.22363400934,266144.74810668954,271467.64306882332,276896.9959301998,282434.93584880378,288083.63456577988,293845.30725709547,299722.21340223739,305716.65767028218]
[{"$f":"Input!B11","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",{"$f":"MATCH(E16,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-19020568.858602066,-71563820.044285983,null,null,null,null,{"$f":"Q149+Q238+Q502+Q773","v":-747133.64731224487},-819725.57556052622,-892317.50380880805,-964909.4320570901,-1037501.3603053717,-1110093.2885536533,-1182685.2168019349,-1255277.1450502169,-1327869.073298499,-1400461.0015467806,-1473052.9297950622,-1545644.8580433442,-1618236.7862916263,-1690828.7145399079,-1763420.6427881895,-1836012.5710364711,-1908604.4992847536,-1981196.4275330347,-2053788.3557813168,-2126380.2840295983,-2198972.2122778809,-2271564.140526162,-2344156.0687744436,-2416747.9970227261,-2489339.9252710077,-2561931.8535192902,-2634523.7817675718,-2707115.7100158543,-2779707.6382641355,-2852299.5665124189,-2924891.4947606996,-2997483.4230089821,-3070075.3512572637,-3142667.2795055471,-5437204.2883835733]
[{"$f":"Input!B12","v":"..."},null,8,0,"Operating Expense",{"$f":"MATCH(E17,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q150+Q239+Q503+Q774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B13","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",{"$f":"MATCH(E18,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,7580751.880900708,7861665.0675000027,null,null,null,null,{"$f":"Q151+Q240+Q504+Q775","v":7861665.0675000027},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B14","v":"Clause"},null,10,"PPA CCRA","Operating Expense",{"$f":"MATCH(E19,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,46981748.504457437,50494753.770000011,null,null,null,null,{"$f":"Q152+Q241+Q505+Q776","v":25247376.885000005},25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B15","v":"Clause"},null,11,"PPA OpEx","Operating Expense",{"$f":"MATCH(E20,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,35838869.971061572,38528176.449910313,null,null,null,null,{"$f":"Q153+Q242+Q506+Q777","v":19133528.434199996},19394648.01571032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B16","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",{"$f":"MATCH(E21,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,8381083.9794920143,9581230.165621303,null,null,null,null,{"$f":"Q154+Q243+Q507+Q778","v":2664314.4335691459},2549410.0552071012,2434505.676845056,1933000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B17","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",{"$f":"MATCH(E22,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,947593.98511258815,982708.13343749987,null,null,null,null,{"$f":"Q155+Q244+Q508+Q779","v":982708.13343749987},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B18","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",{"$f":"MATCH(E23,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-6693928.3611435201,-7642727.1184546612,null,null,null,null,{"$f":"Q156+Q245+Q509+Q780","v":-1638248.6524517848},-1747136.4312735861,-4257342.0347292908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B19","v":"..."},null,15,0,"Operating Expense",{"$f":"MATCH(E24,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q157+Q246+Q510+Q781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B20","v":"..."},null,16,0,"Operating Expense",{"$f":"MATCH(E25,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q158+Q247+Q511+Q782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B21","v":"Clause"},null,17,"Regulatory Asset","Operating Expense",{"$f":"MATCH(E26,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q159+Q248+Q512+Q783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B22","v":"Clause"},null,18,"Suspension Payment Liability","Capital",{"$f":"MATCH(E27,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-10246537.04288302,-10818658.421287395,null,null,null,null,{"$f":"Q160+Q249+Q513+Q784","v":-9744764.809194196},-100208.8561239884,-99409.204369386149,-874275.55159982562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B23","v":"Clause"},null,19,"Deferred Interest","Capital",{"$f":"MATCH(E28,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-12435146.404217727,-14163319.453796849,null,null,null,null,{"$f":"Q161+Q250+Q514+Q785","v":-4114331.0367766558},-3864371.181501044,-3614411.326225434,-2570205.9092937149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B24","v":"..."},null,20,0,"Operating Expense",{"$f":"MATCH(E29,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q162+Q251+Q515+Q786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B25","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",{"$f":"MATCH(E30,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q163+Q252+Q516+Q787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B26","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",{"$f":"MATCH(E31,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q164+Q253+Q517+Q788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B27","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",{"$f":"MATCH(E32,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q165+Q254+Q518+Q789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B28","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",{"$f":"MATCH(E33,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q166+Q255+Q519+Q790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B29","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",{"$f":"MATCH(E34,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q167+Q256+Q520+Q791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D9","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,558713919.3072263,1495572573.9480343,null,null,null,null,{"$f":"SUM(Q10:Q34)","v":77502540.480159238},78008743.230570495,30636510.195707787,34645572.335346401,36180411.111117437,36218366.286973156,36233785.622346558,37160381.611031629,37852218.619469367,38293849.14770522,39341135.427802689,39982736.853142291,40552892.167251691,41131180.187561326,40162167.044832744,40243558.775960065,40514698.298430815,40267410.2898468,40735257.779969566,40173516.73000963,40149651.228983052,40089697.933749288,40287666.343510233,40978975.970037691,41698402.494672604,42424251.043391384,42843217.180448711,43743341.54841692,44203093.793132663,43962155.74545417,44175566.481174715,{"$f":"SUM(AV10:AV34)","v":44272914.958079562},44421278.326941632,44119773.121000305,52365655.583806626]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D40,lookups!$C$88:$C$93,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O40:AY40,$O$5:$AY$5)","v":0},{"$f":"SUM(O40:AY40)","v":0},null,null,null,null,{"$f":"SUMIF($F$143:$F$167,$F40,Q$143:Q$167)","v":0},0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,Y$143:Y$167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AI$143:AI$167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AS$143:AS$167)","v":0},0,0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D41,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,288737064.24317962,707094530.93598533,null,null,null,null,68395167.093706653,59619121.753117427,14862192.474045057,14609240.533144001,12929765.343806881,13188360.650683017,13452127.863696678,13941986.581610611,14220826.313242825,14275505.705977825,14561015.820097383,14852236.13649933,15149280.859229317,15452266.476413904,15761311.805942181,16076538.042061023,16398068.802902248,16995203.846625119,17335107.923557624,17401761.798190288,17749797.034154095,18104792.974837177,18466888.834333923,18836226.611020602,19212951.143241014,19597210.166105833,19989154.369427949,20717058.655709457,21131399.828823645,21212650.530071896,21636903.540673334,22069641.6114868,22511034.443716541,22961255.132590871,23420480.235242691]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,28706856.07683868,94595776.525352478,null,null,null,null,{"$f":"Q792","v":1862709.2267043688},1832959.3957481601,1827268.0231958192,1818371.9821237277,1820411.5811113161,1816975.3683818441,1812308.9897161117,1950234.9506169904,1974586.5806837906,2090086.0441398008,2205881.3508883859,2243581.2642624727,2318306.8105462608,2365073.0635773614,2452073.8393765269,2513858.1439511599,2600206.4841060266,2736796.5407307344,2839747.903236852,2882402.8956309501,2948243.5768427188,2997654.0111225238,3083794.9480505511,3177072.9116758299,3277639.5980563243,3363245.2491192198,3403980.9108997039,3506536.8185210344,3519210.7491234937,3545917.4181927089,3556709.9710031333,{"$f":"AV792","v":3558709.259178848},{"$f":"AW792","v":3565404.8977825842},{"$f":"AX792","v":3563030.3148466339},{"$f":"AY792","v":3564785.4522084966}]
[null,null,null,"Depreciation",null,null,null,null,null,null,95588386.20922716,281589543.32464606,null,null,null,null,{"$f":"Q257","v":-2047052.385363454},7079233.4620075934,5698664.0720519722,5768082.8871856946,9142234.90576097,9219555.9542887397,9297629.3620007187,9459266.6472630259,9632588.7510368079,9773424.0695733055,9996601.1745543759,10148872.870171702,10308919.854370063,10466600.110587195,9194163.3676402625,9136347.2443735879,9231725.3439257164,8187201.4075532425,8045239.6867814446,7488268.8749125162,7247125.6607800424,6927452.8663113173,6728133.0384624824,6852145.8261592751,6942547.4416930936,7071651.323452712,7125197.1263753641,7193636.0482247118,7304820.6707223589,7264301.019791685,7329911.9902312746,{"$f":"AV257","v":7337923.9787238212},7375202.4140588082,6940593.4458870022,16721332.813096557]
[null,null,null,"Interest Expense",null,null,null,null,null,null,24676086.912629034,69835656.512782559,null,null,null,null,{"$f":"Q434","v":1573865.0929415307},1605321.6865761965,1397141.867975387,2108805.9048041827,2081386.4731750693,2031498.7519961863,1976998.7235398765,2000233.7639051955,2036706.0568680391,2058830.3348048483,2130446.3883881927,2157617.1389503591,2164110.9805870824,2176112.8122680704,2160424.071990185,2120144.1791246012,2080827.2338425175,2091584.9311794695,2119864.1744983662,2100541.0364638399,2067240.5102136023,2042732.9155178999,2034103.0614037234,2051834.3305453802,2077535.5406223368,2099026.9400914605,2087634.2735756328,2087841.8112984532,2074554.0886090763,2022320.2679865062,1973665.5191489304,{"$f":"AV434","v":1915160.2504363826},{"$f":"AW434","v":1858077.3528911085},{"$f":"AX434","v":1804765.1381213749},{"$f":"AY434","v":1466702.9084414942}]
[null,null,null,"Return on Equity",null,null,null,null,null,null,74327644.262792379,210354253.18931299,null,null,null,null,{"$f":"Q463","v":4740690.2544955136},4835441.6836696435,4208376.478621495,6352002.8790035434,6269411.9168614186,6119143.4887271505,5954982.1797742527,6024969.2008452956,6134828.5811590813,6201469.8385788985,6417186.8837123234,6499028.7855214886,6518589.0972022768,6554740.2049060613,6507483.6398584954,6386155.2639917275,6267727.4138721544,6300131.0240385011,6385311.8529466782,6327108.0001657885,6226802.4015651997,6152982.2781911548,6126988.0138286799,6180396.9465235295,6257812.3976235064,6322547.3412191626,6288231.1197294537,6288856.250856909,6248831.8690083753,6091496.6784059368,5944942.126377508,{"$f":"AV463","v":5768716.502932338},{"$f":"AW463","v":5596775.2499590749},{"$f":"AX463","v":5436191.793258803},{"$f":"AY463","v":4417903.5518815778}]
[null,null,null,"Income Tax",null,null,null,null,null,null,46677881.602559462,132102813.45995523,null,null,null,null,{"$f":"Q492","v":2977161.1976746358},3036665.2494514692,2642867.279818058,3989068.149085253,3937200.8904017792,3842832.0728962123,3739738.5036189137,3783690.4667905127,3852682.3364788215,3894533.1546305427,4030003.8101620334,4081400.657736938,4093684.5653166929,4116387.519808732,4086710.3200250962,4010515.9024579721,3936143.0197821483,3956492.5397197423,4009986.2389486069,3973434.1246462399,3910442.0454273922,3864082.8877692115,3847758.4474308724,3881299.3441130687,3929916.3734363331,3970570.0234029996,3949019.3804405974,3949411.9638063544,3924276.586845716,3825469.8310054373,3733433.3337405361,{"$f":"AV492","v":3622763.3553213663},{"$f":"AW492","v":3514783.9685335169},{"$f":"AX492","v":3413937.2962956177},{"$f":"AY492","v":2774450.6229358064}]
[null,null,null,{"$f":"\"Total \"&D39","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,558713919.3072263,1495572573.9480345,null,null,null,null,{"$f":"SUM(Q40:Q46)","v":77502540.480159253},78008743.230570495,30636510.195707791,34645572.335346401,36180411.11111743,36218366.286973149,36233785.62234655,37160381.611031629,37852218.619469367,38293849.14770522,39341135.427802689,39982736.853142284,40552892.167251691,41131180.187561326,40162167.044832744,40243558.775960073,40514698.298430815,40267410.289846815,40735257.779969566,40173516.730009623,40149651.228983045,40089697.933749288,40287666.343510233,40978975.970037684,41698402.494672611,42424251.043391384,42843217.180448703,43743341.548416913,44203093.79313267,43962155.745454177,44175566.481174722,{"$f":"SUM(AV40:AV46)","v":44272914.958079562},44421278.326941632,44119773.121000305,52365655.583806626]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K47-K35","v":0},{"$f":"L47-L35","v":0},null,null,null,null,{"$f":"Q47-Q35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV47-AV35","v":0},0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"+AY50","v":558713919.3072263},null,null,null,null,null,{"$f":"SUMPRODUCT($O35:Q35,$O$5:Q$5)","v":74733218.023797512},{"$f":"SUMPRODUCT($O35:R35,$O$5:R$5)","v":144674971.43494973},{"$f":"SUMPRODUCT($O35:S35,$O$5:S$5)","v":170205180.21039373},{"$f":"SUMPRODUCT($O35:T35,$O$5:T$5)","v":197044498.28636041},{"$f":"SUMPRODUCT($O35:U35,$O$5:U$5)","v":223100387.47151604},{"$f":"SUMPRODUCT($O35:V35,$O$5:V$5)","v":247348052.38887197},{"$f":"SUMPRODUCT($O35:W35,$O$5:W$5)","v":269894421.58289874},{"$f":"SUMPRODUCT($O35:X35,$O$5:X$5)","v":291390128.54925346},{"$f":"SUMPRODUCT($O35:Y35,$O$5:Y$5)","v":311745150.34070981},{"$f":"SUMPRODUCT($O35:Z35,$O$5:Z$5)","v":330888499.39098316},{"$f":"SUMPRODUCT($O35:AA35,$O$5:AA$5)","v":349167717.90281588},{"$f":"SUMPRODUCT($O35:AB35,$O$5:AB$5)","v":366437701.18762451},{"$f":"SUMPRODUCT($O35:AC35,$O$5:AC$5)","v":382721281.31334847},{"$f":"SUMPRODUCT($O35:AD35,$O$5:AD$5)","v":398074799.14675939},{"$f":"SUMPRODUCT($O35:AE35,$O$5:AE$5)","v":412008795.84912348},{"$f":"SUMPRODUCT($O35:AF35,$O$5:AF$5)","v":424988464.57067478},{"$f":"SUMPRODUCT($O35:AG35,$O$5:AG$5)","v":437136009.18056458},{"$f":"SUMPRODUCT($O35:AH35,$O$5:AH$5)","v":448359766.2294668},{"$f":"SUMPRODUCT($O35:AI35,$O$5:AI$5)","v":458912788.75057936},{"$f":"SUMPRODUCT($O35:AJ35,$O$5:AJ$5)","v":468587876.46418715},{"$f":"SUMPRODUCT($O35:AK35,$O$5:AK$5)","v":477576754.77702415},{"$f":"SUMPRODUCT($O35:AL35,$O$5:AL$5)","v":485920579.4970296},{"$f":"SUMPRODUCT($O35:AM35,$O$5:AM$5)","v":493713968.21444619},{"$f":"SUMPRODUCT($O35:AN35,$O$5:AN$5)","v":501083230.13125491},{"$f":"SUMPRODUCT($O35:AO35,$O$5:AO$5)","v":508054164.14876544},{"$f":"SUMPRODUCT($O35:AP35,$O$5:AP$5)","v":514647336.11027861},{"$f":"SUMPRODUCT($O35:AQ35,$O$5:AQ$5)","v":520835818.1223824},{"$f":"SUMPRODUCT($O35:AR35,$O$5:AR$5)","v":526709665.76215279},{"$f":"SUMPRODUCT($O35:AS35,$O$5:AS$5)","v":532227543.23536587},{"$f":"SUMPRODUCT($O35:AT35,$O$5:AT$5)","v":537329150.59248221},{"$f":"SUMPRODUCT($O35:AU35,$O$5:AU$5)","v":542093811.69226539},{"$f":"SUMPRODUCT($O35:AV35,$O$5:AV$5)","v":546532929.48771822},{"$f":"SUMPRODUCT($O35:AW35,$O$5:AW$5)","v":550673481.73078477},{"$f":"SUMPRODUCT($O35:AX35,$O$5:AX$5)","v":554496524.4508779},{"$f":"SUMPRODUCT($O35:AY35,$O$5:AY$5)","v":558713919.3072263}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C54+1","v":1},{"$f":"+Input!D65","v":"Existing Capital, Base"},{"$f":"Input!E5","v":"Capital"},{"$f":"MATCH(E55,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E5=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E5=lookups!$C$88,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O55:AY55,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O55:AY55)","v":343398535},null,null,{"$f":"Input!S5*$I55","v":343398535},{"$f":"Input!T5*$I55","v":0},{"$f":"Input!U5*$I55","v":0},{"$f":"Input!V5*$I55","v":0},{"$f":"Input!W5*$I55","v":0},{"$f":"Input!X5*$I55","v":0},{"$f":"Input!Y5*$I55","v":0},{"$f":"Input!Z5*$I55","v":0},{"$f":"Input!AA5*$I55","v":0},{"$f":"Input!AB5*$I55","v":0},{"$f":"Input!AC5*$I55","v":0},{"$f":"Input!AD5*$I55","v":0},{"$f":"Input!AE5*$I55","v":0},{"$f":"Input!AF5*$I55","v":0},{"$f":"Input!AG5*$I55","v":0},{"$f":"Input!AH5*$I55","v":0},{"$f":"Input!AI5*$I55","v":0},{"$f":"Input!AJ5*$I55","v":0},{"$f":"Input!AK5*$I55","v":0},{"$f":"Input!AL5*$I55","v":0},{"$f":"Input!AM5*$I55","v":0},{"$f":"Input!AN5*$I55","v":0},{"$f":"Input!AO5*$I55","v":0},{"$f":"Input!AP5*$I55","v":0},{"$f":"Input!AQ5*$I55","v":0},{"$f":"Input!AR5*$I55","v":0},{"$f":"Input!AS5*$I55","v":0},{"$f":"Input!AT5*$I55","v":0},{"$f":"Input!AU5*$I55","v":0},{"$f":"Input!AV5*$I55","v":0},{"$f":"Input!AW5*$I55","v":0},{"$f":"Input!AX5*$I55","v":0},{"$f":"Input!AY5*$I55","v":0},{"$f":"Input!AZ5*$I55","v":0},{"$f":"Input!BA5*$I55","v":0},{"$f":"Input!BB5*$I55","v":0},{"$f":"Input!BC5*$I55","v":0}]
[null,null,{"$f":"C55+1","v":2},{"$f":"+Input!D66","v":"Existing Capital, ECRC"},{"$f":"Input!E6","v":"Capital"},{"$f":"MATCH(E56,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E6=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E6=lookups!$C$88,-1,1)","v":1},null,61825260.282262594,55404128,null,null,{"$f":"Input!S6*$I56","v":55404128},{"$f":"Input!T6*$I56","v":0},{"$f":"Input!U6*$I56","v":0},{"$f":"Input!V6*$I56","v":0},{"$f":"Input!W6*$I56","v":0},{"$f":"Input!X6*$I56","v":0},{"$f":"Input!Y6*$I56","v":0},{"$f":"Input!Z6*$I56","v":0},{"$f":"Input!AA6*$I56","v":0},{"$f":"Input!AB6*$I56","v":0},{"$f":"Input!AC6*$I56","v":0},{"$f":"Input!AD6*$I56","v":0},{"$f":"Input!AE6*$I56","v":0},{"$f":"Input!AF6*$I56","v":0},{"$f":"Input!AG6*$I56","v":0},{"$f":"Input!AH6*$I56","v":0},{"$f":"Input!AI6*$I56","v":0},{"$f":"Input!AJ6*$I56","v":0},{"$f":"Input!AK6*$I56","v":0},{"$f":"Input!AL6*$I56","v":0},{"$f":"Input!AM6*$I56","v":0},{"$f":"Input!AN6*$I56","v":0},{"$f":"Input!AO6*$I56","v":0},{"$f":"Input!AP6*$I56","v":0},{"$f":"Input!AQ6*$I56","v":0},{"$f":"Input!AR6*$I56","v":0},{"$f":"Input!AS6*$I56","v":0},{"$f":"Input!AT6*$I56","v":0},{"$f":"Input!AU6*$I56","v":0},{"$f":"Input!AV6*$I56","v":0},{"$f":"Input!AW6*$I56","v":0},{"$f":"Input!AX6*$I56","v":0},{"$f":"Input!AY6*$I56","v":0},{"$f":"Input!AZ6*$I56","v":0},{"$f":"Input!BA6*$I56","v":0},{"$f":"Input!BB6*$I56","v":0},{"$f":"Input!BC6*$I56","v":0}]
[null,null,3,{"$f":"+Input!D67","v":"Ongoing Capital, Base"},{"$f":"Input!E7","v":"Capital"},{"$f":"MATCH(E57,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E7=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E7=lookups!$C$88,-1,1)","v":1},null,57465567.953761846,147048660,null,null,{"$f":"Input!S7*$I57","v":0},{"$f":"Input!T7*$I57","v":2257200},{"$f":"Input!U7*$I57","v":1991000},{"$f":"Input!V7*$I57","v":2106800},{"$f":"Input!W7*$I57","v":3333000},{"$f":"Input!X7*$I57","v":3159000},{"$f":"Input!Y7*$I57","v":3695540},{"$f":"Input!Z7*$I57","v":3424800},{"$f":"Input!AA7*$I57","v":3367300},{"$f":"Input!AB7*$I57","v":9961300},{"$f":"Input!AC7*$I57","v":4743300.0000000009},{"$f":"Input!AD7*$I57","v":8842100},{"$f":"Input!AE7*$I57","v":8811400},{"$f":"Input!AF7*$I57","v":5469700},{"$f":"Input!AG7*$I57","v":7049300},{"$f":"Input!AH7*$I57","v":5882100},{"$f":"Input!AI7*$I57","v":4459700},{"$f":"Input!AJ7*$I57","v":3441000},{"$f":"Input!AK7*$I57","v":4399300.0000000009},{"$f":"Input!AL7*$I57","v":6294100},{"$f":"Input!AM7*$I57","v":5021300},{"$f":"Input!AN7*$I57","v":2831400},{"$f":"Input!AO7*$I57","v":3679400},{"$f":"Input!AP7*$I57","v":3093280},{"$f":"Input!AQ7*$I57","v":4359300},{"$f":"Input!AR7*$I57","v":4585300},{"$f":"Input!AS7*$I57","v":4821300},{"$f":"Input!AT7*$I57","v":4331800},{"$f":"Input!AU7*$I57","v":2909300},{"$f":"Input!AV7*$I57","v":4845300},{"$f":"Input!AW7*$I57","v":2081300},{"$f":"Input!AX7*$I57","v":2525940},{"$f":"Input!AY7*$I57","v":2053399.9999999998},{"$f":"Input!AZ7*$I57","v":1803700},{"$f":"Input!BA7*$I57","v":1937300},{"$f":"Input!BB7*$I57","v":1684100},{"$f":"Input!BC7*$I57","v":1797300}]
[null,null,4,{"$f":"+Input!D68","v":"Ongoing Capital, ECRC"},{"$f":"Input!E8","v":"Capital"},{"$f":"MATCH(E58,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E8=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E8=lookups!$C$88,-1,1)","v":1},null,5052877.5643644771,14000000,null,null,{"$f":"Input!S8*$I58","v":0},{"$f":"Input!T8*$I58","v":0},{"$f":"Input!U8*$I58","v":400000},{"$f":"Input!V8*$I58","v":400000},{"$f":"Input!W8*$I58","v":400000},{"$f":"Input!X8*$I58","v":400000},{"$f":"Input!Y8*$I58","v":400000},{"$f":"Input!Z8*$I58","v":400000},{"$f":"Input!AA8*$I58","v":400000},{"$f":"Input!AB8*$I58","v":400000},{"$f":"Input!AC8*$I58","v":400000},{"$f":"Input!AD8*$I58","v":400000},{"$f":"Input!AE8*$I58","v":400000},{"$f":"Input!AF8*$I58","v":400000},{"$f":"Input!AG8*$I58","v":400000},{"$f":"Input!AH8*$I58","v":400000},{"$f":"Input!AI8*$I58","v":400000},{"$f":"Input!AJ8*$I58","v":400000},{"$f":"Input!AK8*$I58","v":400000},{"$f":"Input!AL8*$I58","v":400000},{"$f":"Input!AM8*$I58","v":400000},{"$f":"Input!AN8*$I58","v":400000},{"$f":"Input!AO8*$I58","v":400000},{"$f":"Input!AP8*$I58","v":400000},{"$f":"Input!AQ8*$I58","v":400000},{"$f":"Input!AR8*$I58","v":400000},{"$f":"Input!AS8*$I58","v":400000},{"$f":"Input!AT8*$I58","v":400000},{"$f":"Input!AU8*$I58","v":400000},{"$f":"Input!AV8*$I58","v":400000},{"$f":"Input!AW8*$I58","v":400000},{"$f":"Input!AX8*$I58","v":400000},{"$f":"Input!AY8*$I58","v":400000},{"$f":"Input!AZ8*$I58","v":400000},{"$f":"Input!BA8*$I58","v":400000},{"$f":"Input!BB8*$I58","v":400000},{"$f":"Input!BC8*$I58","v":400000}]
[null,null,5,{"$f":"+Input!D69","v":"Operating Expense, Base"},{"$f":"Input!E9","v":"Operating Expense"},{"$f":"MATCH(E59,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E9=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E9=lookups!$C$88,-1,1)","v":1},null,169161670.56082001,443839168.16480035,null,null,{"$f":"Input!S9*$I59","v":0},{"$f":"Input!T9*$I59","v":13265687.880000001},{"$f":"Input!U9*$I59","v":12347726.140000001},{"$f":"Input!V9*$I59","v":12265463.3572},{"$f":"Input!W9*$I59","v":12265463.3572},{"$f":"Input!X9*$I59","v":12265463.3572},{"$f":"Input!Y9*$I59","v":12265463.3572},{"$f":"Input!Z9*$I59","v":12265463.3572},{"$f":"Input!AA9*$I59","v":12265463.3572},{"$f":"Input!AB9*$I59","v":12465463.3572},{"$f":"Input!AC9*$I59","v":12465463.3572},{"$f":"Input!AD9*$I59","v":12265463.3572},{"$f":"Input!AE9*$I59","v":12265463.3572},{"$f":"Input!AF9*$I59","v":12265463.3572},{"$f":"Input!AG9*$I59","v":12265463.3572},{"$f":"Input!AH9*$I59","v":12265463.3572},{"$f":"Input!AI9*$I59","v":12265463.3572},{"$f":"Input!AJ9*$I59","v":12265463.3572},{"$f":"Input!AK9*$I59","v":12265463.3572},{"$f":"Input!AL9*$I59","v":12465463.3572},{"$f":"Input!AM9*$I59","v":12465463.3572},{"$f":"Input!AN9*$I59","v":12265463.3572},{"$f":"Input!AO9*$I59","v":12265463.3572},{"$f":"Input!AP9*$I59","v":12265463.3572},{"$f":"Input!AQ9*$I59","v":12265463.3572},{"$f":"Input!AR9*$I59","v":12265463.3572},{"$f":"Input!AS9*$I59","v":12265463.3572},{"$f":"Input!AT9*$I59","v":12265463.3572},{"$f":"Input!AU9*$I59","v":12265463.3572},{"$f":"Input!AV9*$I59","v":12465463.3572},{"$f":"Input!AW9*$I59","v":12465463.3572},{"$f":"Input!AX9*$I59","v":12265463.3572},{"$f":"Input!AY9*$I59","v":12265463.3572},{"$f":"Input!AZ9*$I59","v":12265463.3572},{"$f":"Input!BA9*$I59","v":12265463.3572},{"$f":"Input!BB9*$I59","v":12265463.3572},{"$f":"Input!BC9*$I59","v":12265463.3572}]
[null,null,6,{"$f":"+Input!D70","v":"Operating Expense, ECRC"},{"$f":"Input!E10","v":"Operating Expense"},{"$f":"MATCH(E60,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E10=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E10=lookups!$C$88,-1,1)","v":1},null,2319478.7668242259,5938044.9600000028,null,null,{"$f":"Input!S10*$I60","v":0},{"$f":"Input!T10*$I60","v":264600},{"$f":"Input!U10*$I60","v":157848},{"$f":"Input!V10*$I60","v":162223.43999999997},{"$f":"Input!W10*$I60","v":162223.43999999997},{"$f":"Input!X10*$I60","v":162223.43999999997},{"$f":"Input!Y10*$I60","v":162223.43999999997},{"$f":"Input!Z10*$I60","v":162223.43999999997},{"$f":"Input!AA10*$I60","v":162223.43999999997},{"$f":"Input!AB10*$I60","v":162223.43999999997},{"$f":"Input!AC10*$I60","v":162223.43999999997},{"$f":"Input!AD10*$I60","v":162223.43999999997},{"$f":"Input!AE10*$I60","v":162223.43999999997},{"$f":"Input!AF10*$I60","v":162223.43999999997},{"$f":"Input!AG10*$I60","v":162223.43999999997},{"$f":"Input!AH10*$I60","v":162223.43999999997},{"$f":"Input!AI10*$I60","v":162223.43999999997},{"$f":"Input!AJ10*$I60","v":162223.43999999997},{"$f":"Input!AK10*$I60","v":162223.43999999997},{"$f":"Input!AL10*$I60","v":162223.43999999997},{"$f":"Input!AM10*$I60","v":162223.43999999997},{"$f":"Input!AN10*$I60","v":162223.43999999997},{"$f":"Input!AO10*$I60","v":162223.43999999997},{"$f":"Input!AP10*$I60","v":162223.43999999997},{"$f":"Input!AQ10*$I60","v":162223.43999999997},{"$f":"Input!AR10*$I60","v":162223.43999999997},{"$f":"Input!AS10*$I60","v":162223.43999999997},{"$f":"Input!AT10*$I60","v":162223.43999999997},{"$f":"Input!AU10*$I60","v":162223.43999999997},{"$f":"Input!AV10*$I60","v":162223.43999999997},{"$f":"Input!AW10*$I60","v":162223.43999999997},{"$f":"Input!AX10*$I60","v":162223.43999999997},{"$f":"Input!AY10*$I60","v":162223.43999999997},{"$f":"Input!AZ10*$I60","v":162223.43999999997},{"$f":"Input!BA10*$I60","v":162223.43999999997},{"$f":"Input!BB10*$I60","v":162223.43999999997},{"$f":"Input!BC10*$I60","v":162223.43999999997}]
[null,null,7,{"$f":"+Input!D71","v":"Equity Dismantlement Reserve"},{"$f":"Input!E11","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E11=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E11=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S11*$I61","v":0},{"$f":"Input!T11*$I61","v":0},{"$f":"Input!U11*$I61","v":0},{"$f":"Input!V11*$I61","v":0},{"$f":"Input!W11*$I61","v":0},{"$f":"Input!X11*$I61","v":0},{"$f":"Input!Y11*$I61","v":0},{"$f":"Input!Z11*$I61","v":0},{"$f":"Input!AA11*$I61","v":0},{"$f":"Input!AB11*$I61","v":0},{"$f":"Input!AC11*$I61","v":0},{"$f":"Input!AD11*$I61","v":0},{"$f":"Input!AE11*$I61","v":0},{"$f":"Input!AF11*$I61","v":0},{"$f":"Input!AG11*$I61","v":0},{"$f":"Input!AH11*$I61","v":0},{"$f":"Input!AI11*$I61","v":0},{"$f":"Input!AJ11*$I61","v":0},{"$f":"Input!AK11*$I61","v":0},{"$f":"Input!AL11*$I61","v":0},{"$f":"Input!AM11*$I61","v":0},{"$f":"Input!AN11*$I61","v":0},{"$f":"Input!AO11*$I61","v":0},{"$f":"Input!AP11*$I61","v":0},{"$f":"Input!AQ11*$I61","v":0},{"$f":"Input!AR11*$I61","v":0},{"$f":"Input!AS11*$I61","v":0},{"$f":"Input!AT11*$I61","v":0},{"$f":"Input!AU11*$I61","v":0},{"$f":"Input!AV11*$I61","v":0},{"$f":"Input!AW11*$I61","v":0},{"$f":"Input!AX11*$I61","v":0},{"$f":"Input!AY11*$I61","v":0},{"$f":"Input!AZ11*$I61","v":0},{"$f":"Input!BA11*$I61","v":0},{"$f":"Input!BB11*$I61","v":0},{"$f":"Input!BC11*$I61","v":0}]
[null,null,8,{"$f":"+Input!D72","v":0},{"$f":"Input!E12","v":"Operating Expense"},{"$f":"MATCH(E62,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E12=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E12=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S12*$I62","v":0},{"$f":"Input!T12*$I62","v":0},{"$f":"Input!U12*$I62","v":0},{"$f":"Input!V12*$I62","v":0},{"$f":"Input!W12*$I62","v":0},{"$f":"Input!X12*$I62","v":0},{"$f":"Input!Y12*$I62","v":0},{"$f":"Input!Z12*$I62","v":0},{"$f":"Input!AA12*$I62","v":0},{"$f":"Input!AB12*$I62","v":0},{"$f":"Input!AC12*$I62","v":0},{"$f":"Input!AD12*$I62","v":0},{"$f":"Input!AE12*$I62","v":0},{"$f":"Input!AF12*$I62","v":0},{"$f":"Input!AG12*$I62","v":0},{"$f":"Input!AH12*$I62","v":0},{"$f":"Input!AI12*$I62","v":0},{"$f":"Input!AJ12*$I62","v":0},{"$f":"Input!AK12*$I62","v":0},{"$f":"Input!AL12*$I62","v":0},{"$f":"Input!AM12*$I62","v":0},{"$f":"Input!AN12*$I62","v":0},{"$f":"Input!AO12*$I62","v":0},{"$f":"Input!AP12*$I62","v":0},{"$f":"Input!AQ12*$I62","v":0},{"$f":"Input!AR12*$I62","v":0},{"$f":"Input!AS12*$I62","v":0},{"$f":"Input!AT12*$I62","v":0},{"$f":"Input!AU12*$I62","v":0},{"$f":"Input!AV12*$I62","v":0},{"$f":"Input!AW12*$I62","v":0},{"$f":"Input!AX12*$I62","v":0},{"$f":"Input!AY12*$I62","v":0},{"$f":"Input!AZ12*$I62","v":0},{"$f":"Input!BA12*$I62","v":0},{"$f":"Input!BB12*$I62","v":0},{"$f":"Input!BC12*$I62","v":0}]
[null,null,9,{"$f":"+Input!D73","v":"PPA Debt Service"},{"$f":"Input!E13","v":"Operating Expense"},{"$f":"MATCH(E63,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E13=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E13=lookups!$C$88,-1,1)","v":1},null,26024310.387510326,25642642.755000003,null,null,{"$f":"Input!S13*$I63","v":0},{"$f":"Input!T13*$I63","v":17780977.6875},{"$f":"Input!U13*$I63","v":7861665.0675000027},{"$f":"Input!V13*$I63","v":0},{"$f":"Input!W13*$I63","v":0},{"$f":"Input!X13*$I63","v":0},{"$f":"Input!Y13*$I63","v":0},{"$f":"Input!Z13*$I63","v":0},{"$f":"Input!AA13*$I63","v":0},{"$f":"Input!AB13*$I63","v":0},{"$f":"Input!AC13*$I63","v":0},{"$f":"Input!AD13*$I63","v":0},{"$f":"Input!AE13*$I63","v":0},{"$f":"Input!AF13*$I63","v":0},{"$f":"Input!AG13*$I63","v":0},{"$f":"Input!AH13*$I63","v":0},{"$f":"Input!AI13*$I63","v":0},{"$f":"Input!AJ13*$I63","v":0},{"$f":"Input!AK13*$I63","v":0},{"$f":"Input!AL13*$I63","v":0},{"$f":"Input!AM13*$I63","v":0},{"$f":"Input!AN13*$I63","v":0},{"$f":"Input!AO13*$I63","v":0},{"$f":"Input!AP13*$I63","v":0},{"$f":"Input!AQ13*$I63","v":0},{"$f":"Input!AR13*$I63","v":0},{"$f":"Input!AS13*$I63","v":0},{"$f":"Input!AT13*$I63","v":0},{"$f":"Input!AU13*$I63","v":0},{"$f":"Input!AV13*$I63","v":0},{"$f":"Input!AW13*$I63","v":0},{"$f":"Input!AX13*$I63","v":0},{"$f":"Input!AY13*$I63","v":0},{"$f":"Input!AZ13*$I63","v":0},{"$f":"Input!BA13*$I63","v":0},{"$f":"Input!BB13*$I63","v":0},{"$f":"Input!BC13*$I63","v":0}]
[null,null,10,{"$f":"+Input!D74","v":"PPA CCRA"},{"$f":"Input!E14","v":"Operating Expense"},{"$f":"MATCH(E64,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E14=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E14=lookups!$C$88,-1,1)","v":1},null,73169930.105082989,75742130.655000016,null,null,{"$f":"Input!S14*$I64","v":0},{"$f":"Input!T14*$I64","v":25247376.885000005},{"$f":"Input!U14*$I64","v":25247376.885000005},{"$f":"Input!V14*$I64","v":25247376.885000005},{"$f":"Input!W14*$I64","v":0},{"$f":"Input!X14*$I64","v":0},{"$f":"Input!Y14*$I64","v":0},{"$f":"Input!Z14*$I64","v":0},{"$f":"Input!AA14*$I64","v":0},{"$f":"Input!AB14*$I64","v":0},{"$f":"Input!AC14*$I64","v":0},{"$f":"Input!AD14*$I64","v":0},{"$f":"Input!AE14*$I64","v":0},{"$f":"Input!AF14*$I64","v":0},{"$f":"Input!AG14*$I64","v":0},{"$f":"Input!AH14*$I64","v":0},{"$f":"Input!AI14*$I64","v":0},{"$f":"Input!AJ14*$I64","v":0},{"$f":"Input!AK14*$I64","v":0},{"$f":"Input!AL14*$I64","v":0},{"$f":"Input!AM14*$I64","v":0},{"$f":"Input!AN14*$I64","v":0},{"$f":"Input!AO14*$I64","v":0},{"$f":"Input!AP14*$I64","v":0},{"$f":"Input!AQ14*$I64","v":0},{"$f":"Input!AR14*$I64","v":0},{"$f":"Input!AS14*$I64","v":0},{"$f":"Input!AT14*$I64","v":0},{"$f":"Input!AU14*$I64","v":0},{"$f":"Input!AV14*$I64","v":0},{"$f":"Input!AW14*$I64","v":0},{"$f":"Input!AX14*$I64","v":0},{"$f":"Input!AY14*$I64","v":0},{"$f":"Input!AZ14*$I64","v":0},{"$f":"Input!BA14*$I64","v":0},{"$f":"Input!BB14*$I64","v":0},{"$f":"Input!BC14*$I64","v":0}]
[null,null,11,{"$f":"+Input!D75","v":"PPA OpEx"},{"$f":"Input!E15","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E15=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E15=lookups!$C$88,-1,1)","v":1},null,55853581.254132837,57695323.2258,null,null,{"$f":"Input!S15*$I65","v":0},{"$f":"Input!T15*$I65","v":20295431.82},{"$f":"Input!U15*$I65","v":18758361.209999997},{"$f":"Input!V15*$I65","v":18641530.195799999},{"$f":"Input!W15*$I65","v":0},{"$f":"Input!X15*$I65","v":0},{"$f":"Input!Y15*$I65","v":0},{"$f":"Input!Z15*$I65","v":0},{"$f":"Input!AA15*$I65","v":0},{"$f":"Input!AB15*$I65","v":0},{"$f":"Input!AC15*$I65","v":0},{"$f":"Input!AD15*$I65","v":0},{"$f":"Input!AE15*$I65","v":0},{"$f":"Input!AF15*$I65","v":0},{"$f":"Input!AG15*$I65","v":0},{"$f":"Input!AH15*$I65","v":0},{"$f":"Input!AI15*$I65","v":0},{"$f":"Input!AJ15*$I65","v":0},{"$f":"Input!AK15*$I65","v":0},{"$f":"Input!AL15*$I65","v":0},{"$f":"Input!AM15*$I65","v":0},{"$f":"Input!AN15*$I65","v":0},{"$f":"Input!AO15*$I65","v":0},{"$f":"Input!AP15*$I65","v":0},{"$f":"Input!AQ15*$I65","v":0},{"$f":"Input!AR15*$I65","v":0},{"$f":"Input!AS15*$I65","v":0},{"$f":"Input!AT15*$I65","v":0},{"$f":"Input!AU15*$I65","v":0},{"$f":"Input!AV15*$I65","v":0},{"$f":"Input!AW15*$I65","v":0},{"$f":"Input!AX15*$I65","v":0},{"$f":"Input!AY15*$I65","v":0},{"$f":"Input!AZ15*$I65","v":0},{"$f":"Input!BA15*$I65","v":0},{"$f":"Input!BB15*$I65","v":0},{"$f":"Input!BC15*$I65","v":0}]
[null,null,12,{"$f":"+Input!D76","v":"PPA Property Taxes"},{"$f":"Input!E16","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E16=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E16=lookups!$C$88,-1,1)","v":1},null,11263866.111126868,12360448.977552492,null,null,{"$f":"Input!S16*$I66","v":0},{"$f":"Input!T16*$I66","v":2779218.8119311905},{"$f":"Input!U16*$I66","v":2664314.4335691459},{"$f":"Input!V16*$I66","v":2549410.0552071012},{"$f":"Input!W16*$I66","v":2434505.676845056},{"$f":"Input!X16*$I66","v":1933000},{"$f":"Input!Y16*$I66","v":0},{"$f":"Input!Z16*$I66","v":0},{"$f":"Input!AA16*$I66","v":0},{"$f":"Input!AB16*$I66","v":0},{"$f":"Input!AC16*$I66","v":0},{"$f":"Input!AD16*$I66","v":0},{"$f":"Input!AE16*$I66","v":0},{"$f":"Input!AF16*$I66","v":0},{"$f":"Input!AG16*$I66","v":0},{"$f":"Input!AH16*$I66","v":0},{"$f":"Input!AI16*$I66","v":0},{"$f":"Input!AJ16*$I66","v":0},{"$f":"Input!AK16*$I66","v":0},{"$f":"Input!AL16*$I66","v":0},{"$f":"Input!AM16*$I66","v":0},{"$f":"Input!AN16*$I66","v":0},{"$f":"Input!AO16*$I66","v":0},{"$f":"Input!AP16*$I66","v":0},{"$f":"Input!AQ16*$I66","v":0},{"$f":"Input!AR16*$I66","v":0},{"$f":"Input!AS16*$I66","v":0},{"$f":"Input!AT16*$I66","v":0},{"$f":"Input!AU16*$I66","v":0},{"$f":"Input!AV16*$I66","v":0},{"$f":"Input!AW16*$I66","v":0},{"$f":"Input!AX16*$I66","v":0},{"$f":"Input!AY16*$I66","v":0},{"$f":"Input!AZ16*$I66","v":0},{"$f":"Input!BA16*$I66","v":0},{"$f":"Input!BB16*$I66","v":0},{"$f":"Input!BC16*$I66","v":0}]
[null,null,13,{"$f":"+Input!D77","v":"PPA Transmission Costs"},{"$f":"Input!E17","v":"Operating Expense"},{"$f":"MATCH(E67,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E17=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E17=lookups!$C$88,-1,1)","v":1},null,3258022.9142115116,3210135.4068749999,null,null,{"$f":"Input!S17*$I67","v":0},{"$f":"Input!T17*$I67","v":2227427.2734375},{"$f":"Input!U17*$I67","v":982708.13343749987},{"$f":"Input!V17*$I67","v":0},{"$f":"Input!W17*$I67","v":0},{"$f":"Input!X17*$I67","v":0},{"$f":"Input!Y17*$I67","v":0},{"$f":"Input!Z17*$I67","v":0},{"$f":"Input!AA17*$I67","v":0},{"$f":"Input!AB17*$I67","v":0},{"$f":"Input!AC17*$I67","v":0},{"$f":"Input!AD17*$I67","v":0},{"$f":"Input!AE17*$I67","v":0},{"$f":"Input!AF17*$I67","v":0},{"$f":"Input!AG17*$I67","v":0},{"$f":"Input!AH17*$I67","v":0},{"$f":"Input!AI17*$I67","v":0},{"$f":"Input!AJ17*$I67","v":0},{"$f":"Input!AK17*$I67","v":0},{"$f":"Input!AL17*$I67","v":0},{"$f":"Input!AM17*$I67","v":0},{"$f":"Input!AN17*$I67","v":0},{"$f":"Input!AO17*$I67","v":0},{"$f":"Input!AP17*$I67","v":0},{"$f":"Input!AQ17*$I67","v":0},{"$f":"Input!AR17*$I67","v":0},{"$f":"Input!AS17*$I67","v":0},{"$f":"Input!AT17*$I67","v":0},{"$f":"Input!AU17*$I67","v":0},{"$f":"Input!AV17*$I67","v":0},{"$f":"Input!AW17*$I67","v":0},{"$f":"Input!AX17*$I67","v":0},{"$f":"Input!AY17*$I67","v":0},{"$f":"Input!AZ17*$I67","v":0},{"$f":"Input!BA17*$I67","v":0},{"$f":"Input!BB17*$I67","v":0},{"$f":"Input!BC17*$I67","v":0}]
[null,null,14,{"$f":"+Input!D78","v":"PPA Dismantlement Reserve"},{"$f":"Input!E18","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E18=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E18=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S18*$I68","v":0},{"$f":"Input!T18*$I68","v":0},{"$f":"Input!U18*$I68","v":0},{"$f":"Input!V18*$I68","v":0},{"$f":"Input!W18*$I68","v":0},{"$f":"Input!X18*$I68","v":0},{"$f":"Input!Y18*$I68","v":0},{"$f":"Input!Z18*$I68","v":0},{"$f":"Input!AA18*$I68","v":0},{"$f":"Input!AB18*$I68","v":0},{"$f":"Input!AC18*$I68","v":0},{"$f":"Input!AD18*$I68","v":0},{"$f":"Input!AE18*$I68","v":0},{"$f":"Input!AF18*$I68","v":0},{"$f":"Input!AG18*$I68","v":0},{"$f":"Input!AH18*$I68","v":0},{"$f":"Input!AI18*$I68","v":0},{"$f":"Input!AJ18*$I68","v":0},{"$f":"Input!AK18*$I68","v":0},{"$f":"Input!AL18*$I68","v":0},{"$f":"Input!AM18*$I68","v":0},{"$f":"Input!AN18*$I68","v":0},{"$f":"Input!AO18*$I68","v":0},{"$f":"Input!AP18*$I68","v":0},{"$f":"Input!AQ18*$I68","v":0},{"$f":"Input!AR18*$I68","v":0},{"$f":"Input!AS18*$I68","v":0},{"$f":"Input!AT18*$I68","v":0},{"$f":"Input!AU18*$I68","v":0},{"$f":"Input!AV18*$I68","v":0},{"$f":"Input!AW18*$I68","v":0},{"$f":"Input!AX18*$I68","v":0},{"$f":"Input!AY18*$I68","v":0},{"$f":"Input!AZ18*$I68","v":0},{"$f":"Input!BA18*$I68","v":0},{"$f":"Input!BB18*$I68","v":0},{"$f":"Input!BC18*$I68","v":0}]
[null,null,15,{"$f":"+Input!D79","v":0},{"$f":"Input!E19","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E19=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E19=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S19*$I69","v":0},{"$f":"Input!T19*$I69","v":0},{"$f":"Input!U19*$I69","v":0},{"$f":"Input!V19*$I69","v":0},{"$f":"Input!W19*$I69","v":0},{"$f":"Input!X19*$I69","v":0},{"$f":"Input!Y19*$I69","v":0},{"$f":"Input!Z19*$I69","v":0},{"$f":"Input!AA19*$I69","v":0},{"$f":"Input!AB19*$I69","v":0},{"$f":"Input!AC19*$I69","v":0},{"$f":"Input!AD19*$I69","v":0},{"$f":"Input!AE19*$I69","v":0},{"$f":"Input!AF19*$I69","v":0},{"$f":"Input!AG19*$I69","v":0},{"$f":"Input!AH19*$I69","v":0},{"$f":"Input!AI19*$I69","v":0},{"$f":"Input!AJ19*$I69","v":0},{"$f":"Input!AK19*$I69","v":0},{"$f":"Input!AL19*$I69","v":0},{"$f":"Input!AM19*$I69","v":0},{"$f":"Input!AN19*$I69","v":0},{"$f":"Input!AO19*$I69","v":0},{"$f":"Input!AP19*$I69","v":0},{"$f":"Input!AQ19*$I69","v":0},{"$f":"Input!AR19*$I69","v":0},{"$f":"Input!AS19*$I69","v":0},{"$f":"Input!AT19*$I69","v":0},{"$f":"Input!AU19*$I69","v":0},{"$f":"Input!AV19*$I69","v":0},{"$f":"Input!AW19*$I69","v":0},{"$f":"Input!AX19*$I69","v":0},{"$f":"Input!AY19*$I69","v":0},{"$f":"Input!AZ19*$I69","v":0},{"$f":"Input!BA19*$I69","v":0},{"$f":"Input!BB19*$I69","v":0},{"$f":"Input!BC19*$I69","v":0}]
[null,null,16,{"$f":"+Input!D80","v":0},{"$f":"Input!E20","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E20=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E20=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S20*$I70","v":0},{"$f":"Input!T20*$I70","v":0},{"$f":"Input!U20*$I70","v":0},{"$f":"Input!V20*$I70","v":0},{"$f":"Input!W20*$I70","v":0},{"$f":"Input!X20*$I70","v":0},{"$f":"Input!Y20*$I70","v":0},{"$f":"Input!Z20*$I70","v":0},{"$f":"Input!AA20*$I70","v":0},{"$f":"Input!AB20*$I70","v":0},{"$f":"Input!AC20*$I70","v":0},{"$f":"Input!AD20*$I70","v":0},{"$f":"Input!AE20*$I70","v":0},{"$f":"Input!AF20*$I70","v":0},{"$f":"Input!AG20*$I70","v":0},{"$f":"Input!AH20*$I70","v":0},{"$f":"Input!AI20*$I70","v":0},{"$f":"Input!AJ20*$I70","v":0},{"$f":"Input!AK20*$I70","v":0},{"$f":"Input!AL20*$I70","v":0},{"$f":"Input!AM20*$I70","v":0},{"$f":"Input!AN20*$I70","v":0},{"$f":"Input!AO20*$I70","v":0},{"$f":"Input!AP20*$I70","v":0},{"$f":"Input!AQ20*$I70","v":0},{"$f":"Input!AR20*$I70","v":0},{"$f":"Input!AS20*$I70","v":0},{"$f":"Input!AT20*$I70","v":0},{"$f":"Input!AU20*$I70","v":0},{"$f":"Input!AV20*$I70","v":0},{"$f":"Input!AW20*$I70","v":0},{"$f":"Input!AX20*$I70","v":0},{"$f":"Input!AY20*$I70","v":0},{"$f":"Input!AZ20*$I70","v":0},{"$f":"Input!BA20*$I70","v":0},{"$f":"Input!BB20*$I70","v":0},{"$f":"Input!BC20*$I70","v":0}]
[null,null,17,{"$f":"+Input!D81","v":"Regulatory Asset"},{"$f":"Input!E21","v":"Operating Expense"},{"$f":"MATCH(E71,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E21=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E21=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S21*$I71","v":0},{"$f":"Input!T21*$I71","v":0},{"$f":"Input!U21*$I71","v":0},{"$f":"Input!V21*$I71","v":0},{"$f":"Input!W21*$I71","v":0},{"$f":"Input!X21*$I71","v":0},{"$f":"Input!Y21*$I71","v":0},{"$f":"Input!Z21*$I71","v":0},{"$f":"Input!AA21*$I71","v":0},{"$f":"Input!AB21*$I71","v":0},{"$f":"Input!AC21*$I71","v":0},{"$f":"Input!AD21*$I71","v":0},{"$f":"Input!AE21*$I71","v":0},{"$f":"Input!AF21*$I71","v":0},{"$f":"Input!AG21*$I71","v":0},{"$f":"Input!AH21*$I71","v":0},{"$f":"Input!AI21*$I71","v":0},{"$f":"Input!AJ21*$I71","v":0},{"$f":"Input!AK21*$I71","v":0},{"$f":"Input!AL21*$I71","v":0},{"$f":"Input!AM21*$I71","v":0},{"$f":"Input!AN21*$I71","v":0},{"$f":"Input!AO21*$I71","v":0},{"$f":"Input!AP21*$I71","v":0},{"$f":"Input!AQ21*$I71","v":0},{"$f":"Input!AR21*$I71","v":0},{"$f":"Input!AS21*$I71","v":0},{"$f":"Input!AT21*$I71","v":0},{"$f":"Input!AU21*$I71","v":0},{"$f":"Input!AV21*$I71","v":0},{"$f":"Input!AW21*$I71","v":0},{"$f":"Input!AX21*$I71","v":0},{"$f":"Input!AY21*$I71","v":0},{"$f":"Input!AZ21*$I71","v":0},{"$f":"Input!BA21*$I71","v":0},{"$f":"Input!BB21*$I71","v":0},{"$f":"Input!BC21*$I71","v":0}]
[null,null,18,{"$f":"+Input!D82","v":"Suspension Payment Liability"},{"$f":"Input!E22","v":"Capital"},{"$f":"MATCH(E72,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E22=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E22=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S22*$I72","v":0},{"$f":"Input!T22*$I72","v":0},{"$f":"Input!U22*$I72","v":0},{"$f":"Input!V22*$I72","v":0},{"$f":"Input!W22*$I72","v":0},{"$f":"Input!X22*$I72","v":0},{"$f":"Input!Y22*$I72","v":0},{"$f":"Input!Z22*$I72","v":0},{"$f":"Input!AA22*$I72","v":0},{"$f":"Input!AB22*$I72","v":0},{"$f":"Input!AC22*$I72","v":0},{"$f":"Input!AD22*$I72","v":0},{"$f":"Input!AE22*$I72","v":0},{"$f":"Input!AF22*$I72","v":0},{"$f":"Input!AG22*$I72","v":0},{"$f":"Input!AH22*$I72","v":0},{"$f":"Input!AI22*$I72","v":0},{"$f":"Input!AJ22*$I72","v":0},{"$f":"Input!AK22*$I72","v":0},{"$f":"Input!AL22*$I72","v":0},{"$f":"Input!AM22*$I72","v":0},{"$f":"Input!AN22*$I72","v":0},{"$f":"Input!AO22*$I72","v":0},{"$f":"Input!AP22*$I72","v":0},{"$f":"Input!AQ22*$I72","v":0},{"$f":"Input!AR22*$I72","v":0},{"$f":"Input!AS22*$I72","v":0},{"$f":"Input!AT22*$I72","v":0},{"$f":"Input!AU22*$I72","v":0},{"$f":"Input!AV22*$I72","v":0},{"$f":"Input!AW22*$I72","v":0},{"$f":"Input!AX22*$I72","v":0},{"$f":"Input!AY22*$I72","v":0},{"$f":"Input!AZ22*$I72","v":0},{"$f":"Input!BA22*$I72","v":0},{"$f":"Input!BB22*$I72","v":0},{"$f":"Input!BC22*$I72","v":0}]
[null,null,19,{"$f":"+Input!D83","v":"Deferred Interest"},{"$f":"Input!E23","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E23=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E23=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S23*$I73","v":0},{"$f":"Input!T23*$I73","v":0},{"$f":"Input!U23*$I73","v":0},{"$f":"Input!V23*$I73","v":0},{"$f":"Input!W23*$I73","v":0},{"$f":"Input!X23*$I73","v":0},{"$f":"Input!Y23*$I73","v":0},{"$f":"Input!Z23*$I73","v":0},{"$f":"Input!AA23*$I73","v":0},{"$f":"Input!AB23*$I73","v":0},{"$f":"Input!AC23*$I73","v":0},{"$f":"Input!AD23*$I73","v":0},{"$f":"Input!AE23*$I73","v":0},{"$f":"Input!AF23*$I73","v":0},{"$f":"Input!AG23*$I73","v":0},{"$f":"Input!AH23*$I73","v":0},{"$f":"Input!AI23*$I73","v":0},{"$f":"Input!AJ23*$I73","v":0},{"$f":"Input!AK23*$I73","v":0},{"$f":"Input!AL23*$I73","v":0},{"$f":"Input!AM23*$I73","v":0},{"$f":"Input!AN23*$I73","v":0},{"$f":"Input!AO23*$I73","v":0},{"$f":"Input!AP23*$I73","v":0},{"$f":"Input!AQ23*$I73","v":0},{"$f":"Input!AR23*$I73","v":0},{"$f":"Input!AS23*$I73","v":0},{"$f":"Input!AT23*$I73","v":0},{"$f":"Input!AU23*$I73","v":0},{"$f":"Input!AV23*$I73","v":0},{"$f":"Input!AW23*$I73","v":0},{"$f":"Input!AX23*$I73","v":0},{"$f":"Input!AY23*$I73","v":0},{"$f":"Input!AZ23*$I73","v":0},{"$f":"Input!BA23*$I73","v":0},{"$f":"Input!BB23*$I73","v":0},{"$f":"Input!BC23*$I73","v":0}]
[null,null,20,{"$f":"+Input!D84","v":0},{"$f":"Input!E24","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E24=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E24=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S24*$I74","v":0},{"$f":"Input!T24*$I74","v":0},{"$f":"Input!U24*$I74","v":0},{"$f":"Input!V24*$I74","v":0},{"$f":"Input!W24*$I74","v":0},{"$f":"Input!X24*$I74","v":0},{"$f":"Input!Y24*$I74","v":0},{"$f":"Input!Z24*$I74","v":0},{"$f":"Input!AA24*$I74","v":0},{"$f":"Input!AB24*$I74","v":0},{"$f":"Input!AC24*$I74","v":0},{"$f":"Input!AD24*$I74","v":0},{"$f":"Input!AE24*$I74","v":0},{"$f":"Input!AF24*$I74","v":0},{"$f":"Input!AG24*$I74","v":0},{"$f":"Input!AH24*$I74","v":0},{"$f":"Input!AI24*$I74","v":0},{"$f":"Input!AJ24*$I74","v":0},{"$f":"Input!AK24*$I74","v":0},{"$f":"Input!AL24*$I74","v":0},{"$f":"Input!AM24*$I74","v":0},{"$f":"Input!AN24*$I74","v":0},{"$f":"Input!AO24*$I74","v":0},{"$f":"Input!AP24*$I74","v":0},{"$f":"Input!AQ24*$I74","v":0},{"$f":"Input!AR24*$I74","v":0},{"$f":"Input!AS24*$I74","v":0},{"$f":"Input!AT24*$I74","v":0},{"$f":"Input!AU24*$I74","v":0},{"$f":"Input!AV24*$I74","v":0},{"$f":"Input!AW24*$I74","v":0},{"$f":"Input!AX24*$I74","v":0},{"$f":"Input!AY24*$I74","v":0},{"$f":"Input!AZ24*$I74","v":0},{"$f":"Input!BA24*$I74","v":0},{"$f":"Input!BB24*$I74","v":0},{"$f":"Input!BC24*$I74","v":0}]
[null,null,21,{"$f":"+Input!D85","v":"RAP: Generation Capital / Fixed OM"},{"$f":"Input!E25","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E25=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E25=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S25*$I75","v":0},{"$f":"Input!T25*$I75","v":0},{"$f":"Input!U25*$I75","v":0},{"$f":"Input!V25*$I75","v":0},{"$f":"Input!W25*$I75","v":0},{"$f":"Input!X25*$I75","v":0},{"$f":"Input!Y25*$I75","v":0},{"$f":"Input!Z25*$I75","v":0},{"$f":"Input!AA25*$I75","v":0},{"$f":"Input!AB25*$I75","v":0},{"$f":"Input!AC25*$I75","v":0},{"$f":"Input!AD25*$I75","v":0},{"$f":"Input!AE25*$I75","v":0},{"$f":"Input!AF25*$I75","v":0},{"$f":"Input!AG25*$I75","v":0},{"$f":"Input!AH25*$I75","v":0},{"$f":"Input!AI25*$I75","v":0},{"$f":"Input!AJ25*$I75","v":0},{"$f":"Input!AK25*$I75","v":0},{"$f":"Input!AL25*$I75","v":0},{"$f":"Input!AM25*$I75","v":0},{"$f":"Input!AN25*$I75","v":0},{"$f":"Input!AO25*$I75","v":0},{"$f":"Input!AP25*$I75","v":0},{"$f":"Input!AQ25*$I75","v":0},{"$f":"Input!AR25*$I75","v":0},{"$f":"Input!AS25*$I75","v":0},{"$f":"Input!AT25*$I75","v":0},{"$f":"Input!AU25*$I75","v":0},{"$f":"Input!AV25*$I75","v":0},{"$f":"Input!AW25*$I75","v":0},{"$f":"Input!AX25*$I75","v":0},{"$f":"Input!AY25*$I75","v":0},{"$f":"Input!AZ25*$I75","v":0},{"$f":"Input!BA25*$I75","v":0},{"$f":"Input!BB25*$I75","v":0},{"$f":"Input!BC25*$I75","v":0}]
[null,null,22,{"$f":"+Input!D86","v":"RAP: Gas Transport"},{"$f":"Input!E26","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E26=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E26=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S26*$I76","v":0},{"$f":"Input!T26*$I76","v":0},{"$f":"Input!U26*$I76","v":0},{"$f":"Input!V26*$I76","v":0},{"$f":"Input!W26*$I76","v":0},{"$f":"Input!X26*$I76","v":0},{"$f":"Input!Y26*$I76","v":0},{"$f":"Input!Z26*$I76","v":0},{"$f":"Input!AA26*$I76","v":0},{"$f":"Input!AB26*$I76","v":0},{"$f":"Input!AC26*$I76","v":0},{"$f":"Input!AD26*$I76","v":0},{"$f":"Input!AE26*$I76","v":0},{"$f":"Input!AF26*$I76","v":0},{"$f":"Input!AG26*$I76","v":0},{"$f":"Input!AH26*$I76","v":0},{"$f":"Input!AI26*$I76","v":0},{"$f":"Input!AJ26*$I76","v":0},{"$f":"Input!AK26*$I76","v":0},{"$f":"Input!AL26*$I76","v":0},{"$f":"Input!AM26*$I76","v":0},{"$f":"Input!AN26*$I76","v":0},{"$f":"Input!AO26*$I76","v":0},{"$f":"Input!AP26*$I76","v":0},{"$f":"Input!AQ26*$I76","v":0},{"$f":"Input!AR26*$I76","v":0},{"$f":"Input!AS26*$I76","v":0},{"$f":"Input!AT26*$I76","v":0},{"$f":"Input!AU26*$I76","v":0},{"$f":"Input!AV26*$I76","v":0},{"$f":"Input!AW26*$I76","v":0},{"$f":"Input!AX26*$I76","v":0},{"$f":"Input!AY26*$I76","v":0},{"$f":"Input!AZ26*$I76","v":0},{"$f":"Input!BA26*$I76","v":0},{"$f":"Input!BB26*$I76","v":0},{"$f":"Input!BC26*$I76","v":0}]
[null,null,23,{"$f":"+Input!D87","v":"RAP: Short Term PPA"},{"$f":"Input!E27","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E27=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E27=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S27*$I77","v":0},{"$f":"Input!T27*$I77","v":0},{"$f":"Input!U27*$I77","v":0},{"$f":"Input!V27*$I77","v":0},{"$f":"Input!W27*$I77","v":0},{"$f":"Input!X27*$I77","v":0},{"$f":"Input!Y27*$I77","v":0},{"$f":"Input!Z27*$I77","v":0},{"$f":"Input!AA27*$I77","v":0},{"$f":"Input!AB27*$I77","v":0},{"$f":"Input!AC27*$I77","v":0},{"$f":"Input!AD27*$I77","v":0},{"$f":"Input!AE27*$I77","v":0},{"$f":"Input!AF27*$I77","v":0},{"$f":"Input!AG27*$I77","v":0},{"$f":"Input!AH27*$I77","v":0},{"$f":"Input!AI27*$I77","v":0},{"$f":"Input!AJ27*$I77","v":0},{"$f":"Input!AK27*$I77","v":0},{"$f":"Input!AL27*$I77","v":0},{"$f":"Input!AM27*$I77","v":0},{"$f":"Input!AN27*$I77","v":0},{"$f":"Input!AO27*$I77","v":0},{"$f":"Input!AP27*$I77","v":0},{"$f":"Input!AQ27*$I77","v":0},{"$f":"Input!AR27*$I77","v":0},{"$f":"Input!AS27*$I77","v":0},{"$f":"Input!AT27*$I77","v":0},{"$f":"Input!AU27*$I77","v":0},{"$f":"Input!AV27*$I77","v":0},{"$f":"Input!AW27*$I77","v":0},{"$f":"Input!AX27*$I77","v":0},{"$f":"Input!AY27*$I77","v":0},{"$f":"Input!AZ27*$I77","v":0},{"$f":"Input!BA27*$I77","v":0},{"$f":"Input!BB27*$I77","v":0},{"$f":"Input!BC27*$I77","v":0}]
[null,null,24,{"$f":"+Input!D88","v":"RAP: Fuel, Start Up and VOM"},{"$f":"Input!E28","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E28=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E28=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S28*$I78","v":0},{"$f":"Input!T28*$I78","v":0},{"$f":"Input!U28*$I78","v":0},{"$f":"Input!V28*$I78","v":0},{"$f":"Input!W28*$I78","v":0},{"$f":"Input!X28*$I78","v":0},{"$f":"Input!Y28*$I78","v":0},{"$f":"Input!Z28*$I78","v":0},{"$f":"Input!AA28*$I78","v":0},{"$f":"Input!AB28*$I78","v":0},{"$f":"Input!AC28*$I78","v":0},{"$f":"Input!AD28*$I78","v":0},{"$f":"Input!AE28*$I78","v":0},{"$f":"Input!AF28*$I78","v":0},{"$f":"Input!AG28*$I78","v":0},{"$f":"Input!AH28*$I78","v":0},{"$f":"Input!AI28*$I78","v":0},{"$f":"Input!AJ28*$I78","v":0},{"$f":"Input!AK28*$I78","v":0},{"$f":"Input!AL28*$I78","v":0},{"$f":"Input!AM28*$I78","v":0},{"$f":"Input!AN28*$I78","v":0},{"$f":"Input!AO28*$I78","v":0},{"$f":"Input!AP28*$I78","v":0},{"$f":"Input!AQ28*$I78","v":0},{"$f":"Input!AR28*$I78","v":0},{"$f":"Input!AS28*$I78","v":0},{"$f":"Input!AT28*$I78","v":0},{"$f":"Input!AU28*$I78","v":0},{"$f":"Input!AV28*$I78","v":0},{"$f":"Input!AW28*$I78","v":0},{"$f":"Input!AX28*$I78","v":0},{"$f":"Input!AY28*$I78","v":0},{"$f":"Input!AZ28*$I78","v":0},{"$f":"Input!BA28*$I78","v":0},{"$f":"Input!BB28*$I78","v":0},{"$f":"Input!BC28*$I78","v":0}]
[null,null,25,{"$f":"+Input!D89","v":"RAP: Emmissions"},{"$f":"Input!E29","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E29=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E29=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S29*$I79","v":0},{"$f":"Input!T29*$I79","v":0},{"$f":"Input!U29*$I79","v":0},{"$f":"Input!V29*$I79","v":0},{"$f":"Input!W29*$I79","v":0},{"$f":"Input!X29*$I79","v":0},{"$f":"Input!Y29*$I79","v":0},{"$f":"Input!Z29*$I79","v":0},{"$f":"Input!AA29*$I79","v":0},{"$f":"Input!AB29*$I79","v":0},{"$f":"Input!AC29*$I79","v":0},{"$f":"Input!AD29*$I79","v":0},{"$f":"Input!AE29*$I79","v":0},{"$f":"Input!AF29*$I79","v":0},{"$f":"Input!AG29*$I79","v":0},{"$f":"Input!AH29*$I79","v":0},{"$f":"Input!AI29*$I79","v":0},{"$f":"Input!AJ29*$I79","v":0},{"$f":"Input!AK29*$I79","v":0},{"$f":"Input!AL29*$I79","v":0},{"$f":"Input!AM29*$I79","v":0},{"$f":"Input!AN29*$I79","v":0},{"$f":"Input!AO29*$I79","v":0},{"$f":"Input!AP29*$I79","v":0},{"$f":"Input!AQ29*$I79","v":0},{"$f":"Input!AR29*$I79","v":0},{"$f":"Input!AS29*$I79","v":0},{"$f":"Input!AT29*$I79","v":0},{"$f":"Input!AU29*$I79","v":0},{"$f":"Input!AV29*$I79","v":0},{"$f":"Input!AW29*$I79","v":0},{"$f":"Input!AX29*$I79","v":0},{"$f":"Input!AY29*$I79","v":0},{"$f":"Input!AZ29*$I79","v":0},{"$f":"Input!BA29*$I79","v":0},{"$f":"Input!BB29*$I79","v":0},{"$f":"Input!BC29*$I79","v":0}]
[null,null,null,{"$f":"\"Total \"&D54","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,848591713.35673988,1184279217.1450264,null,null,{"$f":"SUM(O55:O79)","v":398802663},{"$f":"SUM(P55:P79)","v":84117920.357868701},{"$f":"SUM(Q55:Q79)","v":70410999.869506657},61372803.93320711,18595192.474045057,17919686.797200002,16523226.7972,16252486.7972,16194986.7972,22988986.797200002,17770986.797200002,21669786.797200002,21639086.797200002,18297386.797200002,19876986.797200002,18709786.797200002,17287386.797200002,16268686.7972,17226986.797200002,19321786.797200002,18048986.797200002,15659086.7972,16507086.7972,15920966.7972,17186986.797200002,17412986.797200002,17648986.797200002,17159486.797200002,15736986.7972,17872986.797200002,15108986.7972,15353626.7972,14881086.7972,14631386.7972,14764986.7972,14511786.7972,14624986.7972]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C83+1","v":1},{"$f":"INDEX(D$55:D$79,$C84,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C84,1)","v":"Capital"},4,null,{"$f":"Input!K5","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),(1+$H84)^(O$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(P$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Q$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(R$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(S$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(T$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(U$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(V$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(W$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(X$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Y$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Z$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AA$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AB$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AC$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AD$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AE$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AF$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AG$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AH$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AI$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AJ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AK$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AL$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AM$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AN$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AO$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AP$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AQ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AR$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AS$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AT$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AU$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AV$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AW$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AX$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AY$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,{"$f":"C84+1","v":2},{"$f":"INDEX(D$55:D$79,$C85,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!K6","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),(1+$H85)^(O$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(P$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Q$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(R$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(S$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(T$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(U$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(V$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(W$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(X$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Y$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Z$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AA$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AB$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AC$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AD$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AE$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AF$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AG$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AH$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AI$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AJ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AK$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AL$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AM$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AN$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AO$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AP$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AQ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AR$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AS$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AT$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AU$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AV$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AW$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AX$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AY$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!K7","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P86*(1+$H86)","v":1.02},{"$f":"Q86*(1+$H86)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!K8","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P87*(1+$H87)","v":1.02},{"$f":"Q87*(1+$H87)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!K9","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S88*(1+$H88)","v":1.02},{"$f":"T88*(1+$H88)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!K10","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S89*(1+$H89)","v":1.02},{"$f":"T89*(1+$H89)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!K11","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),(1+$H90)^(O$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(P$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Q$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(R$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(S$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(T$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(U$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(V$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(W$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(X$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Y$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Z$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AA$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AB$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AC$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AD$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AE$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AF$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AG$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AH$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AI$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AJ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AK$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AL$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AM$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AN$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AO$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AP$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AQ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AR$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AS$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AT$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AU$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AV$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AW$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AX$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AY$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!K12","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),(1+$H91)^(O$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(P$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Q$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(R$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(S$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(T$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(U$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(V$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(W$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(X$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Y$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Z$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AA$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AB$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AC$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AD$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AE$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AF$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AG$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AH$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AI$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AJ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AK$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AL$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AM$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AN$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AO$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AP$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AQ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AR$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AS$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AT$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AU$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AV$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AW$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AX$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AY$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!K13","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),(1+$H92)^(O$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(P$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Q$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(R$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(S$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(T$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(U$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(V$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(W$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(X$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Y$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Z$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AA$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AB$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AC$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AD$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AE$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AF$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AG$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AH$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AI$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AJ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AK$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AL$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AM$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AN$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AO$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AP$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AQ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AR$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AS$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AT$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AU$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AV$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AW$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AX$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AY$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!K14","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),(1+$H93)^(O$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(P$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Q$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(R$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(S$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(T$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(U$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(V$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(W$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(X$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Y$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Z$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AA$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AB$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AC$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AD$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AE$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AF$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AG$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AH$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AI$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AJ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AK$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AL$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AM$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AN$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AO$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AP$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AQ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AR$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AS$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AT$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AU$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AV$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AW$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AX$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AY$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!K15","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),(1+$H94)^(O$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":0.98039215686274506},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(P$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Q$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.02},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(R$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0404},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(S$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0612079999999999},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(T$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.08243216},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(U$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1040808032},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(V$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1261624192640001},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(W$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1486856676492798},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(X$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1716593810022655},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Y$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1950925686223108},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Z$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2189944199947571},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AA$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.243374308394652},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AB$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2682417945625453},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AC$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2936066304537961},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AD$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3194787630628722},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AE$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3458683383241292},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AF$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.372785705090612},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AG$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4002414191924244},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AH$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4282462475762727},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AI$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4568111725277981},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AJ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4859473959783542},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AK$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5156663438979212},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AL$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5459796707758797},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AM$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.576899264191397},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AN$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.608437249475225},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AO$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6406059944647295},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AP$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6734181143540243},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AQ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7068864766411045},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AR$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7410242061739269},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AS$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7758446902974052},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AT$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8113615841033535},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AU$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8475888157854201},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AV$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8845405921011289},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AW$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9222314039431516},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AX$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9606760320220145},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AY$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9998895526624547}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!K16","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(O$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!K17","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),(1+$H96)^(O$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(P$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Q$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(R$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(S$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(T$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(U$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(V$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(W$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(X$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Y$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Z$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AA$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AB$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AC$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AD$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AE$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AF$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AG$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AH$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AI$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AJ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AK$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AL$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AM$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AN$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AO$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AP$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AQ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AR$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AS$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AT$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AU$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AV$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AW$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AX$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AY$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!K18","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),(1+$H97)^(O$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(P$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Q$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(R$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(S$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(T$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(U$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(V$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(W$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(X$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Y$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Z$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AA$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AB$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AC$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AD$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AE$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AF$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AG$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AH$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AI$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AJ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AK$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AL$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AM$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AN$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AO$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AP$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AQ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AR$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AS$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AT$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AU$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AV$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AW$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AX$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AY$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!K19","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),(1+$H98)^(O$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(P$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Q$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(R$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(S$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(T$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(U$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(V$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(W$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(X$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Y$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Z$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AA$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AB$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AC$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AD$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AE$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AF$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AG$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AH$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AI$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AJ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AK$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AL$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AM$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AN$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AO$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AP$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AQ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AR$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AS$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AT$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AU$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AV$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AW$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AX$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AY$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!K20","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),(1+$H99)^(O$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(P$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Q$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(R$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(S$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(T$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(U$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(V$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(W$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(X$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Y$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Z$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AA$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AB$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AC$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AD$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AE$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AF$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AG$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AH$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AI$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AJ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AK$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AL$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AM$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AN$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AO$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AP$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AQ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AR$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AS$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AT$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AU$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AV$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AW$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AX$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AY$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!K21","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),(1+$H100)^(O$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(P$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Q$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(R$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(S$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(T$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(U$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(V$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(W$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(X$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Y$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Z$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AA$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AB$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AC$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AD$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AE$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AF$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AG$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AH$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AI$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AJ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AK$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AL$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AM$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AN$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AO$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AP$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AQ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AR$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AS$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AT$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AU$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AV$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AW$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AX$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AY$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!K22","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),(1+$H101)^(O$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(P$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Q$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(R$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(S$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(T$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(U$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(V$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(W$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(X$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Y$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Z$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AA$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AB$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AC$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AD$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AE$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AF$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AG$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AH$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AI$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AJ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AK$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AL$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AM$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AN$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AO$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AP$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AQ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AR$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AS$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AT$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AU$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AV$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AW$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AX$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AY$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!K23","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),(1+$H102)^(O$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(P$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Q$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(R$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(S$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(T$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(U$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(V$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(W$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(X$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Y$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Z$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AA$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AB$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AC$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AD$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AE$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AF$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AG$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AH$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AI$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AJ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AK$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AL$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AM$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AN$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AO$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AP$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AQ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AR$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AS$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AT$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AU$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AV$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AW$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AX$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AY$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!K24","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),(1+$H103)^(O$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(P$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Q$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(R$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(S$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(T$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(U$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(V$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(W$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(X$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Y$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Z$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AA$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AB$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AC$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AD$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AE$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AF$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AG$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AH$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AI$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AJ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AK$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AL$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AM$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AN$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AO$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AP$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AQ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AR$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AS$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AT$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AU$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AV$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AW$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AX$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AY$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!K25","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),(1+$H104)^(O$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(P$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Q$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(R$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(S$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(T$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(U$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(V$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(W$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(X$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Y$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Z$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AA$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AB$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AC$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AD$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AE$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AF$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AG$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AH$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AI$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AJ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AK$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AL$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AM$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AN$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AO$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AP$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AQ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AR$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AS$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AT$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AU$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AV$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AW$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AX$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AY$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!K26","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),(1+$H105)^(O$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(P$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Q$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(R$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(S$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(T$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(U$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(V$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(W$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(X$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Y$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Z$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AA$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AB$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AC$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AD$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AE$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AF$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AG$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AH$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AI$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AJ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AK$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AL$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AM$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AN$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AO$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AP$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AQ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AR$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AS$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AT$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AU$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AV$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AW$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AX$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AY$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!K27","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),(1+$H106)^(O$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(P$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Q$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(R$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(S$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(T$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(U$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(V$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(W$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(X$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Y$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Z$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AA$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AB$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AC$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AD$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AE$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AF$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AG$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AH$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AI$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AJ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AK$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AL$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AM$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AN$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AO$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AP$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AQ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AR$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AS$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AT$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AU$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AV$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AW$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AX$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AY$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!K28","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),(1+$H107)^(O$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(P$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Q$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(R$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(S$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(T$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(U$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(V$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(W$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(X$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Y$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Z$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AA$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AB$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AC$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AD$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AE$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AF$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AG$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AH$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AI$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AJ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AK$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AL$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AM$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AN$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AO$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AP$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AQ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AR$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AS$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AT$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AU$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AV$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AW$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AX$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AY$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!K29","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),(1+$H108)^(O$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(P$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Q$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(R$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(S$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(T$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(U$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(V$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(W$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(X$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Y$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Z$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AA$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AB$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AC$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AD$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AE$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AF$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AG$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AH$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AI$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AJ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AK$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AL$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AM$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AN$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AO$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AP$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AQ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AR$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AS$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AT$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AU$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AV$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AW$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AX$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AY$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,null,{"$f":"\"Total \"&D83","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O108)","v":24.980392156862745},{"$f":"SUM(P84:P108)","v":25},{"$f":"SUM(Q84:Q108)","v":25.06},{"$f":"SUM(R84:R108)","v":25.121200000000002},{"$f":"SUM(S84:S108)","v":25.183624000000002},{"$f":"SUM(T84:T108)","v":25.287296479999998},{"$f":"SUM(U84:U108)","v":25.3930424096},{"$f":"SUM(V84:V108)","v":25.500903257792},{"$f":"SUM(W84:W108)","v":25.610921322947839},{"$f":"SUM(X84:X108)","v":25.723139749406798},{"$f":"SUM(Y84:Y108)","v":25.837602544394933},{"$f":"SUM(Z84:Z108)","v":25.954354595282833},{"$f":"SUM(AA84:AA108)","v":26.073441687188488},{"$f":"SUM(AB84:AB108)","v":26.194910520932257},{"$f":"SUM(AC84:AC108)","v":26.318808731350906},{"$f":"SUM(AD84:AD108)","v":26.445184905977921},{"$f":"SUM(AE84:AE108)","v":26.574088604097479},{"$f":"SUM(AF84:AF108)","v":26.705570376179431},{"$f":"SUM(AG84:AG108)","v":26.839681783703021},{"$f":"SUM(AH84:AH108)","v":26.976475419377078},{"$f":"SUM(AI84:AI108)","v":27.116004927764621},{"$f":"SUM(AJ84:AJ108)","v":27.258325026319913},{"$f":"SUM(AK84:AK108)","v":27.403491526846313},{"$f":"SUM(AL84:AL108)","v":27.551561357383239},{"$f":"SUM(AM84:AM108)","v":27.702592584530905},{"$f":"SUM(AN84:AN108)","v":27.856644436221522},{"$f":"SUM(AO84:AO108)","v":28.013777324945952},{"$f":"SUM(AP84:AP108)","v":28.174052871444871},{"$f":"SUM(AQ84:AQ108)","v":28.337533928873768},{"$f":"SUM(AR84:AR108)","v":28.504284607451247},{"$f":"SUM(AS84:AS108)","v":28.67437029960027},{"$f":"SUM(AT84:AT108)","v":28.847857705592276},{"$f":"SUM(AU84:AU108)","v":29.024814859704122},{"$f":"SUM(AV84:AV108)","v":29.205311156898201},{"$f":"SUM(AW84:AW108)","v":29.389417380036168},{"$f":"SUM(AX84:AX108)","v":29.57720572763689},{"$f":"SUM(AY84:AY108)","v":29.768749842189628}]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C112+1","v":1},{"$f":"INDEX(D$55:D$79,$C113,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C113,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O113:AY113,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O113:AY113)","v":343398535},null,null,{"$f":"O55*O84","v":343398535},{"$f":"P55*P84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,{"$f":"C113+1","v":2},{"$f":"INDEX(D$55:D$79,$C114,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O56*O85","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,72352865.425284013,204784186.15841886,null,null,{"$f":"O57*O86","v":0},2257200,2030820,2191914.7200000002,3537006.264,3419403.1934400001,4080174.771457728,3856881.0534953475,3867969.2486754209,11671250.59197787,5668682.5807462092,10778470.561035644,10955868.380988641,6936902.1437187549,9119021.2200579457,7761306.0322121214,6002169.0284241224,4723755.6112167975,6160082.0754532358,8989524.706869822,7315085.9406138361,4207311.4569731141,5576742.7457380146,4782147.9960176162,6874176.9623895623,7375167.3200187543,7909853.6811128063,7248912.5877587665,4965844.8264919687,8435784.5861745328,3696065.5539159924,4575390.6797500281,3793838.8743337849,3399145.865972809,3723938.8988590706,3301974.5055282777,3594401.4930002331]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,6413425.3882791083,20397746.874314088,null,null,{"$f":"O58*O87","v":0},0,408000,416160,424483.19999999995,432972.864,441632.32128000003,450464.96770560002,459474.26705971203,468663.75240090629,478037.02744892443,487597.76799790293,497349.72335786099,507296.71782501822,517442.6521815185,527791.50522514898,538347.33532965195,549114.28203624499,560096.56767696992,571298.49903050938,582724.46901111957,594378.95839134196,606266.53755916888,618391.86831035221,630759.70567655924,643374.89979009051,656242.39778589224,669367.24574161007,682754.59065644233,696409.68246957124,710337.87611896265,724544.63364134193,739035.5263141687,753816.23684045218,768892.56157726131,784270.41280880652,799955.82106498256]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,200311323.14738578,605111236.24833179,null,null,{"$f":"O59*O88","v":0},13265687.880000001,12347726.140000001,12265463.3572,12265463.3572,12510772.624344001,12760988.076830881,13016207.838367498,13276531.995134847,13762878.795677545,14038136.371591097,14089161.965493063,14370945.204802925,14658364.108898982,14951531.391076963,15250562.018898502,15555573.259276472,15866684.724462001,16184018.418951243,16776872.454995094,17112409.904094998,17174609.818338413,17518102.014705181,17868464.054999284,18225833.336099271,18590350.002821259,18962157.002877682,19341400.142935235,19728228.145793941,20450913.907602768,20859932.185754821,20935753.534141697,21354468.604824532,21781557.976921022,22217189.136459444,22661532.919188634,23114763.577572409]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,2730166.0479394658,8065048.9811843839,null,null,{"$f":"O60*O89","v":0},264600,157848,162223.43999999997,162223.43999999997,165467.90879999998,168777.26697599998,172152.81231551996,175595.86856183037,179107.78593306697,182689.94165172832,186343.74048476288,190070.61529445817,193872.02760034733,197749.4681523543,201704.45751540136,205738.54666570938,209853.31759902358,214050.38395100407,218331.39163002415,222698.01946262462,227151.97985187714,231695.01944891468,236328.91983789299,241055.49823465085,245876.6081993439,250794.14036333078,255810.02317059739,260926.22363400934,266144.74810668954,271467.64306882332,276896.9959301998,282434.93584880378,288083.63456577988,293845.30725709547,299722.21340223739,305716.65767028218]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O61*O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O62*O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,26024310.387510326,25642642.755000003,null,null,{"$f":"O63*O92","v":0},17780977.6875,7861665.0675000027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,73169930.105082989,75742130.655000016,null,null,{"$f":"O64*O93","v":0},25247376.885000005,25247376.885000005,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,56890579.880816594,58823608.269910321,null,null,{"$f":"O65*O94","v":0},20295431.82,19133528.434199996,19394648.01571032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,11263866.111126868,12360448.977552492,null,null,{"$f":"O66*O95","v":0},2779218.8119311905,2664314.4335691459,2549410.0552071012,2434505.676845056,1933000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,3258022.9142115116,3210135.4068749999,null,null,{"$f":"O67*O96","v":0},2227427.2734375,982708.13343749987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O68*O97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O69*O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O70*O99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O71*O100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O72*O101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O73*O102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O74*O103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O75*O104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O76*O105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O77*O106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O78*O107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O79*O108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D112","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,897436897.146541,1412939847.3265865,null,null,{"$f":"SUM(O113:O137)","v":398802663},{"$f":"SUM(P113:P137)","v":84117920.357868701},{"$f":"SUM(Q113:Q137)","v":70833987.093706653},{"$f":"SUM(R113:R137)","v":62227196.473117426},{"$f":"SUM(S113:S137)","v":18823681.938045055},{"$f":"SUM(T113:T137)","v":18461616.590584002},{"$f":"SUM(U113:U137)","v":17451572.436544608},{"$f":"SUM(V113:V137)","v":17495706.671883967},{"$f":"SUM(W113:W137)","v":17779571.37943181},{"$f":"SUM(X113:X137)","v":26081900.925989386},{"$f":"SUM(Y113:Y137)","v":20367545.92143796},{"$f":"SUM(Z113:Z137)","v":25541574.035011373},{"$f":"SUM(AA113:AA137)","v":26014233.924443886},{"$f":"SUM(AB113:AB137)","v":22296434.998043105},{"$f":"SUM(AC113:AC137)","v":24785744.731468786},{"$f":"SUM(AD113:AD137)","v":23741364.013851173},{"$f":"SUM(AE113:AE137)","v":22301828.169695955},{"$f":"SUM(AF113:AF137)","v":21349407.935314067},{"$f":"SUM(AG113:AG137)","v":23118247.446032453},{"$f":"SUM(AH113:AH137)","v":26556027.05252545},{"$f":"SUM(AI113:AI137)","v":25232918.333182581},{"$f":"SUM(AJ113:AJ137)","v":22203452.213554744},{"$f":"SUM(AK113:AK137)","v":23932806.317451276},{"$f":"SUM(AL113:AL137)","v":23505332.839165144},{"$f":"SUM(AM113:AM137)","v":25971825.502400044},{"$f":"SUM(AN113:AN137)","v":26854768.830829449},{"$f":"SUM(AO113:AO137)","v":27779047.222139712},{"$f":"SUM(AP113:AP137)","v":27515489.999606211},{"$f":"SUM(AQ113:AQ137)","v":25637753.78657636},{"$f":"SUM(AR113:AR137)","v":29849252.924353562},{"$f":"SUM(AS113:AS137)","v":25537803.258858599},{"$f":"SUM(AT113:AT137)","v":26512585.843463264},{"$f":"SUM(AU113:AU137)","v":26169777.941321287},{"$f":"SUM(AV113:AV137)","v":26222603.714300063},{"$f":"SUM(AW113:AW137)","v":27003865.904152874},{"$f":"SUM(AX113:AX137)","v":27047500.050927956},{"$f":"SUM(AY113:AY137)","v":27814837.549307905}]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C142+1","v":1},{"$f":"INDEX(D$55:D$79,$C143,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C143,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O143:AY143,$O$5:$AY$5)","v":0},{"$f":"SUM(O143:AY143)","v":0},null,null,{"$f":"O113*($F143<=2)","v":0},{"$f":"P113*($F143<=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]
[{"$f":"+A11","v":"Clause"},null,{"$f":"C143+1","v":2},{"$f":"INDEX(D$55:D$79,$C144,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"O114*($F144<=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]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O115*($F145<=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]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O116*($F146<=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]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,200311323.14738578,605111236.24833179,null,null,{"$f":"O117*($F147<=2)","v":0},13265687.880000001,12347726.140000001,12265463.3572,12265463.3572,12510772.624344001,12760988.076830881,13016207.838367498,13276531.995134847,13762878.795677545,14038136.371591097,14089161.965493063,14370945.204802925,14658364.108898982,14951531.391076963,15250562.018898502,15555573.259276472,15866684.724462001,16184018.418951243,16776872.454995094,17112409.904094998,17174609.818338413,17518102.014705181,17868464.054999284,18225833.336099271,18590350.002821259,18962157.002877682,19341400.142935235,19728228.145793941,20450913.907602768,20859932.185754821,20935753.534141697,21354468.604824532,21781557.976921022,22217189.136459444,22661532.919188634,23114763.577572409]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,2730166.0479394658,8065048.9811843839,null,null,{"$f":"O118*($F148<=2)","v":0},264600,157848,162223.43999999997,162223.43999999997,165467.90879999998,168777.26697599998,172152.81231551996,175595.86856183037,179107.78593306697,182689.94165172832,186343.74048476288,190070.61529445817,193872.02760034733,197749.4681523543,201704.45751540136,205738.54666570938,209853.31759902358,214050.38395100407,218331.39163002415,222698.01946262462,227151.97985187714,231695.01944891468,236328.91983789299,241055.49823465085,245876.6081993439,250794.14036333078,255810.02317059739,260926.22363400934,266144.74810668954,271467.64306882332,276896.9959301998,282434.93584880378,288083.63456577988,293845.30725709547,299722.21340223739,305716.65767028218]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O119*($F149<=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]
["...",null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O120*($F150<=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]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,26024310.387510326,25642642.755000003,null,null,{"$f":"O121*($F151<=2)","v":0},17780977.6875,7861665.0675000027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,73169930.105082989,75742130.655000016,null,null,{"$f":"O122*($F152<=2)","v":0},25247376.885000005,25247376.885000005,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,56890579.880816594,58823608.269910321,null,null,{"$f":"O123*($F153<=2)","v":0},20295431.82,19133528.434199996,19394648.01571032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,11263866.111126868,12360448.977552492,null,null,{"$f":"O124*($F154<=2)","v":0},2779218.8119311905,2664314.4335691459,2549410.0552071012,2434505.676845056,1933000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,3258022.9142115116,3210135.4068749999,null,null,{"$f":"O125*($F155<=2)","v":0},2227427.2734375,982708.13343749987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O126*($F156<=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]
["...",null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O127*($F157<=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]
["...",null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O128*($F158<=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]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O129*($F159<=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]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O130*($F160<=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]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O131*($F161<=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]
["...",null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O132*($F162<=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]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O133*($F163<=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]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O134*($F164<=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]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O135*($F165<=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]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O136*($F166<=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]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O137*($F167<=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]
[null,null,null,{"$f":"\"Total \"&D142","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,373648198.59407353,788955251.29385412,null,null,{"$f":"SUM(O143:O167)","v":0},{"$f":"SUM(P143:P167)","v":81860720.357868701},{"$f":"SUM(Q143:Q167)","v":68395167.093706653},{"$f":"SUM(R143:R167)","v":59619121.753117427},{"$f":"SUM(S143:S167)","v":14862192.474045057},{"$f":"SUM(T143:T167)","v":14609240.533144001},{"$f":"SUM(U143:U167)","v":12929765.343806881},{"$f":"SUM(V143:V167)","v":13188360.650683017},{"$f":"SUM(W143:W167)","v":13452127.863696678},{"$f":"SUM(X143:X167)","v":13941986.581610611},{"$f":"SUM(Y143:Y167)","v":14220826.313242825},{"$f":"SUM(Z143:Z167)","v":14275505.705977825},{"$f":"SUM(AA143:AA167)","v":14561015.820097383},{"$f":"SUM(AB143:AB167)","v":14852236.13649933},{"$f":"SUM(AC143:AC167)","v":15149280.859229317},{"$f":"SUM(AD143:AD167)","v":15452266.476413904},{"$f":"SUM(AE143:AE167)","v":15761311.805942181},{"$f":"SUM(AF143:AF167)","v":16076538.042061023},{"$f":"SUM(AG143:AG167)","v":16398068.802902248},{"$f":"SUM(AH143:AH167)","v":16995203.846625119},{"$f":"SUM(AI143:AI167)","v":17335107.923557624},{"$f":"SUM(AJ143:AJ167)","v":17401761.798190288},{"$f":"SUM(AK143:AK167)","v":17749797.034154095},{"$f":"SUM(AL143:AL167)","v":18104792.974837177},{"$f":"SUM(AM143:AM167)","v":18466888.834333923},{"$f":"SUM(AN143:AN167)","v":18836226.611020602},{"$f":"SUM(AO143:AO167)","v":19212951.143241014},{"$f":"SUM(AP143:AP167)","v":19597210.166105833},{"$f":"SUM(AQ143:AQ167)","v":19989154.369427949},{"$f":"SUM(AR143:AR167)","v":20717058.655709457},{"$f":"SUM(AS143:AS167)","v":21131399.828823645},{"$f":"SUM(AT143:AT167)","v":21212650.530071896},{"$f":"SUM(AU143:AU167)","v":21636903.540673334},{"$f":"SUM(AV143:AV167)","v":22069641.6114868},{"$f":"SUM(AW143:AW167)","v":22511034.443716541},{"$f":"SUM(AX143:AX167)","v":22961255.132590871},{"$f":"SUM(AY143:AY167)","v":23420480.235242691}]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C173+1","v":1},{"$f":"INDEX(D$55:D$79,$C174,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C174,1)","v":"Capital"},4,null,{"$f":"Input!I5","v":50.879798055429873},{"$f":"Input!G5","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O174:AY174,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O174:AY174)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N174:N174))*IF($F174>=5,O$3>=YEAR($I174),1)*($F174>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N174:O174))*IF($F174>=5,P$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N174:P174))*IF($F174>=5,Q$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N174:Q174))*IF($F174>=5,R$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N174:R174))*IF($F174>=5,S$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N174:S174))*IF($F174>=5,T$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N174:T174))*IF($F174>=5,U$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N174:U174))*IF($F174>=5,V$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N174:V174))*IF($F174>=5,W$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N174:W174))*IF($F174>=5,X$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N174:X174))*IF($F174>=5,Y$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N174:Y174))*IF($F174>=5,Z$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N174:Z174))*IF($F174>=5,AA$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N174:AA174))*IF($F174>=5,AB$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N174:AB174))*IF($F174>=5,AC$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N174:AC174))*IF($F174>=5,AD$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N174:AD174))*IF($F174>=5,AE$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N174:AE174))*IF($F174>=5,AF$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N174:AF174))*IF($F174>=5,AG$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N174:AG174))*IF($F174>=5,AH$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N174:AH174))*IF($F174>=5,AI$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N174:AI174))*IF($F174>=5,AJ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N174:AJ174))*IF($F174>=5,AK$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N174:AK174))*IF($F174>=5,AL$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N174:AL174))*IF($F174>=5,AM$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N174:AM174))*IF($F174>=5,AN$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N174:AN174))*IF($F174>=5,AO$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N174:AO174))*IF($F174>=5,AP$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N174:AP174))*IF($F174>=5,AQ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N174:AQ174))*IF($F174>=5,AR$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N174:AR174))*IF($F174>=5,AS$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N174:AS174))*IF($F174>=5,AT$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N174:AT174))*IF($F174>=5,AU$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N174:AU174))*IF($F174>=5,AV$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N174:AV174))*IF($F174>=5,AW$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N174:AW174))*IF($F174>=5,AX$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N174:AX174))*IF($F174>=5,AY$3>=YEAR($I174),1)*($F174>=3)","v":0}]
[{"$f":"+A11","v":"Clause"},null,{"$f":"C174+1","v":2},{"$f":"INDEX(D$55:D$79,$C175,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I6","v":50.879798055429873},{"$f":"Input!G6","v":"2017-07-01"},null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N175:N175))*IF($F175>=5,O$3>=YEAR($I175),1)*($F175>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N175:O175))*IF($F175>=5,P$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N175:P175))*IF($F175>=5,Q$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N175:Q175))*IF($F175>=5,R$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N175:R175))*IF($F175>=5,S$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N175:S175))*IF($F175>=5,T$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N175:T175))*IF($F175>=5,U$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N175:U175))*IF($F175>=5,V$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N175:V175))*IF($F175>=5,W$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N175:W175))*IF($F175>=5,X$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N175:X175))*IF($F175>=5,Y$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N175:Y175))*IF($F175>=5,Z$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N175:Z175))*IF($F175>=5,AA$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N175:AA175))*IF($F175>=5,AB$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N175:AB175))*IF($F175>=5,AC$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N175:AC175))*IF($F175>=5,AD$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N175:AD175))*IF($F175>=5,AE$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N175:AE175))*IF($F175>=5,AF$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N175:AF175))*IF($F175>=5,AG$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N175:AG175))*IF($F175>=5,AH$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N175:AH175))*IF($F175>=5,AI$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N175:AI175))*IF($F175>=5,AJ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N175:AJ175))*IF($F175>=5,AK$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N175:AK175))*IF($F175>=5,AL$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N175:AL175))*IF($F175>=5,AM$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N175:AM175))*IF($F175>=5,AN$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N175:AN175))*IF($F175>=5,AO$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N175:AO175))*IF($F175>=5,AP$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N175:AP175))*IF($F175>=5,AQ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N175:AQ175))*IF($F175>=5,AR$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N175:AR175))*IF($F175>=5,AS$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N175:AS175))*IF($F175>=5,AT$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N175:AT175))*IF($F175>=5,AU$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N175:AU175))*IF($F175>=5,AV$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N175:AV175))*IF($F175>=5,AW$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N175:AW175))*IF($F175>=5,AX$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N175:AX175))*IF($F175>=5,AY$3>=YEAR($I175),1)*($F175>=3)","v":0}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I7","v":50.879798055429873},{"$f":"Input!G7","v":"2017-07-01"},null,72352865.425284028,204784186.15841886,null,null,{"$f":"(SUM($N115:O115)-SUM($N176:N176))*IF($F176>=5,O$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N176:O176))*IF($F176>=5,P$3>=YEAR($I176),1)*($F176>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N176:P176))*IF($F176>=5,Q$3>=YEAR($I176),1)*($F176>=3)","v":2030820},{"$f":"(SUM($N115:R115)-SUM($N176:Q176))*IF($F176>=5,R$3>=YEAR($I176),1)*($F176>=3)","v":2191914.7200000007},{"$f":"(SUM($N115:S115)-SUM($N176:R176))*IF($F176>=5,S$3>=YEAR($I176),1)*($F176>=3)","v":3537006.2640000004},{"$f":"(SUM($N115:T115)-SUM($N176:S176))*IF($F176>=5,T$3>=YEAR($I176),1)*($F176>=3)","v":3419403.1934399996},{"$f":"(SUM($N115:U115)-SUM($N176:T176))*IF($F176>=5,U$3>=YEAR($I176),1)*($F176>=3)","v":4080174.7714577261},{"$f":"(SUM($N115:V115)-SUM($N176:U176))*IF($F176>=5,V$3>=YEAR($I176),1)*($F176>=3)","v":3856881.0534953475},{"$f":"(SUM($N115:W115)-SUM($N176:V176))*IF($F176>=5,W$3>=YEAR($I176),1)*($F176>=3)","v":3867969.2486754209},{"$f":"(SUM($N115:X115)-SUM($N176:W176))*IF($F176>=5,X$3>=YEAR($I176),1)*($F176>=3)","v":11671250.591977872},{"$f":"(SUM($N115:Y115)-SUM($N176:X176))*IF($F176>=5,Y$3>=YEAR($I176),1)*($F176>=3)","v":5668682.5807462111},{"$f":"(SUM($N115:Z115)-SUM($N176:Y176))*IF($F176>=5,Z$3>=YEAR($I176),1)*($F176>=3)","v":10778470.561035641},{"$f":"(SUM($N115:AA115)-SUM($N176:Z176))*IF($F176>=5,AA$3>=YEAR($I176),1)*($F176>=3)","v":10955868.380988643},{"$f":"(SUM($N115:AB115)-SUM($N176:AA176))*IF($F176>=5,AB$3>=YEAR($I176),1)*($F176>=3)","v":6936902.1437187493},{"$f":"(SUM($N115:AC115)-SUM($N176:AB176))*IF($F176>=5,AC$3>=YEAR($I176),1)*($F176>=3)","v":9119021.2200579494},{"$f":"(SUM($N115:AD115)-SUM($N176:AC176))*IF($F176>=5,AD$3>=YEAR($I176),1)*($F176>=3)","v":7761306.0322121233},{"$f":"(SUM($N115:AE115)-SUM($N176:AD176))*IF($F176>=5,AE$3>=YEAR($I176),1)*($F176>=3)","v":6002169.0284241289},{"$f":"(SUM($N115:AF115)-SUM($N176:AE176))*IF($F176>=5,AF$3>=YEAR($I176),1)*($F176>=3)","v":4723755.6112167984},{"$f":"(SUM($N115:AG115)-SUM($N176:AF176))*IF($F176>=5,AG$3>=YEAR($I176),1)*($F176>=3)","v":6160082.0754532367},{"$f":"(SUM($N115:AH115)-SUM($N176:AG176))*IF($F176>=5,AH$3>=YEAR($I176),1)*($F176>=3)","v":8989524.7068698257},{"$f":"(SUM($N115:AI115)-SUM($N176:AH176))*IF($F176>=5,AI$3>=YEAR($I176),1)*($F176>=3)","v":7315085.9406138361},{"$f":"(SUM($N115:AJ115)-SUM($N176:AI176))*IF($F176>=5,AJ$3>=YEAR($I176),1)*($F176>=3)","v":4207311.4569731206},{"$f":"(SUM($N115:AK115)-SUM($N176:AJ176))*IF($F176>=5,AK$3>=YEAR($I176),1)*($F176>=3)","v":5576742.7457380146},{"$f":"(SUM($N115:AL115)-SUM($N176:AK176))*IF($F176>=5,AL$3>=YEAR($I176),1)*($F176>=3)","v":4782147.9960176051},{"$f":"(SUM($N115:AM115)-SUM($N176:AL176))*IF($F176>=5,AM$3>=YEAR($I176),1)*($F176>=3)","v":6874176.9623895586},{"$f":"(SUM($N115:AN115)-SUM($N176:AM176))*IF($F176>=5,AN$3>=YEAR($I176),1)*($F176>=3)","v":7375167.3200187683},{"$f":"(SUM($N115:AO115)-SUM($N176:AN176))*IF($F176>=5,AO$3>=YEAR($I176),1)*($F176>=3)","v":7909853.6811127961},{"$f":"(SUM($N115:AP115)-SUM($N176:AO176))*IF($F176>=5,AP$3>=YEAR($I176),1)*($F176>=3)","v":7248912.5877587795},{"$f":"(SUM($N115:AQ115)-SUM($N176:AP176))*IF($F176>=5,AQ$3>=YEAR($I176),1)*($F176>=3)","v":4965844.8264919817},{"$f":"(SUM($N115:AR115)-SUM($N176:AQ176))*IF($F176>=5,AR$3>=YEAR($I176),1)*($F176>=3)","v":8435784.5861745179},{"$f":"(SUM($N115:AS115)-SUM($N176:AR176))*IF($F176>=5,AS$3>=YEAR($I176),1)*($F176>=3)","v":3696065.5539159775},{"$f":"(SUM($N115:AT115)-SUM($N176:AS176))*IF($F176>=5,AT$3>=YEAR($I176),1)*($F176>=3)","v":4575390.6797500253},{"$f":"(SUM($N115:AU115)-SUM($N176:AT176))*IF($F176>=5,AU$3>=YEAR($I176),1)*($F176>=3)","v":3793838.8743337989},{"$f":"(SUM($N115:AV115)-SUM($N176:AU176))*IF($F176>=5,AV$3>=YEAR($I176),1)*($F176>=3)","v":3399145.8659728169},{"$f":"(SUM($N115:AW115)-SUM($N176:AV176))*IF($F176>=5,AW$3>=YEAR($I176),1)*($F176>=3)","v":3723938.8988590837},{"$f":"(SUM($N115:AX115)-SUM($N176:AW176))*IF($F176>=5,AX$3>=YEAR($I176),1)*($F176>=3)","v":3301974.5055282712},{"$f":"(SUM($N115:AY115)-SUM($N176:AX176))*IF($F176>=5,AY$3>=YEAR($I176),1)*($F176>=3)","v":3594401.4930002391}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I8","v":50.879798055429873},{"$f":"Input!G8","v":"2017-07-01"},null,6413425.3882791065,20397746.874314088,null,null,{"$f":"(SUM($N116:O116)-SUM($N177:N177))*IF($F177>=5,O$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N177:O177))*IF($F177>=5,P$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N177:P177))*IF($F177>=5,Q$3>=YEAR($I177),1)*($F177>=3)","v":408000},{"$f":"(SUM($N116:R116)-SUM($N177:Q177))*IF($F177>=5,R$3>=YEAR($I177),1)*($F177>=3)","v":416160},{"$f":"(SUM($N116:S116)-SUM($N177:R177))*IF($F177>=5,S$3>=YEAR($I177),1)*($F177>=3)","v":424483.19999999995},{"$f":"(SUM($N116:T116)-SUM($N177:S177))*IF($F177>=5,T$3>=YEAR($I177),1)*($F177>=3)","v":432972.86400000006},{"$f":"(SUM($N116:U116)-SUM($N177:T177))*IF($F177>=5,U$3>=YEAR($I177),1)*($F177>=3)","v":441632.32128000003},{"$f":"(SUM($N116:V116)-SUM($N177:U177))*IF($F177>=5,V$3>=YEAR($I177),1)*($F177>=3)","v":450464.96770559996},{"$f":"(SUM($N116:W116)-SUM($N177:V177))*IF($F177>=5,W$3>=YEAR($I177),1)*($F177>=3)","v":459474.26705971221},{"$f":"(SUM($N116:X116)-SUM($N177:W177))*IF($F177>=5,X$3>=YEAR($I177),1)*($F177>=3)","v":468663.75240090629},{"$f":"(SUM($N116:Y116)-SUM($N177:X177))*IF($F177>=5,Y$3>=YEAR($I177),1)*($F177>=3)","v":478037.02744892426},{"$f":"(SUM($N116:Z116)-SUM($N177:Y177))*IF($F177>=5,Z$3>=YEAR($I177),1)*($F177>=3)","v":487597.76799790282},{"$f":"(SUM($N116:AA116)-SUM($N177:Z177))*IF($F177>=5,AA$3>=YEAR($I177),1)*($F177>=3)","v":497349.72335786093},{"$f":"(SUM($N116:AB116)-SUM($N177:AA177))*IF($F177>=5,AB$3>=YEAR($I177),1)*($F177>=3)","v":507296.71782501787},{"$f":"(SUM($N116:AC116)-SUM($N177:AB177))*IF($F177>=5,AC$3>=YEAR($I177),1)*($F177>=3)","v":517442.65218151826},{"$f":"(SUM($N116:AD116)-SUM($N177:AC177))*IF($F177>=5,AD$3>=YEAR($I177),1)*($F177>=3)","v":527791.50522514898},{"$f":"(SUM($N116:AE116)-SUM($N177:AD177))*IF($F177>=5,AE$3>=YEAR($I177),1)*($F177>=3)","v":538347.33532965183},{"$f":"(SUM($N116:AF116)-SUM($N177:AE177))*IF($F177>=5,AF$3>=YEAR($I177),1)*($F177>=3)","v":549114.28203624487},{"$f":"(SUM($N116:AG116)-SUM($N177:AF177))*IF($F177>=5,AG$3>=YEAR($I177),1)*($F177>=3)","v":560096.5676769698},{"$f":"(SUM($N116:AH116)-SUM($N177:AG177))*IF($F177>=5,AH$3>=YEAR($I177),1)*($F177>=3)","v":571298.49903050903},{"$f":"(SUM($N116:AI116)-SUM($N177:AH177))*IF($F177>=5,AI$3>=YEAR($I177),1)*($F177>=3)","v":582724.46901111864},{"$f":"(SUM($N116:AJ116)-SUM($N177:AI177))*IF($F177>=5,AJ$3>=YEAR($I177),1)*($F177>=3)","v":594378.95839134231},{"$f":"(SUM($N116:AK116)-SUM($N177:AJ177))*IF($F177>=5,AK$3>=YEAR($I177),1)*($F177>=3)","v":606266.53755916841},{"$f":"(SUM($N116:AL116)-SUM($N177:AK177))*IF($F177>=5,AL$3>=YEAR($I177),1)*($F177>=3)","v":618391.86831035279},{"$f":"(SUM($N116:AM116)-SUM($N177:AL177))*IF($F177>=5,AM$3>=YEAR($I177),1)*($F177>=3)","v":630759.70567655936},{"$f":"(SUM($N116:AN116)-SUM($N177:AM177))*IF($F177>=5,AN$3>=YEAR($I177),1)*($F177>=3)","v":643374.89979008958},{"$f":"(SUM($N116:AO116)-SUM($N177:AN177))*IF($F177>=5,AO$3>=YEAR($I177),1)*($F177>=3)","v":656242.39778589271},{"$f":"(SUM($N116:AP116)-SUM($N177:AO177))*IF($F177>=5,AP$3>=YEAR($I177),1)*($F177>=3)","v":669367.24574160948},{"$f":"(SUM($N116:AQ116)-SUM($N177:AP177))*IF($F177>=5,AQ$3>=YEAR($I177),1)*($F177>=3)","v":682754.59065644257},{"$f":"(SUM($N116:AR116)-SUM($N177:AQ177))*IF($F177>=5,AR$3>=YEAR($I177),1)*($F177>=3)","v":696409.68246957101},{"$f":"(SUM($N116:AS116)-SUM($N177:AR177))*IF($F177>=5,AS$3>=YEAR($I177),1)*($F177>=3)","v":710337.87611896358},{"$f":"(SUM($N116:AT116)-SUM($N177:AS177))*IF($F177>=5,AT$3>=YEAR($I177),1)*($F177>=3)","v":724544.6336413417},{"$f":"(SUM($N116:AU116)-SUM($N177:AT177))*IF($F177>=5,AU$3>=YEAR($I177),1)*($F177>=3)","v":739035.52631416731},{"$f":"(SUM($N116:AV116)-SUM($N177:AU177))*IF($F177>=5,AV$3>=YEAR($I177),1)*($F177>=3)","v":753816.236840453},{"$f":"(SUM($N116:AW116)-SUM($N177:AV177))*IF($F177>=5,AW$3>=YEAR($I177),1)*($F177>=3)","v":768892.56157726049},{"$f":"(SUM($N116:AX116)-SUM($N177:AW177))*IF($F177>=5,AX$3>=YEAR($I177),1)*($F177>=3)","v":784270.4128088057},{"$f":"(SUM($N116:AY116)-SUM($N177:AX177))*IF($F177>=5,AY$3>=YEAR($I177),1)*($F177>=3)","v":799955.82106498256}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I9","v":65},{"$f":"Input!G9","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N178:N178))*IF($F178>=5,O$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N178:O178))*IF($F178>=5,P$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N178:P178))*IF($F178>=5,Q$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N178:Q178))*IF($F178>=5,R$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N178:R178))*IF($F178>=5,S$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N178:S178))*IF($F178>=5,T$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N178:T178))*IF($F178>=5,U$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N178:U178))*IF($F178>=5,V$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N178:V178))*IF($F178>=5,W$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N178:W178))*IF($F178>=5,X$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N178:X178))*IF($F178>=5,Y$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N178:Y178))*IF($F178>=5,Z$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N178:Z178))*IF($F178>=5,AA$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N178:AA178))*IF($F178>=5,AB$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N178:AB178))*IF($F178>=5,AC$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N178:AC178))*IF($F178>=5,AD$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N178:AD178))*IF($F178>=5,AE$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N178:AE178))*IF($F178>=5,AF$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N178:AF178))*IF($F178>=5,AG$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N178:AG178))*IF($F178>=5,AH$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N178:AH178))*IF($F178>=5,AI$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N178:AI178))*IF($F178>=5,AJ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N178:AJ178))*IF($F178>=5,AK$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N178:AK178))*IF($F178>=5,AL$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N178:AL178))*IF($F178>=5,AM$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N178:AM178))*IF($F178>=5,AN$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N178:AN178))*IF($F178>=5,AO$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N178:AO178))*IF($F178>=5,AP$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N178:AP178))*IF($F178>=5,AQ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N178:AQ178))*IF($F178>=5,AR$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N178:AR178))*IF($F178>=5,AS$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N178:AS178))*IF($F178>=5,AT$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N178:AT178))*IF($F178>=5,AU$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N178:AU178))*IF($F178>=5,AV$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N178:AV178))*IF($F178>=5,AW$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N178:AW178))*IF($F178>=5,AX$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N178:AX178))*IF($F178>=5,AY$3>=YEAR($I178),1)*($F178>=3)","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I10","v":65},{"$f":"Input!G10","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N179:N179))*IF($F179>=5,O$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N179:O179))*IF($F179>=5,P$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N179:P179))*IF($F179>=5,Q$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N179:Q179))*IF($F179>=5,R$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N179:R179))*IF($F179>=5,S$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N179:S179))*IF($F179>=5,T$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N179:T179))*IF($F179>=5,U$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N179:U179))*IF($F179>=5,V$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N179:V179))*IF($F179>=5,W$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N179:W179))*IF($F179>=5,X$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N179:X179))*IF($F179>=5,Y$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N179:Y179))*IF($F179>=5,Z$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N179:Z179))*IF($F179>=5,AA$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N179:AA179))*IF($F179>=5,AB$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N179:AB179))*IF($F179>=5,AC$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N179:AC179))*IF($F179>=5,AD$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N179:AD179))*IF($F179>=5,AE$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N179:AE179))*IF($F179>=5,AF$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N179:AF179))*IF($F179>=5,AG$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N179:AG179))*IF($F179>=5,AH$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N179:AH179))*IF($F179>=5,AI$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N179:AI179))*IF($F179>=5,AJ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N179:AJ179))*IF($F179>=5,AK$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N179:AK179))*IF($F179>=5,AL$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N179:AL179))*IF($F179>=5,AM$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N179:AM179))*IF($F179>=5,AN$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N179:AN179))*IF($F179>=5,AO$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N179:AO179))*IF($F179>=5,AP$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N179:AP179))*IF($F179>=5,AQ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N179:AQ179))*IF($F179>=5,AR$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N179:AR179))*IF($F179>=5,AS$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N179:AS179))*IF($F179>=5,AT$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N179:AT179))*IF($F179>=5,AU$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N179:AU179))*IF($F179>=5,AV$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N179:AV179))*IF($F179>=5,AW$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N179:AW179))*IF($F179>=5,AX$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N179:AX179))*IF($F179>=5,AY$3>=YEAR($I179),1)*($F179>=3)","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I11","v":1},{"$f":"Input!G11","v":"2052-01-01"},null,0,0,null,null,{"$f":"(SUM($N119:O119)-SUM($N180:N180))*IF($F180>=5,O$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:P119)-SUM($N180:O180))*IF($F180>=5,P$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Q119)-SUM($N180:P180))*IF($F180>=5,Q$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:R119)-SUM($N180:Q180))*IF($F180>=5,R$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:S119)-SUM($N180:R180))*IF($F180>=5,S$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:T119)-SUM($N180:S180))*IF($F180>=5,T$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:U119)-SUM($N180:T180))*IF($F180>=5,U$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:V119)-SUM($N180:U180))*IF($F180>=5,V$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:W119)-SUM($N180:V180))*IF($F180>=5,W$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:X119)-SUM($N180:W180))*IF($F180>=5,X$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Y119)-SUM($N180:X180))*IF($F180>=5,Y$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Z119)-SUM($N180:Y180))*IF($F180>=5,Z$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AA119)-SUM($N180:Z180))*IF($F180>=5,AA$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AB119)-SUM($N180:AA180))*IF($F180>=5,AB$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AC119)-SUM($N180:AB180))*IF($F180>=5,AC$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AD119)-SUM($N180:AC180))*IF($F180>=5,AD$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AE119)-SUM($N180:AD180))*IF($F180>=5,AE$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AF119)-SUM($N180:AE180))*IF($F180>=5,AF$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AG119)-SUM($N180:AF180))*IF($F180>=5,AG$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AH119)-SUM($N180:AG180))*IF($F180>=5,AH$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AI119)-SUM($N180:AH180))*IF($F180>=5,AI$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AJ119)-SUM($N180:AI180))*IF($F180>=5,AJ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AK119)-SUM($N180:AJ180))*IF($F180>=5,AK$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AL119)-SUM($N180:AK180))*IF($F180>=5,AL$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AM119)-SUM($N180:AL180))*IF($F180>=5,AM$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AN119)-SUM($N180:AM180))*IF($F180>=5,AN$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AO119)-SUM($N180:AN180))*IF($F180>=5,AO$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AP119)-SUM($N180:AO180))*IF($F180>=5,AP$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AQ119)-SUM($N180:AP180))*IF($F180>=5,AQ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AR119)-SUM($N180:AQ180))*IF($F180>=5,AR$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AS119)-SUM($N180:AR180))*IF($F180>=5,AS$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AT119)-SUM($N180:AS180))*IF($F180>=5,AT$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AU119)-SUM($N180:AT180))*IF($F180>=5,AU$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AV119)-SUM($N180:AU180))*IF($F180>=5,AV$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AW119)-SUM($N180:AV180))*IF($F180>=5,AW$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AX119)-SUM($N180:AW180))*IF($F180>=5,AX$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AY119)-SUM($N180:AX180))*IF($F180>=5,AY$3>=YEAR($I180),1)*($F180>=3)","v":0}]
["...",null,8,0,"Operating Expense",2,null,{"$f":"Input!I12","v":65},{"$f":"Input!G12","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N181:N181))*IF($F181>=5,O$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N181:O181))*IF($F181>=5,P$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N181:P181))*IF($F181>=5,Q$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N181:Q181))*IF($F181>=5,R$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N181:R181))*IF($F181>=5,S$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N181:S181))*IF($F181>=5,T$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N181:T181))*IF($F181>=5,U$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N181:U181))*IF($F181>=5,V$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N181:V181))*IF($F181>=5,W$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N181:W181))*IF($F181>=5,X$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N181:X181))*IF($F181>=5,Y$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N181:Y181))*IF($F181>=5,Z$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N181:Z181))*IF($F181>=5,AA$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N181:AA181))*IF($F181>=5,AB$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N181:AB181))*IF($F181>=5,AC$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N181:AC181))*IF($F181>=5,AD$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N181:AD181))*IF($F181>=5,AE$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N181:AE181))*IF($F181>=5,AF$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N181:AF181))*IF($F181>=5,AG$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N181:AG181))*IF($F181>=5,AH$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N181:AH181))*IF($F181>=5,AI$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N181:AI181))*IF($F181>=5,AJ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N181:AJ181))*IF($F181>=5,AK$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N181:AK181))*IF($F181>=5,AL$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N181:AL181))*IF($F181>=5,AM$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N181:AM181))*IF($F181>=5,AN$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N181:AN181))*IF($F181>=5,AO$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N181:AO181))*IF($F181>=5,AP$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N181:AP181))*IF($F181>=5,AQ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N181:AQ181))*IF($F181>=5,AR$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N181:AR181))*IF($F181>=5,AS$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N181:AS181))*IF($F181>=5,AT$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N181:AT181))*IF($F181>=5,AU$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N181:AU181))*IF($F181>=5,AV$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N181:AV181))*IF($F181>=5,AW$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N181:AW181))*IF($F181>=5,AX$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N181:AX181))*IF($F181>=5,AY$3>=YEAR($I181),1)*($F181>=3)","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I13","v":65},{"$f":"Input!G13","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N182:N182))*IF($F182>=5,O$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N182:O182))*IF($F182>=5,P$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N182:P182))*IF($F182>=5,Q$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N182:Q182))*IF($F182>=5,R$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N182:R182))*IF($F182>=5,S$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N182:S182))*IF($F182>=5,T$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N182:T182))*IF($F182>=5,U$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N182:U182))*IF($F182>=5,V$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N182:V182))*IF($F182>=5,W$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N182:W182))*IF($F182>=5,X$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N182:X182))*IF($F182>=5,Y$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N182:Y182))*IF($F182>=5,Z$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N182:Z182))*IF($F182>=5,AA$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N182:AA182))*IF($F182>=5,AB$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N182:AB182))*IF($F182>=5,AC$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N182:AC182))*IF($F182>=5,AD$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N182:AD182))*IF($F182>=5,AE$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N182:AE182))*IF($F182>=5,AF$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N182:AF182))*IF($F182>=5,AG$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N182:AG182))*IF($F182>=5,AH$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N182:AH182))*IF($F182>=5,AI$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N182:AI182))*IF($F182>=5,AJ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N182:AJ182))*IF($F182>=5,AK$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N182:AK182))*IF($F182>=5,AL$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N182:AL182))*IF($F182>=5,AM$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N182:AM182))*IF($F182>=5,AN$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N182:AN182))*IF($F182>=5,AO$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N182:AO182))*IF($F182>=5,AP$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N182:AP182))*IF($F182>=5,AQ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N182:AQ182))*IF($F182>=5,AR$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N182:AR182))*IF($F182>=5,AS$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N182:AS182))*IF($F182>=5,AT$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N182:AT182))*IF($F182>=5,AU$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N182:AU182))*IF($F182>=5,AV$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N182:AV182))*IF($F182>=5,AW$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N182:AW182))*IF($F182>=5,AX$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N182:AX182))*IF($F182>=5,AY$3>=YEAR($I182),1)*($F182>=3)","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I14","v":65},{"$f":"Input!G14","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N183:N183))*IF($F183>=5,O$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N183:O183))*IF($F183>=5,P$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N183:P183))*IF($F183>=5,Q$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N183:Q183))*IF($F183>=5,R$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N183:R183))*IF($F183>=5,S$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N183:S183))*IF($F183>=5,T$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N183:T183))*IF($F183>=5,U$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N183:U183))*IF($F183>=5,V$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N183:V183))*IF($F183>=5,W$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N183:W183))*IF($F183>=5,X$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N183:X183))*IF($F183>=5,Y$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N183:Y183))*IF($F183>=5,Z$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N183:Z183))*IF($F183>=5,AA$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N183:AA183))*IF($F183>=5,AB$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N183:AB183))*IF($F183>=5,AC$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N183:AC183))*IF($F183>=5,AD$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N183:AD183))*IF($F183>=5,AE$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N183:AE183))*IF($F183>=5,AF$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N183:AF183))*IF($F183>=5,AG$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N183:AG183))*IF($F183>=5,AH$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N183:AH183))*IF($F183>=5,AI$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N183:AI183))*IF($F183>=5,AJ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N183:AJ183))*IF($F183>=5,AK$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N183:AK183))*IF($F183>=5,AL$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N183:AL183))*IF($F183>=5,AM$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N183:AM183))*IF($F183>=5,AN$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N183:AN183))*IF($F183>=5,AO$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N183:AO183))*IF($F183>=5,AP$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N183:AP183))*IF($F183>=5,AQ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N183:AQ183))*IF($F183>=5,AR$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N183:AR183))*IF($F183>=5,AS$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N183:AS183))*IF($F183>=5,AT$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N183:AT183))*IF($F183>=5,AU$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N183:AU183))*IF($F183>=5,AV$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N183:AV183))*IF($F183>=5,AW$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N183:AW183))*IF($F183>=5,AX$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N183:AX183))*IF($F183>=5,AY$3>=YEAR($I183),1)*($F183>=3)","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I15","v":65},{"$f":"Input!G15","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N184:N184))*IF($F184>=5,O$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N184:O184))*IF($F184>=5,P$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N184:P184))*IF($F184>=5,Q$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N184:Q184))*IF($F184>=5,R$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N184:R184))*IF($F184>=5,S$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N184:S184))*IF($F184>=5,T$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N184:T184))*IF($F184>=5,U$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N184:U184))*IF($F184>=5,V$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N184:V184))*IF($F184>=5,W$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N184:W184))*IF($F184>=5,X$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N184:X184))*IF($F184>=5,Y$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N184:Y184))*IF($F184>=5,Z$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N184:Z184))*IF($F184>=5,AA$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N184:AA184))*IF($F184>=5,AB$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N184:AB184))*IF($F184>=5,AC$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N184:AC184))*IF($F184>=5,AD$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N184:AD184))*IF($F184>=5,AE$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N184:AE184))*IF($F184>=5,AF$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N184:AF184))*IF($F184>=5,AG$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N184:AG184))*IF($F184>=5,AH$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N184:AH184))*IF($F184>=5,AI$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N184:AI184))*IF($F184>=5,AJ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N184:AJ184))*IF($F184>=5,AK$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N184:AK184))*IF($F184>=5,AL$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N184:AL184))*IF($F184>=5,AM$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N184:AM184))*IF($F184>=5,AN$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N184:AN184))*IF($F184>=5,AO$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N184:AO184))*IF($F184>=5,AP$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N184:AP184))*IF($F184>=5,AQ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N184:AQ184))*IF($F184>=5,AR$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N184:AR184))*IF($F184>=5,AS$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N184:AS184))*IF($F184>=5,AT$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N184:AT184))*IF($F184>=5,AU$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N184:AU184))*IF($F184>=5,AV$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N184:AV184))*IF($F184>=5,AW$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N184:AW184))*IF($F184>=5,AX$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N184:AX184))*IF($F184>=5,AY$3>=YEAR($I184),1)*($F184>=3)","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I16","v":65},{"$f":"Input!G16","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N185:N185))*IF($F185>=5,O$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N185:O185))*IF($F185>=5,P$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185))*IF($F185>=5,Q$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N185:Q185))*IF($F185>=5,R$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185))*IF($F185>=5,S$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185))*IF($F185>=5,T$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185))*IF($F185>=5,U$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185))*IF($F185>=5,V$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185))*IF($F185>=5,W$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185))*IF($F185>=5,X$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185))*IF($F185>=5,Y$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185))*IF($F185>=5,Z$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185))*IF($F185>=5,AA$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185))*IF($F185>=5,AB$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185))*IF($F185>=5,AC$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185))*IF($F185>=5,AD$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185))*IF($F185>=5,AE$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185))*IF($F185>=5,AF$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185))*IF($F185>=5,AG$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185))*IF($F185>=5,AH$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185))*IF($F185>=5,AI$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185))*IF($F185>=5,AJ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185))*IF($F185>=5,AK$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185))*IF($F185>=5,AL$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185))*IF($F185>=5,AM$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185))*IF($F185>=5,AN$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185))*IF($F185>=5,AO$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185))*IF($F185>=5,AP$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185))*IF($F185>=5,AQ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185))*IF($F185>=5,AR$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185))*IF($F185>=5,AS$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185))*IF($F185>=5,AT$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185))*IF($F185>=5,AU$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185))*IF($F185>=5,AV$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185))*IF($F185>=5,AW$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185))*IF($F185>=5,AX$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185))*IF($F185>=5,AY$3>=YEAR($I185),1)*($F185>=3)","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I17","v":65},{"$f":"Input!G17","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N186:N186))*IF($F186>=5,O$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N186:O186))*IF($F186>=5,P$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186))*IF($F186>=5,Q$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N186:Q186))*IF($F186>=5,R$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186))*IF($F186>=5,S$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186))*IF($F186>=5,T$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186))*IF($F186>=5,U$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186))*IF($F186>=5,V$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186))*IF($F186>=5,W$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186))*IF($F186>=5,X$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186))*IF($F186>=5,Y$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186))*IF($F186>=5,Z$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186))*IF($F186>=5,AA$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186))*IF($F186>=5,AB$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186))*IF($F186>=5,AC$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186))*IF($F186>=5,AD$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186))*IF($F186>=5,AE$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186))*IF($F186>=5,AF$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186))*IF($F186>=5,AG$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186))*IF($F186>=5,AH$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186))*IF($F186>=5,AI$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186))*IF($F186>=5,AJ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186))*IF($F186>=5,AK$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186))*IF($F186>=5,AL$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186))*IF($F186>=5,AM$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186))*IF($F186>=5,AN$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186))*IF($F186>=5,AO$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186))*IF($F186>=5,AP$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186))*IF($F186>=5,AQ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186))*IF($F186>=5,AR$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186))*IF($F186>=5,AS$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186))*IF($F186>=5,AT$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186))*IF($F186>=5,AU$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186))*IF($F186>=5,AV$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186))*IF($F186>=5,AW$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186))*IF($F186>=5,AX$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186))*IF($F186>=5,AY$3>=YEAR($I186),1)*($F186>=3)","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I18","v":1},{"$f":"Input!G18","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N187:N187))*IF($F187>=5,O$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N187:O187))*IF($F187>=5,P$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187))*IF($F187>=5,Q$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N187:Q187))*IF($F187>=5,R$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187))*IF($F187>=5,S$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187))*IF($F187>=5,T$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187))*IF($F187>=5,U$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187))*IF($F187>=5,V$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187))*IF($F187>=5,W$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187))*IF($F187>=5,X$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187))*IF($F187>=5,Y$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187))*IF($F187>=5,Z$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187))*IF($F187>=5,AA$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187))*IF($F187>=5,AB$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187))*IF($F187>=5,AC$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187))*IF($F187>=5,AD$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187))*IF($F187>=5,AE$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187))*IF($F187>=5,AF$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187))*IF($F187>=5,AG$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187))*IF($F187>=5,AH$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187))*IF($F187>=5,AI$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187))*IF($F187>=5,AJ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187))*IF($F187>=5,AK$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187))*IF($F187>=5,AL$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187))*IF($F187>=5,AM$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187))*IF($F187>=5,AN$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187))*IF($F187>=5,AO$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187))*IF($F187>=5,AP$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187))*IF($F187>=5,AQ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187))*IF($F187>=5,AR$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187))*IF($F187>=5,AS$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187))*IF($F187>=5,AT$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187))*IF($F187>=5,AU$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187))*IF($F187>=5,AV$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187))*IF($F187>=5,AW$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187))*IF($F187>=5,AX$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187))*IF($F187>=5,AY$3>=YEAR($I187),1)*($F187>=3)","v":0}]
["...",null,15,0,"Operating Expense",2,null,{"$f":"Input!I19","v":65},{"$f":"Input!G19","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N188:N188))*IF($F188>=5,O$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N188:O188))*IF($F188>=5,P$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188))*IF($F188>=5,Q$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N188:Q188))*IF($F188>=5,R$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188))*IF($F188>=5,S$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188))*IF($F188>=5,T$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188))*IF($F188>=5,U$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188))*IF($F188>=5,V$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188))*IF($F188>=5,W$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188))*IF($F188>=5,X$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188))*IF($F188>=5,Y$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188))*IF($F188>=5,Z$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188))*IF($F188>=5,AA$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188))*IF($F188>=5,AB$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188))*IF($F188>=5,AC$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188))*IF($F188>=5,AD$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188))*IF($F188>=5,AE$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188))*IF($F188>=5,AF$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188))*IF($F188>=5,AG$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188))*IF($F188>=5,AH$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188))*IF($F188>=5,AI$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188))*IF($F188>=5,AJ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188))*IF($F188>=5,AK$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188))*IF($F188>=5,AL$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188))*IF($F188>=5,AM$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188))*IF($F188>=5,AN$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188))*IF($F188>=5,AO$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188))*IF($F188>=5,AP$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188))*IF($F188>=5,AQ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188))*IF($F188>=5,AR$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188))*IF($F188>=5,AS$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188))*IF($F188>=5,AT$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188))*IF($F188>=5,AU$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188))*IF($F188>=5,AV$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188))*IF($F188>=5,AW$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188))*IF($F188>=5,AX$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188))*IF($F188>=5,AY$3>=YEAR($I188),1)*($F188>=3)","v":0}]
["...",null,16,0,"Operating Expense",2,null,{"$f":"Input!I20","v":65},{"$f":"Input!G20","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N189:N189))*IF($F189>=5,O$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N189:O189))*IF($F189>=5,P$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189))*IF($F189>=5,Q$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N189:Q189))*IF($F189>=5,R$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189))*IF($F189>=5,S$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189))*IF($F189>=5,T$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189))*IF($F189>=5,U$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189))*IF($F189>=5,V$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189))*IF($F189>=5,W$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189))*IF($F189>=5,X$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189))*IF($F189>=5,Y$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189))*IF($F189>=5,Z$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189))*IF($F189>=5,AA$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189))*IF($F189>=5,AB$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189))*IF($F189>=5,AC$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189))*IF($F189>=5,AD$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189))*IF($F189>=5,AE$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189))*IF($F189>=5,AF$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189))*IF($F189>=5,AG$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189))*IF($F189>=5,AH$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189))*IF($F189>=5,AI$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189))*IF($F189>=5,AJ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189))*IF($F189>=5,AK$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189))*IF($F189>=5,AL$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189))*IF($F189>=5,AM$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189))*IF($F189>=5,AN$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189))*IF($F189>=5,AO$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189))*IF($F189>=5,AP$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189))*IF($F189>=5,AQ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189))*IF($F189>=5,AR$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189))*IF($F189>=5,AS$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189))*IF($F189>=5,AT$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189))*IF($F189>=5,AU$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189))*IF($F189>=5,AV$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189))*IF($F189>=5,AW$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189))*IF($F189>=5,AX$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189))*IF($F189>=5,AY$3>=YEAR($I189),1)*($F189>=3)","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!I21","v":65},{"$f":"Input!G21","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N190:N190))*IF($F190>=5,O$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N190:O190))*IF($F190>=5,P$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190))*IF($F190>=5,Q$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N190:Q190))*IF($F190>=5,R$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190))*IF($F190>=5,S$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190))*IF($F190>=5,T$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190))*IF($F190>=5,U$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190))*IF($F190>=5,V$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190))*IF($F190>=5,W$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190))*IF($F190>=5,X$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190))*IF($F190>=5,Y$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190))*IF($F190>=5,Z$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190))*IF($F190>=5,AA$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190))*IF($F190>=5,AB$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190))*IF($F190>=5,AC$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190))*IF($F190>=5,AD$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190))*IF($F190>=5,AE$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190))*IF($F190>=5,AF$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190))*IF($F190>=5,AG$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190))*IF($F190>=5,AH$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190))*IF($F190>=5,AI$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190))*IF($F190>=5,AJ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190))*IF($F190>=5,AK$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190))*IF($F190>=5,AL$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190))*IF($F190>=5,AM$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190))*IF($F190>=5,AN$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190))*IF($F190>=5,AO$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190))*IF($F190>=5,AP$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190))*IF($F190>=5,AQ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190))*IF($F190>=5,AR$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190))*IF($F190>=5,AS$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190))*IF($F190>=5,AT$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190))*IF($F190>=5,AU$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190))*IF($F190>=5,AV$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190))*IF($F190>=5,AW$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190))*IF($F190>=5,AX$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190))*IF($F190>=5,AY$3>=YEAR($I190),1)*($F190>=3)","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I22","v":65},{"$f":"Input!G22","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N191:N191))*IF($F191>=5,O$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N191:O191))*IF($F191>=5,P$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191))*IF($F191>=5,Q$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191))*IF($F191>=5,R$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191))*IF($F191>=5,S$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191))*IF($F191>=5,T$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191))*IF($F191>=5,U$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191))*IF($F191>=5,V$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191))*IF($F191>=5,W$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191))*IF($F191>=5,X$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191))*IF($F191>=5,Y$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191))*IF($F191>=5,Z$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191))*IF($F191>=5,AA$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191))*IF($F191>=5,AB$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191))*IF($F191>=5,AC$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191))*IF($F191>=5,AD$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191))*IF($F191>=5,AE$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191))*IF($F191>=5,AF$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191))*IF($F191>=5,AG$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191))*IF($F191>=5,AH$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191))*IF($F191>=5,AI$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191))*IF($F191>=5,AJ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191))*IF($F191>=5,AK$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191))*IF($F191>=5,AL$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191))*IF($F191>=5,AM$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191))*IF($F191>=5,AN$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191))*IF($F191>=5,AO$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191))*IF($F191>=5,AP$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191))*IF($F191>=5,AQ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191))*IF($F191>=5,AR$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191))*IF($F191>=5,AS$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191))*IF($F191>=5,AT$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191))*IF($F191>=5,AU$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191))*IF($F191>=5,AV$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191))*IF($F191>=5,AW$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191))*IF($F191>=5,AX$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191))*IF($F191>=5,AY$3>=YEAR($I191),1)*($F191>=3)","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I23","v":65},{"$f":"Input!G23","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N192:N192))*IF($F192>=5,O$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N192:O192))*IF($F192>=5,P$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192))*IF($F192>=5,Q$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N192:Q192))*IF($F192>=5,R$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192))*IF($F192>=5,S$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192))*IF($F192>=5,T$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192))*IF($F192>=5,U$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192))*IF($F192>=5,V$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192))*IF($F192>=5,W$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192))*IF($F192>=5,X$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192))*IF($F192>=5,Y$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192))*IF($F192>=5,Z$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192))*IF($F192>=5,AA$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192))*IF($F192>=5,AB$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192))*IF($F192>=5,AC$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192))*IF($F192>=5,AD$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192))*IF($F192>=5,AE$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192))*IF($F192>=5,AF$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192))*IF($F192>=5,AG$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192))*IF($F192>=5,AH$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192))*IF($F192>=5,AI$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192))*IF($F192>=5,AJ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192))*IF($F192>=5,AK$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192))*IF($F192>=5,AL$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192))*IF($F192>=5,AM$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192))*IF($F192>=5,AN$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192))*IF($F192>=5,AO$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192))*IF($F192>=5,AP$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192))*IF($F192>=5,AQ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192))*IF($F192>=5,AR$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192))*IF($F192>=5,AS$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192))*IF($F192>=5,AT$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192))*IF($F192>=5,AU$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192))*IF($F192>=5,AV$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192))*IF($F192>=5,AW$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192))*IF($F192>=5,AX$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192))*IF($F192>=5,AY$3>=YEAR($I192),1)*($F192>=3)","v":0}]
["...",null,20,0,"Operating Expense",2,null,{"$f":"Input!I24","v":65},{"$f":"Input!G24","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N193:N193))*IF($F193>=5,O$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N193:O193))*IF($F193>=5,P$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193))*IF($F193>=5,Q$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N193:Q193))*IF($F193>=5,R$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N193:R193))*IF($F193>=5,S$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193))*IF($F193>=5,T$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193))*IF($F193>=5,U$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193))*IF($F193>=5,V$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193))*IF($F193>=5,W$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193))*IF($F193>=5,X$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193))*IF($F193>=5,Y$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193))*IF($F193>=5,Z$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193))*IF($F193>=5,AA$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193))*IF($F193>=5,AB$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193))*IF($F193>=5,AC$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193))*IF($F193>=5,AD$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193))*IF($F193>=5,AE$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193))*IF($F193>=5,AF$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193))*IF($F193>=5,AG$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193))*IF($F193>=5,AH$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193))*IF($F193>=5,AI$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193))*IF($F193>=5,AJ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193))*IF($F193>=5,AK$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193))*IF($F193>=5,AL$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193))*IF($F193>=5,AM$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193))*IF($F193>=5,AN$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193))*IF($F193>=5,AO$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193))*IF($F193>=5,AP$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193))*IF($F193>=5,AQ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193))*IF($F193>=5,AR$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193))*IF($F193>=5,AS$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193))*IF($F193>=5,AT$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193))*IF($F193>=5,AU$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193))*IF($F193>=5,AV$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193))*IF($F193>=5,AW$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193))*IF($F193>=5,AX$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193))*IF($F193>=5,AY$3>=YEAR($I193),1)*($F193>=3)","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I25","v":65},{"$f":"Input!G25","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N194:N194))*IF($F194>=5,O$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N194:O194))*IF($F194>=5,P$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194))*IF($F194>=5,Q$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194))*IF($F194>=5,R$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194))*IF($F194>=5,S$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194))*IF($F194>=5,T$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194))*IF($F194>=5,U$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194))*IF($F194>=5,V$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194))*IF($F194>=5,W$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194))*IF($F194>=5,X$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194))*IF($F194>=5,Y$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194))*IF($F194>=5,Z$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194))*IF($F194>=5,AA$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194))*IF($F194>=5,AB$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194))*IF($F194>=5,AC$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194))*IF($F194>=5,AD$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194))*IF($F194>=5,AE$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194))*IF($F194>=5,AF$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194))*IF($F194>=5,AG$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194))*IF($F194>=5,AH$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194))*IF($F194>=5,AI$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194))*IF($F194>=5,AJ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194))*IF($F194>=5,AK$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194))*IF($F194>=5,AL$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194))*IF($F194>=5,AM$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194))*IF($F194>=5,AN$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194))*IF($F194>=5,AO$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194))*IF($F194>=5,AP$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194))*IF($F194>=5,AQ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194))*IF($F194>=5,AR$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194))*IF($F194>=5,AS$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194))*IF($F194>=5,AT$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194))*IF($F194>=5,AU$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194))*IF($F194>=5,AV$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194))*IF($F194>=5,AW$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194))*IF($F194>=5,AX$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194))*IF($F194>=5,AY$3>=YEAR($I194),1)*($F194>=3)","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I26","v":65},{"$f":"Input!G26","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N195:N195))*IF($F195>=5,O$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N195:O195))*IF($F195>=5,P$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N195:P195))*IF($F195>=5,Q$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N195:Q195))*IF($F195>=5,R$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N195:R195))*IF($F195>=5,S$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N195:S195))*IF($F195>=5,T$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N195:T195))*IF($F195>=5,U$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N195:U195))*IF($F195>=5,V$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N195:V195))*IF($F195>=5,W$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N195:W195))*IF($F195>=5,X$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N195:X195))*IF($F195>=5,Y$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195))*IF($F195>=5,Z$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195))*IF($F195>=5,AA$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195))*IF($F195>=5,AB$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195))*IF($F195>=5,AC$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195))*IF($F195>=5,AD$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195))*IF($F195>=5,AE$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195))*IF($F195>=5,AF$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195))*IF($F195>=5,AG$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195))*IF($F195>=5,AH$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195))*IF($F195>=5,AI$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195))*IF($F195>=5,AJ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195))*IF($F195>=5,AK$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195))*IF($F195>=5,AL$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195))*IF($F195>=5,AM$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195))*IF($F195>=5,AN$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195))*IF($F195>=5,AO$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195))*IF($F195>=5,AP$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195))*IF($F195>=5,AQ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195))*IF($F195>=5,AR$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195))*IF($F195>=5,AS$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195))*IF($F195>=5,AT$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195))*IF($F195>=5,AU$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195))*IF($F195>=5,AV$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195))*IF($F195>=5,AW$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195))*IF($F195>=5,AX$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195))*IF($F195>=5,AY$3>=YEAR($I195),1)*($F195>=3)","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I27","v":65},{"$f":"Input!G27","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N196:N196))*IF($F196>=5,O$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N196:O196))*IF($F196>=5,P$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N196:P196))*IF($F196>=5,Q$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N196:Q196))*IF($F196>=5,R$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N196:R196))*IF($F196>=5,S$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N196:S196))*IF($F196>=5,T$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N196:T196))*IF($F196>=5,U$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N196:U196))*IF($F196>=5,V$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N196:V196))*IF($F196>=5,W$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N196:W196))*IF($F196>=5,X$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N196:X196))*IF($F196>=5,Y$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196))*IF($F196>=5,Z$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196))*IF($F196>=5,AA$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196))*IF($F196>=5,AB$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196))*IF($F196>=5,AC$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196))*IF($F196>=5,AD$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196))*IF($F196>=5,AE$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196))*IF($F196>=5,AF$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196))*IF($F196>=5,AG$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196))*IF($F196>=5,AH$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196))*IF($F196>=5,AI$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196))*IF($F196>=5,AJ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196))*IF($F196>=5,AK$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196))*IF($F196>=5,AL$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196))*IF($F196>=5,AM$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196))*IF($F196>=5,AN$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196))*IF($F196>=5,AO$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196))*IF($F196>=5,AP$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196))*IF($F196>=5,AQ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196))*IF($F196>=5,AR$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196))*IF($F196>=5,AS$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196))*IF($F196>=5,AT$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196))*IF($F196>=5,AU$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196))*IF($F196>=5,AV$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196))*IF($F196>=5,AW$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196))*IF($F196>=5,AX$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196))*IF($F196>=5,AY$3>=YEAR($I196),1)*($F196>=3)","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I28","v":65},{"$f":"Input!G28","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N197:N197))*IF($F197>=5,O$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N197:O197))*IF($F197>=5,P$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197))*IF($F197>=5,Q$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197))*IF($F197>=5,R$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197))*IF($F197>=5,S$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197))*IF($F197>=5,T$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197))*IF($F197>=5,U$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197))*IF($F197>=5,V$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197))*IF($F197>=5,W$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197))*IF($F197>=5,X$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197))*IF($F197>=5,Y$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197))*IF($F197>=5,Z$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197))*IF($F197>=5,AA$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197))*IF($F197>=5,AB$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197))*IF($F197>=5,AC$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197))*IF($F197>=5,AD$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197))*IF($F197>=5,AE$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197))*IF($F197>=5,AF$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197))*IF($F197>=5,AG$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197))*IF($F197>=5,AH$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197))*IF($F197>=5,AI$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197))*IF($F197>=5,AJ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197))*IF($F197>=5,AK$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197))*IF($F197>=5,AL$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197))*IF($F197>=5,AM$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197))*IF($F197>=5,AN$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197))*IF($F197>=5,AO$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197))*IF($F197>=5,AP$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197))*IF($F197>=5,AQ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197))*IF($F197>=5,AR$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197))*IF($F197>=5,AS$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197))*IF($F197>=5,AT$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197))*IF($F197>=5,AU$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197))*IF($F197>=5,AV$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197))*IF($F197>=5,AW$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197))*IF($F197>=5,AX$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197))*IF($F197>=5,AY$3>=YEAR($I197),1)*($F197>=3)","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I29","v":65},{"$f":"Input!G29","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N198:N198))*IF($F198>=5,O$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N198:O198))*IF($F198>=5,P$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198))*IF($F198>=5,Q$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198))*IF($F198>=5,R$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198))*IF($F198>=5,S$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198))*IF($F198>=5,T$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198))*IF($F198>=5,U$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198))*IF($F198>=5,V$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198))*IF($F198>=5,W$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198))*IF($F198>=5,X$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198))*IF($F198>=5,Y$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198))*IF($F198>=5,Z$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198))*IF($F198>=5,AA$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198))*IF($F198>=5,AB$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198))*IF($F198>=5,AC$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198))*IF($F198>=5,AD$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198))*IF($F198>=5,AE$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198))*IF($F198>=5,AF$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198))*IF($F198>=5,AG$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198))*IF($F198>=5,AH$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198))*IF($F198>=5,AI$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198))*IF($F198>=5,AJ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198))*IF($F198>=5,AK$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198))*IF($F198>=5,AL$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198))*IF($F198>=5,AM$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198))*IF($F198>=5,AN$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198))*IF($F198>=5,AO$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198))*IF($F198>=5,AP$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198))*IF($F198>=5,AQ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198))*IF($F198>=5,AR$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198))*IF($F198>=5,AS$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198))*IF($F198>=5,AT$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198))*IF($F198>=5,AU$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198))*IF($F198>=5,AV$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198))*IF($F198>=5,AW$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198))*IF($F198>=5,AX$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198))*IF($F198>=5,AY$3>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D173","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,523788698.55246741,623984596.03273296,null,null,{"$f":"SUM(O174:O198)","v":398802663},{"$f":"SUM(P174:P198)","v":2257200},{"$f":"SUM(Q174:Q198)","v":2438820},{"$f":"SUM(R174:R198)","v":2608074.7200000007},{"$f":"SUM(S174:S198)","v":3961489.4640000006},{"$f":"SUM(T174:T198)","v":3852376.0574399997},{"$f":"SUM(U174:U198)","v":4521807.0927377259},{"$f":"SUM(V174:V198)","v":4307346.0212009475},{"$f":"SUM(W174:W198)","v":4327443.5157351326},{"$f":"SUM(X174:X198)","v":12139914.344378779},{"$f":"SUM(Y174:Y198)","v":6146719.6081951354},{"$f":"SUM(Z174:Z198)","v":11266068.329033542},{"$f":"SUM(AA174:AA198)","v":11453218.104346503},{"$f":"SUM(AB174:AB198)","v":7444198.8615437672},{"$f":"SUM(AC174:AC198)","v":9636463.8722394668},{"$f":"SUM(AD174:AD198)","v":8289097.5374372723},{"$f":"SUM(AE174:AE198)","v":6540516.3637537807},{"$f":"SUM(AF174:AF198)","v":5272869.8932530433},{"$f":"SUM(AG174:AG198)","v":6720178.6431302065},{"$f":"SUM(AH174:AH198)","v":9560823.2059003338},{"$f":"SUM(AI174:AI198)","v":7897810.4096249547},{"$f":"SUM(AJ174:AJ198)","v":4801690.4153644629},{"$f":"SUM(AK174:AK198)","v":6183009.283297183},{"$f":"SUM(AL174:AL198)","v":5400539.8643279579},{"$f":"SUM(AM174:AM198)","v":7504936.6680661179},{"$f":"SUM(AN174:AN198)","v":8018542.2198088579},{"$f":"SUM(AO174:AO198)","v":8566096.0788986888},{"$f":"SUM(AP174:AP198)","v":7918279.833500389},{"$f":"SUM(AQ174:AQ198)","v":5648599.4171484243},{"$f":"SUM(AR174:AR198)","v":9132194.2686440889},{"$f":"SUM(AS174:AS198)","v":4406403.4300349411},{"$f":"SUM(AT174:AT198)","v":5299935.313391367},{"$f":"SUM(AU174:AU198)","v":4532874.4006479662},{"$f":"SUM(AV174:AV198)","v":4152962.1028132699},{"$f":"SUM(AW174:AW198)","v":4492831.4604363441},{"$f":"SUM(AX174:AX198)","v":4086244.9183370769},{"$f":"SUM(AY174:AY198)","v":4394357.3140652217}]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C202+1","v":1},{"$f":"INDEX(D$55:D$79,$C203,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C203,1)","v":"Capital"},4,null,{"$f":"Input!I5","v":50.879798055429873},{"$f":"MONTH(Input!G5)","v":12},{"$f":"YEARFRAC(I174,DATE(YEAR(I174),12,31))","v":0},null,{"$f":"SUM(O203:AY203)","v":1.0000000000000004},null,null,{"$f":"57.4348116331244%-P203","v":0.55500260978153571},1.9345506549708184E-2,1.9345506549708184E-2,1.9321697388489534E-2,1.929925686567981E-2,1.927780150296364E-2,1.9254090730454934E-2,1.922658982046856E-2,1.9206841961010683E-2,1.9206292140084104E-2,1.9187706835394669E-2,1.9099524763526995E-2,1.9099270804481729E-2,1.9001906411404094E-2,1.8979174495321778E-2,1.8925371924204484E-2,1.479556807968598E-2,1.4289138281229283E-2,1.4223679108002991E-2,1.0716038362413988E-2,9.8030200151223452E-3,7.8176595915387549E-3,6.8010834138852068E-3,5.5386863750762376E-3,4.5889356218758622E-3,4.5058318071304112E-3,4.2944826176618293E-3,4.1987062946318302E-3,3.9663900853599944E-3,3.7427049000445852E-3,3.6790462091701348E-3,3.2832825881286718E-3,3.1929593518030728E-3,2.9677270338926746E-3,2.8416803349728932E-3,2.6611788555736438E-3,2.9313052548362868E-2]
[null,null,{"$f":"C203+1","v":2},{"$f":"INDEX(D$55:D$79,$C204,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I6","v":50.879798055429873},{"$f":"MONTH(Input!G6)","v":7},0.5,null,0.99999999999999911,null,null,{"$f":"21.2627137122006%-P204","v":0.19042835291997851},2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2198784202027491E-2,2.2119363330827924E-2,1.3872102035263685E-2,4.1020303047022207E-2]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I7","v":50.879798055429873},{"$f":"MONTH(Input!G7)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H205,1-SUM($N205:N205))*($F205>=4)*$J205","v":9.8270830292071128E-3},{"$f":"MIN(1/$H205,1-SUM($N205:O205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:P205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Q205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:R205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:S205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:T205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:U205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:V205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:W205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:X205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Y205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Z205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AA205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AB205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AC205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AD205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AE205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AF205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AG205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AH205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AI205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AJ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AK205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AL205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AM205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AN205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AO205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AP205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AQ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AR205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AS205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AT205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AU205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AV205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AW205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AX205))*($F205>=4)","v":1.9654166058414226E-2}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I8","v":50.879798055429873},{"$f":"MONTH(Input!G8)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H206,1-SUM($N206:N206))*($F206>=4)*$J206","v":9.8270830292071128E-3},{"$f":"MIN(1/$H206,1-SUM($N206:O206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:P206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Q206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:R206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:S206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:T206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:U206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:V206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:W206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:X206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Y206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Z206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AA206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AB206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AC206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AD206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AE206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AF206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AG206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AH206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AI206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AJ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AK206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AL206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AM206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AN206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AO206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AP206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AQ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AR206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AS206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AT206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AU206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AV206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AW206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AX206))*($F206>=4)","v":1.9654166058414226E-2}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I9","v":65},{"$f":"MONTH(Input!G9)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H207,1-SUM($N207:N207))*($F207>=4)*$J207","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:O207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:P207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Q207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:R207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:S207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:T207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:U207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:V207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:W207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:X207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Y207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Z207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AA207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AB207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AC207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AD207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AE207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AF207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AG207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AH207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AI207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AJ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AK207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AL207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AM207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AN207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AO207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AP207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AQ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AR207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AS207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AT207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AU207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AV207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AW207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AX207))*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I10","v":65},{"$f":"MONTH(Input!G10)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H208,1-SUM($N208:N208))*($F208>=4)*$J208","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:O208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:P208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Q208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:R208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:S208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:T208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:U208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:V208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:W208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:X208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Y208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Z208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AA208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AB208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AC208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AD208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AE208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AF208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AG208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AH208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AI208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AJ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AK208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AL208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AM208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AN208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AO208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AP208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AQ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AR208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AS208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AT208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AU208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AV208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AW208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AX208))*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I11","v":1},{"$f":"MONTH(Input!G11)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H209,1-SUM($N209:N209))*($F209>=4)*$J209","v":1},{"$f":"MIN(1/$H209,1-SUM($N209:O209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:P209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Q209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:R209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:S209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:T209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:U209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:V209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:W209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:X209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Y209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Z209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AA209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AB209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AC209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AD209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AE209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AF209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AG209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AH209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AI209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AJ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AK209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AL209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AM209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AN209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AO209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AP209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AQ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AR209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AS209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AT209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AU209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AV209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AW209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AX209))*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I12","v":65},{"$f":"MONTH(Input!G12)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H210,1-SUM($N210:N210))*($F210>=4)*$J210","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:O210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:P210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Q210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:R210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:S210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:T210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:U210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:V210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:W210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:X210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Y210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Z210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AA210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AB210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AC210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AD210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AE210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AF210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AG210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AH210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AI210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AJ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AK210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AL210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AM210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AN210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AO210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AP210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AQ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AR210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AS210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AT210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AU210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AV210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AW210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AX210))*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I13","v":65},{"$f":"MONTH(Input!G13)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H211,1-SUM($N211:N211))*($F211>=4)*$J211","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:O211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:P211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Q211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:R211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:S211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:T211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:U211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:V211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:W211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:X211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Y211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Z211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AA211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AB211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AC211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AD211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AE211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AF211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AG211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AH211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AI211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AJ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AK211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AL211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AM211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AN211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AO211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AP211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AQ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AR211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AS211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AT211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AU211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AV211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AW211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AX211))*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I14","v":65},{"$f":"MONTH(Input!G14)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H212,1-SUM($N212:N212))*($F212>=4)*$J212","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:O212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:P212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Q212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:R212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:S212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:T212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:U212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:V212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:W212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:X212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Y212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Z212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AA212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AB212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AC212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AD212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AE212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AF212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AG212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AH212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AI212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AJ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AK212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AL212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AM212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AN212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AO212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AP212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AQ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AR212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AS212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AT212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AU212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AV212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AW212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AX212))*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I15","v":65},{"$f":"MONTH(Input!G15)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H213,1-SUM($N213:N213))*($F213>=4)*$J213","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:O213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:P213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Q213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:R213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:S213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:T213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:U213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:V213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:W213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:X213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Y213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Z213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AA213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AB213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AC213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AD213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AE213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AF213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AG213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AH213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AI213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AJ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AK213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AL213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AM213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AN213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AO213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AP213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AQ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AR213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AS213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AT213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AU213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AV213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AW213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AX213))*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I16","v":65},{"$f":"MONTH(Input!G16)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H214,1-SUM($N214:N214))*($F214>=4)*$J214","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:O214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:P214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Q214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:R214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:S214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:T214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:U214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:V214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:W214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:X214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Y214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Z214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AA214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AB214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AC214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AD214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AE214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AF214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AG214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AH214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AI214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AJ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AK214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AL214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AM214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AN214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AO214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AP214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AQ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AR214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AS214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AT214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AU214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AV214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AW214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AX214))*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I17","v":65},{"$f":"MONTH(Input!G17)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H215,1-SUM($N215:N215))*($F215>=4)*$J215","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:O215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:P215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Q215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:R215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:S215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:T215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:U215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:V215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:W215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:X215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Y215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Z215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AA215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AB215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AC215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AD215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AE215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AF215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AG215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AH215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AI215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AJ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AK215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AL215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AM215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AN215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AO215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AP215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AQ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AR215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AS215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AT215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AU215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AV215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AW215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AX215))*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I18","v":1},{"$f":"MONTH(Input!G18)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H216,1-SUM($N216:N216))*($F216>=4)*$J216","v":1},{"$f":"MIN(1/$H216,1-SUM($N216:O216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:P216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Q216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:R216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:S216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:T216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:U216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:V216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:W216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:X216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Y216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Z216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AA216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AB216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AC216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AD216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AE216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AF216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AG216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AH216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AI216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AJ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AK216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AL216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AM216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AN216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AO216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AP216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AQ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AR216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AS216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AT216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AU216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AV216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AW216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AX216))*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I19","v":65},{"$f":"MONTH(Input!G19)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H217,1-SUM($N217:N217))*($F217>=4)*$J217","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:O217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:P217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Q217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:R217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:S217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:T217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:U217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:V217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:W217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:X217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Y217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Z217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AA217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AB217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AC217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AD217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AE217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AF217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AG217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AH217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AI217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AJ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AK217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AL217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AM217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AN217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AO217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AP217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AQ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AR217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AS217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AT217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AU217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AV217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AW217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AX217))*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I20","v":65},{"$f":"MONTH(Input!G20)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H218,1-SUM($N218:N218))*($F218>=4)*$J218","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:O218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:P218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Q218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:R218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:S218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:T218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:U218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:V218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:W218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:X218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Y218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Z218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AA218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AB218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AC218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AD218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AE218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AF218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AG218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AH218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AI218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AJ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AK218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AL218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AM218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AN218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AO218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AP218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AQ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AR218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AS218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AT218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AU218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AV218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AW218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AX218))*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!I21","v":65},{"$f":"MONTH(Input!G21)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H219,1-SUM($N219:N219))*($F219>=4)*$J219","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:O219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:P219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Q219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:R219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:S219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:T219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:U219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:V219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:W219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:X219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Y219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Z219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AA219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AB219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AC219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AD219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AE219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AF219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AG219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AH219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AI219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AJ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AK219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AL219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AM219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AN219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AO219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AP219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AQ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AR219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AS219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AT219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AU219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AV219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AW219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AX219))*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I22","v":65},{"$f":"MONTH(Input!G22)","v":7},0.5,null,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I23","v":65},{"$f":"MONTH(Input!G23)","v":7},0.5,null,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I24","v":65},{"$f":"MONTH(Input!G24)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H222,1-SUM($N222:N222))*($F222>=4)*$J222","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:O222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:P222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Q222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:R222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:S222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:T222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:U222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:V222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:W222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:X222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Y222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Z222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AA222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AB222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AC222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AD222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AE222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AF222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AG222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AH222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AI222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AJ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AK222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AL222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AM222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AN222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AO222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AP222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AQ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AR222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AS222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AT222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AU222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AV222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AW222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AX222))*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I25","v":65},{"$f":"MONTH(Input!G25)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H223,1-SUM($N223:N223))*($F223>=4)*$J223","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:O223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:P223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Q223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:R223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:S223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:T223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:U223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:V223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:W223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:X223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Y223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Z223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AA223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AB223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AC223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AD223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AE223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AF223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AG223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AH223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AI223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AJ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AK223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AL223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AM223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AN223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AO223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AP223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AQ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AR223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AS223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AT223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AU223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AV223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AW223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AX223))*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I26","v":65},{"$f":"MONTH(Input!G26)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H224,1-SUM($N224:N224))*($F224>=4)*$J224","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:O224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:P224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Q224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:R224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:S224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:T224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:U224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:V224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:W224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:X224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Y224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Z224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AA224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AB224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AC224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AD224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AE224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AF224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AG224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AH224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AI224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AJ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AK224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AL224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AM224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AN224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AO224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AP224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AQ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AR224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AS224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AT224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AU224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AV224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AW224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AX224))*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I27","v":65},{"$f":"MONTH(Input!G27)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H225,1-SUM($N225:N225))*($F225>=4)*$J225","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:O225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:P225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Q225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:R225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:S225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:T225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:U225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:V225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:W225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:X225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Y225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Z225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AA225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AB225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AC225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AD225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AE225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AF225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AG225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AH225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AI225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AJ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AK225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AL225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AM225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AN225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AO225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AP225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AQ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AR225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AS225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AT225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AU225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AV225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AW225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AX225))*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I28","v":65},{"$f":"MONTH(Input!G28)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H226,1-SUM($N226:N226))*($F226>=4)*$J226","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:O226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:P226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Q226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:R226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:S226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:T226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:U226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:V226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:W226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:X226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Y226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Z226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AA226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AB226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AC226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AD226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AE226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AF226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AG226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AH226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AI226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AJ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AK226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AL226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AM226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AN226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AO226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AP226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AQ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AR226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AS226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AT226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AU226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AV226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AW226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AX226))*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I29","v":65},{"$f":"MONTH(Input!G29)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H227,1-SUM($N227:N227))*($F227>=4)*$J227","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:O227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:P227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Q227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:R227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:S227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:T227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:U227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:V227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:W227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:X227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Y227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Z227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AA227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AB227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AC227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AD227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AE227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AF227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AG227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AH227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AI227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AJ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AK227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AL227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AM227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AN227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AO227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AP227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AQ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AR227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AS227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AT227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AU227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AV227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AW227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AX227))*($F227>=4)","v":0}]
[null,null,null,{"$f":"D202","v":"Book Depreciation Rates"}]
[]
[]
[null,null,null,"Book Depreciation"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C231+1","v":1},{"$f":"INDEX(D$55:D$79,$C232,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C232,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P232:AY232,$P$5:$AY$5)","v":75914235.948833928},{"$f":"SUM(O232:AY232)","v":343398535.00000018},null,null,{"$f":"SUMPRODUCT($O174:O174,N(OFFSET($O203:O203,0,MAX(COLUMN($O203:O203))-COLUMN($O203:O203),1,1)))","v":190587083.12015602},{"$f":"SUMPRODUCT($O174:P174,N(OFFSET($O203:P203,0,MAX(COLUMN($O203:P203))-COLUMN($O203:P203),1,1)))","v":6643218.6080026953},{"$f":"SUMPRODUCT($O174:Q174,N(OFFSET($O203:Q203,0,MAX(COLUMN($O203:Q203))-COLUMN($O203:Q203),1,1)))","v":6643218.6080026953},{"$f":"SUMPRODUCT($O174:R174,N(OFFSET($O203:R203,0,MAX(COLUMN($O203:R203))-COLUMN($O203:R203),1,1)))","v":6635042.5769206323},{"$f":"SUMPRODUCT($O174:S174,N(OFFSET($O203:S203,0,MAX(COLUMN($O203:S203))-COLUMN($O203:S203),1,1)))","v":6627336.5342631387},{"$f":"SUMPRODUCT($O174:T174,N(OFFSET($O203:T203,0,MAX(COLUMN($O203:T203))-COLUMN($O203:T203),1,1)))","v":6619968.7941385126},{"$f":"SUMPRODUCT($O174:U174,N(OFFSET($O203:U203,0,MAX(COLUMN($O203:U203))-COLUMN($O203:U203),1,1)))","v":6611826.5495953038},{"$f":"SUMPRODUCT($O174:V174,N(OFFSET($O203:V203,0,MAX(COLUMN($O203:V203))-COLUMN($O203:V203),1,1)))","v":6602382.7773948163},{"$f":"SUMPRODUCT($O174:W174,N(OFFSET($O203:W203,0,MAX(COLUMN($O203:W203))-COLUMN($O203:W203),1,1)))","v":6595601.3913875958},{"$f":"SUMPRODUCT($O174:X174,N(OFFSET($O203:X203,0,MAX(COLUMN($O203:X203))-COLUMN($O203:X203),1,1)))","v":6595412.5836868957},{"$f":"SUMPRODUCT($O174:Y174,N(OFFSET($O203:Y203,0,MAX(COLUMN($O203:Y203))-COLUMN($O203:Y203),1,1)))","v":6589030.4172840156},{"$f":"SUMPRODUCT($O174:Z174,N(OFFSET($O203:Z203,0,MAX(COLUMN($O203:Z203))-COLUMN($O203:Z203),1,1)))","v":6558748.8229913916},{"$f":"SUMPRODUCT($O174:AA174,N(OFFSET($O203:AA203,0,MAX(COLUMN($O203:AA203))-COLUMN($O203:AA203),1,1)))","v":6558661.6138272975},{"$f":"SUMPRODUCT($O174:AB174,N(OFFSET($O203:AB203,0,MAX(COLUMN($O203:AB203))-COLUMN($O203:AB203),1,1)))","v":6525226.8238832727},{"$f":"SUMPRODUCT($O174:AC174,N(OFFSET($O203:AC203,0,MAX(COLUMN($O203:AC203))-COLUMN($O203:AC203),1,1)))","v":6517420.7172028627},{"$f":"SUMPRODUCT($O174:AD174,N(OFFSET($O203:AD203,0,MAX(COLUMN($O203:AD203))-COLUMN($O203:AD203),1,1)))","v":6498944.9931019507},{"$f":"SUMPRODUCT($O174:AE174,N(OFFSET($O203:AE203,0,MAX(COLUMN($O203:AE203))-COLUMN($O203:AE203),1,1)))","v":5080776.4030569289},{"$f":"SUMPRODUCT($O174:AF174,N(OFFSET($O203:AF203,0,MAX(COLUMN($O203:AF203))-COLUMN($O203:AF203),1,1)))","v":4906869.1521865539},{"$f":"SUMPRODUCT($O174:AG174,N(OFFSET($O203:AG203,0,MAX(COLUMN($O203:AG203))-COLUMN($O203:AG203),1,1)))","v":4884390.5679983338},{"$f":"SUMPRODUCT($O174:AH174,N(OFFSET($O203:AH203,0,MAX(COLUMN($O203:AH203))-COLUMN($O203:AH203),1,1)))","v":3679871.8746567625},{"$f":"SUMPRODUCT($O174:AI174,N(OFFSET($O203:AI203,0,MAX(COLUMN($O203:AI203))-COLUMN($O203:AI203),1,1)))","v":3366342.711768691},{"$f":"SUMPRODUCT($O174:AJ174,N(OFFSET($O203:AJ203,0,MAX(COLUMN($O203:AJ203))-COLUMN($O203:AJ203),1,1)))","v":2684572.850863107},{"$f":"SUMPRODUCT($O174:AK174,N(OFFSET($O203:AK203,0,MAX(COLUMN($O203:AK203))-COLUMN($O203:AK203),1,1)))","v":2335482.0807409785},{"$f":"SUMPRODUCT($O174:AL174,N(OFFSET($O203:AL203,0,MAX(COLUMN($O203:AL203))-COLUMN($O203:AL203),1,1)))","v":1901976.7870256405},{"$f":"SUMPRODUCT($O174:AM174,N(OFFSET($O203:AM203,0,MAX(COLUMN($O203:AM203))-COLUMN($O203:AM203),1,1)))","v":1575833.769761485},{"$f":"SUMPRODUCT($O174:AN174,N(OFFSET($O203:AN203,0,MAX(COLUMN($O203:AN203))-COLUMN($O203:AN203),1,1)))","v":1547296.0415249858},{"$f":"SUMPRODUCT($O174:AO174,N(OFFSET($O203:AO203,0,MAX(COLUMN($O203:AO203))-COLUMN($O203:AO203),1,1)))","v":1474719.0394880373},{"$f":"SUMPRODUCT($O174:AP174,N(OFFSET($O203:AP203,0,MAX(COLUMN($O203:AP203))-COLUMN($O203:AP203),1,1)))","v":1441829.5904718488},{"$f":"SUMPRODUCT($O174:AQ174,N(OFFSET($O203:AQ203,0,MAX(COLUMN($O203:AQ203))-COLUMN($O203:AQ203),1,1)))","v":1362052.5445511471},{"$f":"SUMPRODUCT($O174:AR174,N(OFFSET($O203:AR203,0,MAX(COLUMN($O203:AR203))-COLUMN($O203:AR203),1,1)))","v":1285239.3796126321},{"$f":"SUMPRODUCT($O174:AS174,N(OFFSET($O203:AS203,0,MAX(COLUMN($O203:AS203))-COLUMN($O203:AS203),1,1)))","v":1263379.0784263278},{"$f":"SUMPRODUCT($O174:AT174,N(OFFSET($O203:AT203,0,MAX(COLUMN($O203:AT203))-COLUMN($O203:AT203),1,1)))","v":1127474.4307543943},{"$f":"SUMPRODUCT($O174:AU174,N(OFFSET($O203:AU203,0,MAX(COLUMN($O203:AU203))-COLUMN($O203:AU203),1,1)))","v":1096457.5637237248},{"$f":"SUMPRODUCT($O174:AV174,N(OFFSET($O203:AV203,0,MAX(COLUMN($O203:AV203))-COLUMN($O203:AV203),1,1)))","v":1019113.1157186398},{"$f":"SUMPRODUCT($O174:AW174,N(OFFSET($O203:AW203,0,MAX(COLUMN($O203:AW203))-COLUMN($O203:AW203),1,1)))","v":975828.86396800086},{"$f":"SUMPRODUCT($O174:AX174,N(OFFSET($O203:AX203,0,MAX(COLUMN($O203:AX203))-COLUMN($O203:AX203),1,1)))","v":913844.92037696589},{"$f":"SUMPRODUCT($O174:AY174,N(OFFSET($O203:AY203,0,MAX(COLUMN($O203:AY203))-COLUMN($O203:AY203),1,1)))","v":10066059.301485825}]
["Clause",null,{"$f":"C232+1","v":2},{"$f":"INDEX(D$55:D$79,$C233,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,16855722.462596316,55404127.999999955,null,null,{"$f":"SUMPRODUCT($O175:O175,N(OFFSET($O204:O204,0,MAX(COLUMN($O204:O204))-COLUMN($O204:O204),1,1)))","v":10550516.840007663},{"$f":"SUMPRODUCT($O175:P175,N(OFFSET($O204:P204,0,MAX(COLUMN($O204:P204))-COLUMN($O204:P204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:Q175,N(OFFSET($O204:Q204,0,MAX(COLUMN($O204:Q204))-COLUMN($O204:Q204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:R175,N(OFFSET($O204:R204,0,MAX(COLUMN($O204:R204))-COLUMN($O204:R204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:S175,N(OFFSET($O204:S204,0,MAX(COLUMN($O204:S204))-COLUMN($O204:S204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:T175,N(OFFSET($O204:T204,0,MAX(COLUMN($O204:T204))-COLUMN($O204:T204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:U175,N(OFFSET($O204:U204,0,MAX(COLUMN($O204:U204))-COLUMN($O204:U204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:V175,N(OFFSET($O204:V204,0,MAX(COLUMN($O204:V204))-COLUMN($O204:V204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:W175,N(OFFSET($O204:W204,0,MAX(COLUMN($O204:W204))-COLUMN($O204:W204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:X175,N(OFFSET($O204:X204,0,MAX(COLUMN($O204:X204))-COLUMN($O204:X204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:Y175,N(OFFSET($O204:Y204,0,MAX(COLUMN($O204:Y204))-COLUMN($O204:Y204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:Z175,N(OFFSET($O204:Z204,0,MAX(COLUMN($O204:Z204))-COLUMN($O204:Z204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AA175,N(OFFSET($O204:AA204,0,MAX(COLUMN($O204:AA204))-COLUMN($O204:AA204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AB175,N(OFFSET($O204:AB204,0,MAX(COLUMN($O204:AB204))-COLUMN($O204:AB204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AC175,N(OFFSET($O204:AC204,0,MAX(COLUMN($O204:AC204))-COLUMN($O204:AC204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AD175,N(OFFSET($O204:AD204,0,MAX(COLUMN($O204:AD204))-COLUMN($O204:AD204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AE175,N(OFFSET($O204:AE204,0,MAX(COLUMN($O204:AE204))-COLUMN($O204:AE204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AF175,N(OFFSET($O204:AF204,0,MAX(COLUMN($O204:AF204))-COLUMN($O204:AF204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AG175,N(OFFSET($O204:AG204,0,MAX(COLUMN($O204:AG204))-COLUMN($O204:AG204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AH175,N(OFFSET($O204:AH204,0,MAX(COLUMN($O204:AH204))-COLUMN($O204:AH204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AI175,N(OFFSET($O204:AI204,0,MAX(COLUMN($O204:AI204))-COLUMN($O204:AI204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AJ175,N(OFFSET($O204:AJ204,0,MAX(COLUMN($O204:AJ204))-COLUMN($O204:AJ204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AK175,N(OFFSET($O204:AK204,0,MAX(COLUMN($O204:AK204))-COLUMN($O204:AK204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AL175,N(OFFSET($O204:AL204,0,MAX(COLUMN($O204:AL204))-COLUMN($O204:AL204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AM175,N(OFFSET($O204:AM204,0,MAX(COLUMN($O204:AM204))-COLUMN($O204:AM204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AN175,N(OFFSET($O204:AN204,0,MAX(COLUMN($O204:AN204))-COLUMN($O204:AN204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AO175,N(OFFSET($O204:AO204,0,MAX(COLUMN($O204:AO204))-COLUMN($O204:AO204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AP175,N(OFFSET($O204:AP204,0,MAX(COLUMN($O204:AP204))-COLUMN($O204:AP204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AQ175,N(OFFSET($O204:AQ204,0,MAX(COLUMN($O204:AQ204))-COLUMN($O204:AQ204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AR175,N(OFFSET($O204:AR204,0,MAX(COLUMN($O204:AR204))-COLUMN($O204:AR204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AS175,N(OFFSET($O204:AS204,0,MAX(COLUMN($O204:AS204))-COLUMN($O204:AS204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AT175,N(OFFSET($O204:AT204,0,MAX(COLUMN($O204:AT204))-COLUMN($O204:AT204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AU175,N(OFFSET($O204:AU204,0,MAX(COLUMN($O204:AU204))-COLUMN($O204:AU204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AV175,N(OFFSET($O204:AV204,0,MAX(COLUMN($O204:AV204))-COLUMN($O204:AV204),1,1)))","v":1229904.281373509},{"$f":"SUMPRODUCT($O175:AW175,N(OFFSET($O204:AW204,0,MAX(COLUMN($O204:AW204))-COLUMN($O204:AW204),1,1)))","v":1225504.0372596965},{"$f":"SUMPRODUCT($O175:AX175,N(OFFSET($O204:AX204,0,MAX(COLUMN($O204:AX204))-COLUMN($O204:AX204),1,1)))","v":768571.71679080976},{"$f":"SUMPRODUCT($O175:AY175,N(OFFSET($O204:AY204,0,MAX(COLUMN($O204:AY204))-COLUMN($O204:AY204),1,1)))","v":2272694.1206160085}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,15203615.864960566,72413534.520300895,null,null,{"$f":"SUMPRODUCT($O176:O176,N(OFFSET($O205:O205,0,MAX(COLUMN($O205:O205))-COLUMN($O205:O205),1,1)))","v":0},{"$f":"SUMPRODUCT($O176:P176,N(OFFSET($O205:P205,0,MAX(COLUMN($O205:P205))-COLUMN($O205:P205),1,1)))","v":22181.691813526297},{"$f":"SUMPRODUCT($O176:Q176,N(OFFSET($O205:Q205,0,MAX(COLUMN($O205:Q205))-COLUMN($O205:Q205),1,1)))","v":64320.42038442698},{"$f":"SUMPRODUCT($O176:R176,N(OFFSET($O205:R205,0,MAX(COLUMN($O205:R205))-COLUMN($O205:R205),1,1)))","v":105817.58508818263},{"$f":"SUMPRODUCT($O176:S176,N(OFFSET($O205:S205,0,MAX(COLUMN($O205:S205))-COLUMN($O205:S205),1,1)))","v":162116.16726571755},{"$f":"SUMPRODUCT($O176:T176,N(OFFSET($O205:T205,0,MAX(COLUMN($O205:T205))-COLUMN($O205:T205),1,1)))","v":230477.38058914206},{"$f":"SUMPRODUCT($O176:U176,N(OFFSET($O205:U205,0,MAX(COLUMN($O205:U205))-COLUMN($O205:U205),1,1)))","v":304176.35593420413},{"$f":"SUMPRODUCT($O176:V176,N(OFFSET($O205:V205,0,MAX(COLUMN($O205:V205))-COLUMN($O205:V205),1,1)))","v":382174.46253346995},{"$f":"SUMPRODUCT($O176:W176,N(OFFSET($O205:W205,0,MAX(COLUMN($O205:W205))-COLUMN($O205:W205),1,1)))","v":458087.20784109773},{"$f":"SUMPRODUCT($O176:X176,N(OFFSET($O205:X205,0,MAX(COLUMN($O205:X205))-COLUMN($O205:X205),1,1)))","v":610792.41142430017},{"$f":"SUMPRODUCT($O176:Y176,N(OFFSET($O205:Y205,0,MAX(COLUMN($O205:Y205))-COLUMN($O205:Y205),1,1)))","v":781193.37443356239},{"$f":"SUMPRODUCT($O176:Z176,N(OFFSET($O205:Z205,0,MAX(COLUMN($O205:Z205))-COLUMN($O205:Z205),1,1)))","v":942820.91395193734},{"$f":"SUMPRODUCT($O176:AA176,N(OFFSET($O205:AA205,0,MAX(COLUMN($O205:AA205))-COLUMN($O205:AA205),1,1)))","v":1156406.0673201396},{"$f":"SUMPRODUCT($O176:AB176,N(OFFSET($O205:AB205,0,MAX(COLUMN($O205:AB205))-COLUMN($O205:AB205),1,1)))","v":1332239.808888989},{"$f":"SUMPRODUCT($O176:AC176,N(OFFSET($O205:AC205,0,MAX(COLUMN($O205:AC205))-COLUMN($O205:AC205),1,1)))","v":1490022.7008954089},{"$f":"SUMPRODUCT($O176:AD176,N(OFFSET($O205:AD205,0,MAX(COLUMN($O205:AD205))-COLUMN($O205:AD205),1,1)))","v":1655907.0783636544},{"$f":"SUMPRODUCT($O176:AE176,N(OFFSET($O205:AE205,0,MAX(COLUMN($O205:AE205))-COLUMN($O205:AE205),1,1)))","v":1791161.8905549482},{"$f":"SUMPRODUCT($O176:AF176,N(OFFSET($O205:AF205,0,MAX(COLUMN($O205:AF205))-COLUMN($O205:AF205),1,1)))","v":1896566.4425537181},{"$f":"SUMPRODUCT($O176:AG176,N(OFFSET($O205:AG205,0,MAX(COLUMN($O205:AG205))-COLUMN($O205:AG205),1,1)))","v":2003522.8191770383},{"$f":"SUMPRODUCT($O176:AH176,N(OFFSET($O205:AH205,0,MAX(COLUMN($O205:AH205))-COLUMN($O205:AH205),1,1)))","v":2152399.2628867659},{"$f":"SUMPRODUCT($O176:AI176,N(OFFSET($O205:AI205,0,MAX(COLUMN($O205:AI205))-COLUMN($O205:AI205),1,1)))","v":2312626.0254784822},{"$f":"SUMPRODUCT($O176:AJ176,N(OFFSET($O205:AJ205,0,MAX(COLUMN($O205:AJ205))-COLUMN($O205:AJ205),1,1)))","v":2425857.5814000894},{"$f":"SUMPRODUCT($O176:AK176,N(OFFSET($O205:AK205,0,MAX(COLUMN($O205:AK205))-COLUMN($O205:AK205),1,1)))","v":2522006.2944123945},{"$f":"SUMPRODUCT($O176:AL176,N(OFFSET($O205:AL205,0,MAX(COLUMN($O205:AL205))-COLUMN($O205:AL205),1,1)))","v":2623803.9738221117},{"$f":"SUMPRODUCT($O176:AM176,N(OFFSET($O205:AM205,0,MAX(COLUMN($O205:AM205))-COLUMN($O205:AM205),1,1)))","v":2738351.6470037983},{"$f":"SUMPRODUCT($O176:AN176,N(OFFSET($O205:AN205,0,MAX(COLUMN($O205:AN205))-COLUMN($O205:AN205),1,1)))","v":2878381.1363787828},{"$f":"SUMPRODUCT($O176:AO176,N(OFFSET($O205:AO205,0,MAX(COLUMN($O205:AO205))-COLUMN($O205:AO205),1,1)))","v":3028588.3068600772},{"$f":"SUMPRODUCT($O176:AP176,N(OFFSET($O205:AP205,0,MAX(COLUMN($O205:AP205))-COLUMN($O205:AP205),1,1)))","v":3177554.761604622},{"$f":"SUMPRODUCT($O176:AQ176,N(OFFSET($O205:AQ205,0,MAX(COLUMN($O205:AQ205))-COLUMN($O205:AQ205),1,1)))","v":3297590.1968960874},{"$f":"SUMPRODUCT($O176:AR176,N(OFFSET($O205:AR205,0,MAX(COLUMN($O205:AR205))-COLUMN($O205:AR205),1,1)))","v":3429289.1218610252},{"$f":"SUMPRODUCT($O176:AS176,N(OFFSET($O205:AS205,0,MAX(COLUMN($O205:AS205))-COLUMN($O205:AS205),1,1)))","v":3548509.8204855924},{"$f":"SUMPRODUCT($O176:AT176,N(OFFSET($O205:AT205,0,MAX(COLUMN($O205:AT205))-COLUMN($O205:AT205),1,1)))","v":3629794.1076662811},{"$f":"SUMPRODUCT($O176:AU176,N(OFFSET($O205:AU205,0,MAX(COLUMN($O205:AU205))-COLUMN($O205:AU205),1,1)))","v":3712039.2213847572},{"$f":"SUMPRODUCT($O176:AV176,N(OFFSET($O205:AV205,0,MAX(COLUMN($O205:AV205))-COLUMN($O205:AV205),1,1)))","v":3782725.2796555702},{"$f":"SUMPRODUCT($O176:AW176,N(OFFSET($O205:AW205,0,MAX(COLUMN($O205:AW205))-COLUMN($O205:AW205),1,1)))","v":3852724.4250636534},{"$f":"SUMPRODUCT($O176:AX176,N(OFFSET($O205:AX205,0,MAX(COLUMN($O205:AX205))-COLUMN($O205:AX205),1,1)))","v":3921768.6594445868},{"$f":"SUMPRODUCT($O176:AY176,N(OFFSET($O205:AY205,0,MAX(COLUMN($O205:AY205))-COLUMN($O205:AY205),1,1)))","v":3989539.9189827577}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,1300736.8121509999,6212411.000698314,null,null,{"$f":"SUMPRODUCT($O177:O177,N(OFFSET($O206:O206,0,MAX(COLUMN($O206:O206))-COLUMN($O206:O206),1,1)))","v":0},{"$f":"SUMPRODUCT($O177:P177,N(OFFSET($O206:P206,0,MAX(COLUMN($O206:P206))-COLUMN($O206:P206),1,1)))","v":0},{"$f":"SUMPRODUCT($O177:Q177,N(OFFSET($O206:Q206,0,MAX(COLUMN($O206:Q206))-COLUMN($O206:Q206),1,1)))","v":4009.4498759165022},{"$f":"SUMPRODUCT($O177:R177,N(OFFSET($O206:R206,0,MAX(COLUMN($O206:R206))-COLUMN($O206:R206),1,1)))","v":12108.538625267836},{"$f":"SUMPRODUCT($O177:S177,N(OFFSET($O206:S206,0,MAX(COLUMN($O206:S206))-COLUMN($O206:S206),1,1)))","v":20369.609149606196},{"$f":"SUMPRODUCT($O177:T177,N(OFFSET($O206:T206,0,MAX(COLUMN($O206:T206))-COLUMN($O206:T206),1,1)))","v":28795.901084431327},{"$f":"SUMPRODUCT($O177:U177,N(OFFSET($O206:U206,0,MAX(COLUMN($O206:U206))-COLUMN($O206:U206),1,1)))","v":37390.718857952961},{"$f":"SUMPRODUCT($O177:V177,N(OFFSET($O206:V206,0,MAX(COLUMN($O206:V206))-COLUMN($O206:V206),1,1)))","v":46157.432986945016},{"$f":"SUMPRODUCT($O177:W177,N(OFFSET($O206:W206,0,MAX(COLUMN($O206:W206))-COLUMN($O206:W206),1,1)))","v":55099.481398516924},{"$f":"SUMPRODUCT($O177:X177,N(OFFSET($O206:X206,0,MAX(COLUMN($O206:X206))-COLUMN($O206:X206),1,1)))","v":64220.370778320277},{"$f":"SUMPRODUCT($O177:Y177,N(OFFSET($O206:Y206,0,MAX(COLUMN($O206:Y206))-COLUMN($O206:Y206),1,1)))","v":73523.677945719683},{"$f":"SUMPRODUCT($O177:Z177,N(OFFSET($O206:Z206,0,MAX(COLUMN($O206:Z206))-COLUMN($O206:Z206),1,1)))","v":83013.051256467093},{"$f":"SUMPRODUCT($O177:AA177,N(OFFSET($O206:AA206,0,MAX(COLUMN($O206:AA206))-COLUMN($O206:AA206),1,1)))","v":92692.21203342943},{"$f":"SUMPRODUCT($O177:AB177,N(OFFSET($O206:AB206,0,MAX(COLUMN($O206:AB206))-COLUMN($O206:AB206),1,1)))","v":102564.95602593102},{"$f":"SUMPRODUCT($O177:AC177,N(OFFSET($O206:AC206,0,MAX(COLUMN($O206:AC206))-COLUMN($O206:AC206),1,1)))","v":112635.15489828265},{"$f":"SUMPRODUCT($O177:AD177,N(OFFSET($O206:AD206,0,MAX(COLUMN($O206:AD206))-COLUMN($O206:AD206),1,1)))","v":122906.75774808129},{"$f":"SUMPRODUCT($O177:AE177,N(OFFSET($O206:AE206,0,MAX(COLUMN($O206:AE206))-COLUMN($O206:AE206),1,1)))","v":133383.79265487593},{"$f":"SUMPRODUCT($O177:AF177,N(OFFSET($O206:AF206,0,MAX(COLUMN($O206:AF206))-COLUMN($O206:AF206),1,1)))","v":144070.36825980642},{"$f":"SUMPRODUCT($O177:AG177,N(OFFSET($O206:AG206,0,MAX(COLUMN($O206:AG206))-COLUMN($O206:AG206),1,1)))","v":154970.67537683557},{"$f":"SUMPRODUCT($O177:AH177,N(OFFSET($O206:AH206,0,MAX(COLUMN($O206:AH206))-COLUMN($O206:AH206),1,1)))","v":166088.98863620529},{"$f":"SUMPRODUCT($O177:AI177,N(OFFSET($O206:AI206,0,MAX(COLUMN($O206:AI206))-COLUMN($O206:AI206),1,1)))","v":177429.66816076241},{"$f":"SUMPRODUCT($O177:AJ177,N(OFFSET($O206:AJ206,0,MAX(COLUMN($O206:AJ206))-COLUMN($O206:AJ206),1,1)))","v":188997.16127581065},{"$f":"SUMPRODUCT($O177:AK177,N(OFFSET($O206:AK206,0,MAX(COLUMN($O206:AK206))-COLUMN($O206:AK206),1,1)))","v":200796.00425315989},{"$f":"SUMPRODUCT($O177:AL177,N(OFFSET($O206:AL206,0,MAX(COLUMN($O206:AL206))-COLUMN($O206:AL206),1,1)))","v":212830.82409005609},{"$f":"SUMPRODUCT($O177:AM177,N(OFFSET($O206:AM206,0,MAX(COLUMN($O206:AM206))-COLUMN($O206:AM206),1,1)))","v":225106.34032369024},{"$f":"SUMPRODUCT($O177:AN177,N(OFFSET($O206:AN206,0,MAX(COLUMN($O206:AN206))-COLUMN($O206:AN206),1,1)))","v":237627.36688199703},{"$f":"SUMPRODUCT($O177:AO177,N(OFFSET($O206:AO206,0,MAX(COLUMN($O206:AO206))-COLUMN($O206:AO206),1,1)))","v":250398.81397146996},{"$f":"SUMPRODUCT($O177:AP177,N(OFFSET($O206:AP206,0,MAX(COLUMN($O206:AP206))-COLUMN($O206:AP206),1,1)))","v":263425.69000273239},{"$f":"SUMPRODUCT($O177:AQ177,N(OFFSET($O206:AQ206,0,MAX(COLUMN($O206:AQ206))-COLUMN($O206:AQ206),1,1)))","v":276713.10355462},{"$f":"SUMPRODUCT($O177:AR177,N(OFFSET($O206:AR206,0,MAX(COLUMN($O206:AR206))-COLUMN($O206:AR206),1,1)))","v":290266.26537754544},{"$f":"SUMPRODUCT($O177:AS177,N(OFFSET($O206:AS206,0,MAX(COLUMN($O206:AS206))-COLUMN($O206:AS206),1,1)))","v":304090.49043692934},{"$f":"SUMPRODUCT($O177:AT177,N(OFFSET($O206:AT206,0,MAX(COLUMN($O206:AT206))-COLUMN($O206:AT206),1,1)))","v":318191.19999750098},{"$f":"SUMPRODUCT($O177:AU177,N(OFFSET($O206:AU206,0,MAX(COLUMN($O206:AU206))-COLUMN($O206:AU206),1,1)))","v":332573.923749284},{"$f":"SUMPRODUCT($O177:AV177,N(OFFSET($O206:AV206,0,MAX(COLUMN($O206:AV206))-COLUMN($O206:AV206),1,1)))","v":347244.3019761027},{"$f":"SUMPRODUCT($O177:AW177,N(OFFSET($O206:AW206,0,MAX(COLUMN($O206:AW206))-COLUMN($O206:AW206),1,1)))","v":362208.08776745776},{"$f":"SUMPRODUCT($O177:AX177,N(OFFSET($O206:AX206,0,MAX(COLUMN($O206:AX206))-COLUMN($O206:AX206),1,1)))","v":377471.1492746399},{"$f":"SUMPRODUCT($O177:AY177,N(OFFSET($O206:AY206,0,MAX(COLUMN($O206:AY206))-COLUMN($O206:AY206),1,1)))","v":393039.47201196576}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G11)","v":2052},null,null,13030918.133569082,54661527,null,null,{"$f":"+Input!S$115","v":21098732},{"$f":"Input!T$115*(P$3<$H238)","v":958937},{"$f":"Input!U$115*(Q$3<$H238)","v":958937},{"$f":"Input!V$115*(R$3<$H238)","v":958937},{"$f":"Input!W$115*(S$3<$H238)","v":958937},{"$f":"Input!$X$115*(T$3<$H238)","v":958937},{"$f":"Input!$X$115*(U$3<$H238)","v":958937},{"$f":"Input!$X$115*(V$3<$H238)","v":958937},{"$f":"Input!$X$115*(W$3<$H238)","v":958937},{"$f":"Input!$X$115*(X$3<$H238)","v":958937},{"$f":"Input!$X$115*(Y$3<$H238)","v":958937},{"$f":"Input!$X$115*(Z$3<$H238)","v":958937},{"$f":"Input!$X$115*(AA$3<$H238)","v":958937},{"$f":"Input!$X$115*(AB$3<$H238)","v":958937},{"$f":"Input!$X$115*(AC$3<$H238)","v":958937},{"$f":"Input!$X$115*(AD$3<$H238)","v":958937},{"$f":"Input!$X$115*(AE$3<$H238)","v":958937},{"$f":"Input!$X$115*(AF$3<$H238)","v":958937},{"$f":"Input!$X$115*(AG$3<$H238)","v":958937},{"$f":"Input!$X$115*(AH$3<$H238)","v":958937},{"$f":"Input!$X$115*(AI$3<$H238)","v":958937},{"$f":"Input!$X$115*(AJ$3<$H238)","v":958937},{"$f":"Input!$X$115*(AK$3<$H238)","v":958937},{"$f":"Input!$X$115*(AL$3<$H238)","v":958937},{"$f":"Input!$X$115*(AM$3<$H238)","v":958937},{"$f":"Input!$X$115*(AN$3<$H238)","v":958937},{"$f":"Input!$X$115*(AO$3<$H238)","v":958937},{"$f":"Input!$X$115*(AP$3<$H238)","v":958937},{"$f":"Input!$X$115*(AQ$3<$H238)","v":958937},{"$f":"Input!$X$115*(AR$3<$H238)","v":958937},{"$f":"Input!$X$115*(AS$3<$H238)","v":958937},{"$f":"Input!$X$115*(AT$3<$H238)","v":958937},{"$f":"Input!$X$115*(AU$3<$H238)","v":958937},{"$f":"Input!$X$115*(AV$3<$H238)","v":958937},{"$f":"Input!$X$115*(AW$3<$H238)","v":958937},{"$f":"Input!$X$115*(AX$3<$H238)","v":958937},{"$f":"Input!$X$115*(AY$3<$H238)","v":0}]
["...",null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G18)","v":2020},null,null,4168667.5262253396,42800087,null,null,{"$f":"+Input!S$114","v":38484875},{"$f":"Input!$T$114*(P$3<$H245)","v":1438404},{"$f":"Input!$T$114*(Q$3<$H245)","v":1438404},{"$f":"Input!$T$114*(R$3<$H245)","v":1438404},{"$f":"Input!$T$114*(S$3<$H245)","v":0},{"$f":"Input!$T$114*(T$3<$H245)","v":0},{"$f":"Input!$T$114*(U$3<$H245)","v":0},{"$f":"Input!$T$114*(V$3<$H245)","v":0},{"$f":"Input!$T$114*(W$3<$H245)","v":0},{"$f":"Input!$T$114*(X$3<$H245)","v":0},{"$f":"Input!$T$114*(Y$3<$H245)","v":0},{"$f":"Input!$T$114*(Z$3<$H245)","v":0},{"$f":"Input!$T$114*(AA$3<$H245)","v":0},{"$f":"Input!$T$114*(AB$3<$H245)","v":0},{"$f":"Input!$T$114*(AC$3<$H245)","v":0},{"$f":"Input!$T$114*(AD$3<$H245)","v":0},{"$f":"Input!$T$114*(AE$3<$H245)","v":0},{"$f":"Input!$T$114*(AF$3<$H245)","v":0},{"$f":"Input!$T$114*(AG$3<$H245)","v":0},{"$f":"Input!$T$114*(AH$3<$H245)","v":0},{"$f":"Input!$T$114*(AI$3<$H245)","v":0},{"$f":"Input!$T$114*(AJ$3<$H245)","v":0},{"$f":"Input!$T$114*(AK$3<$H245)","v":0},{"$f":"Input!$T$114*(AL$3<$H245)","v":0},{"$f":"Input!$T$114*(AM$3<$H245)","v":0},{"$f":"Input!$T$114*(AN$3<$H245)","v":0},{"$f":"Input!$T$114*(AO$3<$H245)","v":0},{"$f":"Input!$T$114*(AP$3<$H245)","v":0},{"$f":"Input!$T$114*(AQ$3<$H245)","v":0},{"$f":"Input!$T$114*(AR$3<$H245)","v":0},{"$f":"Input!$T$114*(AS$3<$H245)","v":0},{"$f":"Input!$T$114*(AT$3<$H245)","v":0},{"$f":"Input!$T$114*(AU$3<$H245)","v":0},{"$f":"Input!$T$114*(AV$3<$H245)","v":0},{"$f":"Input!$T$114*(AW$3<$H245)","v":0},{"$f":"Input!$T$114*(AX$3<$H245)","v":0},{"$f":"Input!$T$114*(AY$3<$H245)","v":0}]
["...",null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0}]
["...",null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,-18817140.033981722,0,null,null,{"$f":"+Input!S106","v":18988355.75},{"$f":"+Input!T107","v":-9083884.625},{"$f":"+Input!U107","v":-9083884.625},{"$f":"+Input!V107","v":981},{"$f":"+Input!W107","v":1962},{"$f":"+Input!X107","v":-823529.5},{"$f":"+Input!Y107","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,-14239570.972458387,0,null,null,{"$f":"Input!S109","v":15684317.0499999},{"$f":"+Input!T110","v":-3301961.5199999996},{"$f":"+Input!U110","v":-3301961.5200000014},{"$f":"+Input!V110","v":-3301961.5199999996},{"$f":"+Input!W110","v":-3301961.5199999996},{"$f":"+Input!X110","v":-2476470.9699999001},{"$f":"+Input!Y110","v":0}]
["...",null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D231","v":"Total Book Depreciation"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(O257:AY257,$O$5:$AY$5)","v":423046117.03668153},574890222.52099895,null,null,{"$f":"SUM(O232:O256)","v":295393879.76016361},-2093200.5638102684,-2047052.385363454,7079233.4620075934,5698664.0720519722,5768082.8871856946,9142234.90576097,9219555.9542887397,9297629.3620007187,9459266.6472630259,9632588.7510368079,9773424.0695733055,9996601.1745543759,10148872.870171702,10308919.854370063,10466600.110587195,9194163.3676402625,9136347.2443735879,9231725.3439257164,8187201.4075532425,8045239.6867814446,7488268.8749125162,7247125.6607800424,6927452.8663113173,6728133.0384624824,6852145.8261592751,6942547.4416930936,7071651.323452712,7125197.1263753641,7193636.0482247118,7304820.6707223589,7264301.019791685,{"$f":"SUM(AU232:AU256)","v":7329911.9902312746},7337923.9787238212,7375202.4140588082,6940593.4458870022,16721332.813096557]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C260+1","v":1},{"$f":"INDEX(D$55:D$79,$C261,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C261,1)","v":"Capital"},4,null,{"$f":"YEAR(I174)+H174","v":2066.87979805543},null,null,{"$f":"SUMPRODUCT(O261:AY261,$O$5:$AY$5)","v":0},{"$f":"SUM(O261:AY261)","v":0},null,null,{"$f":"-IF(AND($F261=3,O$3=$H261),$L174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C261+1","v":2},{"$f":"INDEX(D$55:D$79,$C262,1)","v":"Existing Capital, ECRC"},"Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F262=3,O$3=$H262),$L175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F263=3,O$3=$H263),$L176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F264=3,O$3=$H264),$L177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F265=3,O$3=$H265),$L178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F266=3,O$3=$H266),$L179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,2053,null,null,0,0,null,null,{"$f":"-IF(AND($F267=3,O$3=$H267),$L180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F268=3,O$3=$H268),$L181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F269=3,O$3=$H269),$L182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F270=3,O$3=$H270),$L183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F271=3,O$3=$H271),$L184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F272=3,O$3=$H272),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F273=3,O$3=$H273),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,2021,null,null,0,0,null,null,{"$f":"-IF(AND($F274=3,O$3=$H274),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F275=3,O$3=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F276=3,O$3=$H276),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F277=3,O$3=$H277),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F278=3,O$3=$H278),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F279=3,O$3=$H279),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F280=3,O$3=$H280),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F281=3,O$3=$H281),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F282=3,O$3=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F283=3,O$3=$H283),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F284=3,O$3=$H284),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F285=3,O$3=$H285),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D260","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O261:O285)","v":0},{"$f":"SUM(P261:P285)","v":0},{"$f":"SUM(Q261:Q285)","v":0},{"$f":"SUM(R261:R285)","v":0},{"$f":"SUM(S261:S285)","v":0},{"$f":"SUM(T261:T285)","v":0},{"$f":"SUM(U261:U285)","v":0},{"$f":"SUM(V261:V285)","v":0},{"$f":"SUM(W261:W285)","v":0},{"$f":"SUM(X261:X285)","v":0},{"$f":"SUM(Y261:Y285)","v":0},{"$f":"SUM(Z261:Z285)","v":0},{"$f":"SUM(AA261:AA285)","v":0},{"$f":"SUM(AB261:AB285)","v":0},{"$f":"SUM(AC261:AC285)","v":0},{"$f":"SUM(AD261:AD285)","v":0},{"$f":"SUM(AE261:AE285)","v":0},{"$f":"SUM(AF261:AF285)","v":0},{"$f":"SUM(AG261:AG285)","v":0},{"$f":"SUM(AH261:AH285)","v":0},{"$f":"SUM(AI261:AI285)","v":0},{"$f":"SUM(AJ261:AJ285)","v":0},{"$f":"SUM(AK261:AK285)","v":0},{"$f":"SUM(AL261:AL285)","v":0},{"$f":"SUM(AM261:AM285)","v":0},{"$f":"SUM(AN261:AN285)","v":0},{"$f":"SUM(AO261:AO285)","v":0},{"$f":"SUM(AP261:AP285)","v":0},{"$f":"SUM(AQ261:AQ285)","v":0},{"$f":"SUM(AR261:AR285)","v":0},{"$f":"SUM(AS261:AS285)","v":0},{"$f":"SUM(AT261:AT285)","v":0},{"$f":"SUM(AU261:AU285)","v":0},{"$f":"SUM(AV261:AV285)","v":0},{"$f":"SUM(AW261:AW285)","v":0},{"$f":"SUM(AX261:AX285)","v":0},{"$f":"SUM(AY261:AY285)","v":0}]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C289+1","v":1},{"$f":"INDEX(D$55:D$79,$C290,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C290,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O174:O174)-SUM($O232:O232)+SUM($O261:O261)","v":152811451.87984398},{"$f":"SUM($O174:P174)-SUM($O232:P232)+SUM($O261:P261)","v":146168233.27184129},{"$f":"SUM($O174:Q174)-SUM($O232:Q232)+SUM($O261:Q261)","v":139525014.6638386},{"$f":"SUM($O174:R174)-SUM($O232:R232)+SUM($O261:R261)","v":132889972.08691797},{"$f":"SUM($O174:S174)-SUM($O232:S232)+SUM($O261:S261)","v":126262635.55265483},{"$f":"SUM($O174:T174)-SUM($O232:T232)+SUM($O261:T261)","v":119642666.75851631},{"$f":"SUM($O174:U174)-SUM($O232:U232)+SUM($O261:U261)","v":113030840.20892102},{"$f":"SUM($O174:V174)-SUM($O232:V232)+SUM($O261:V261)","v":106428457.43152618},{"$f":"SUM($O174:W174)-SUM($O232:W232)+SUM($O261:W261)","v":99832856.040138602},{"$f":"SUM($O174:X174)-SUM($O232:X232)+SUM($O261:X261)","v":93237443.456451714},{"$f":"SUM($O174:Y174)-SUM($O232:Y232)+SUM($O261:Y261)","v":86648413.039167702},{"$f":"SUM($O174:Z174)-SUM($O232:Z232)+SUM($O261:Z261)","v":80089664.216176301},{"$f":"SUM($O174:AA174)-SUM($O232:AA232)+SUM($O261:AA261)","v":73531002.602348983},{"$f":"SUM($O174:AB174)-SUM($O232:AB232)+SUM($O261:AB261)","v":67005775.778465688},{"$f":"SUM($O174:AC174)-SUM($O232:AC232)+SUM($O261:AC261)","v":60488355.061262846},{"$f":"SUM($O174:AD174)-SUM($O232:AD232)+SUM($O261:AD261)","v":53989410.068160892},{"$f":"SUM($O174:AE174)-SUM($O232:AE232)+SUM($O261:AE261)","v":48908633.665103972},{"$f":"SUM($O174:AF174)-SUM($O232:AF232)+SUM($O261:AF261)","v":44001764.512917399},{"$f":"SUM($O174:AG174)-SUM($O232:AG232)+SUM($O261:AG261)","v":39117373.94491905},{"$f":"SUM($O174:AH174)-SUM($O232:AH232)+SUM($O261:AH261)","v":35437502.070262313},{"$f":"SUM($O174:AI174)-SUM($O232:AI232)+SUM($O261:AI261)","v":32071159.358493626},{"$f":"SUM($O174:AJ174)-SUM($O232:AJ232)+SUM($O261:AJ261)","v":29386586.507630527},{"$f":"SUM($O174:AK174)-SUM($O232:AK232)+SUM($O261:AK261)","v":27051104.426889539},{"$f":"SUM($O174:AL174)-SUM($O232:AL232)+SUM($O261:AL261)","v":25149127.639863908},{"$f":"SUM($O174:AM174)-SUM($O232:AM232)+SUM($O261:AM261)","v":23573293.870102406},{"$f":"SUM($O174:AN174)-SUM($O232:AN232)+SUM($O261:AN261)","v":22025997.828577399},{"$f":"SUM($O174:AO174)-SUM($O232:AO232)+SUM($O261:AO261)","v":20551278.789089382},{"$f":"SUM($O174:AP174)-SUM($O232:AP232)+SUM($O261:AP261)","v":19109449.198617518},{"$f":"SUM($O174:AQ174)-SUM($O232:AQ232)+SUM($O261:AQ261)","v":17747396.654066384},{"$f":"SUM($O174:AR174)-SUM($O232:AR232)+SUM($O261:AR261)","v":16462157.274453759},{"$f":"SUM($O174:AS174)-SUM($O232:AS232)+SUM($O261:AS261)","v":15198778.196027458},{"$f":"SUM($O174:AT174)-SUM($O232:AT232)+SUM($O261:AT261)","v":14071303.765273035},{"$f":"SUM($O174:AU174)-SUM($O232:AU232)+SUM($O261:AU261)","v":12974846.201549292},{"$f":"SUM($O174:AV174)-SUM($O232:AV232)+SUM($O261:AV261)","v":11955733.085830629},{"$f":"SUM($O174:AW174)-SUM($O232:AW232)+SUM($O261:AW261)","v":10979904.221862614},{"$f":"SUM($O174:AX174)-SUM($O232:AX232)+SUM($O261:AX261)","v":10066059.301485658},{"$f":"SUM($O174:AY174)-SUM($O232:AY232)+SUM($O261:AY261)","v":-1.7881393432617188E-7}]
["Clause",null,{"$f":"C290+1","v":2},{"$f":"INDEX(D$55:D$79,$C291,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O175:O175)-SUM($O233:O233)+SUM($O262:O262)","v":44853611.159992337},{"$f":"SUM($O175:P175)-SUM($O233:P233)+SUM($O262:P262)","v":43623706.878618829},{"$f":"SUM($O175:Q175)-SUM($O233:Q233)+SUM($O262:Q262)","v":42393802.597245321},{"$f":"SUM($O175:R175)-SUM($O233:R233)+SUM($O262:R262)","v":41163898.315871812},{"$f":"SUM($O175:S175)-SUM($O233:S233)+SUM($O262:S262)","v":39933994.034498304},{"$f":"SUM($O175:T175)-SUM($O233:T233)+SUM($O262:T262)","v":38704089.753124796},{"$f":"SUM($O175:U175)-SUM($O233:U233)+SUM($O262:U262)","v":37474185.471751288},{"$f":"SUM($O175:V175)-SUM($O233:V233)+SUM($O262:V262)","v":36244281.190377779},{"$f":"SUM($O175:W175)-SUM($O233:W233)+SUM($O262:W262)","v":35014376.909004271},{"$f":"SUM($O175:X175)-SUM($O233:X233)+SUM($O262:X262)","v":33784472.627630763},{"$f":"SUM($O175:Y175)-SUM($O233:Y233)+SUM($O262:Y262)","v":32554568.346257254},{"$f":"SUM($O175:Z175)-SUM($O233:Z233)+SUM($O262:Z262)","v":31324664.064883746},{"$f":"SUM($O175:AA175)-SUM($O233:AA233)+SUM($O262:AA262)","v":30094759.783510238},{"$f":"SUM($O175:AB175)-SUM($O233:AB233)+SUM($O262:AB262)","v":28864855.50213673},{"$f":"SUM($O175:AC175)-SUM($O233:AC233)+SUM($O262:AC262)","v":27634951.220763221},{"$f":"SUM($O175:AD175)-SUM($O233:AD233)+SUM($O262:AD262)","v":26405046.939389713},{"$f":"SUM($O175:AE175)-SUM($O233:AE233)+SUM($O262:AE262)","v":25175142.658016205},{"$f":"SUM($O175:AF175)-SUM($O233:AF233)+SUM($O262:AF262)","v":23945238.376642697},{"$f":"SUM($O175:AG175)-SUM($O233:AG233)+SUM($O262:AG262)","v":22715334.095269188},{"$f":"SUM($O175:AH175)-SUM($O233:AH233)+SUM($O262:AH262)","v":21485429.81389568},{"$f":"SUM($O175:AI175)-SUM($O233:AI233)+SUM($O262:AI262)","v":20255525.532522172},{"$f":"SUM($O175:AJ175)-SUM($O233:AJ233)+SUM($O262:AJ262)","v":19025621.251148663},{"$f":"SUM($O175:AK175)-SUM($O233:AK233)+SUM($O262:AK262)","v":17795716.969775155},{"$f":"SUM($O175:AL175)-SUM($O233:AL233)+SUM($O262:AL262)","v":16565812.688401647},{"$f":"SUM($O175:AM175)-SUM($O233:AM233)+SUM($O262:AM262)","v":15335908.407028139},{"$f":"SUM($O175:AN175)-SUM($O233:AN233)+SUM($O262:AN262)","v":14106004.12565463},{"$f":"SUM($O175:AO175)-SUM($O233:AO233)+SUM($O262:AO262)","v":12876099.844281122},{"$f":"SUM($O175:AP175)-SUM($O233:AP233)+SUM($O262:AP262)","v":11646195.562907614},{"$f":"SUM($O175:AQ175)-SUM($O233:AQ233)+SUM($O262:AQ262)","v":10416291.281534106},{"$f":"SUM($O175:AR175)-SUM($O233:AR233)+SUM($O262:AR262)","v":9186387.0001605973},{"$f":"SUM($O175:AS175)-SUM($O233:AS233)+SUM($O262:AS262)","v":7956482.718787089},{"$f":"SUM($O175:AT175)-SUM($O233:AT233)+SUM($O262:AT262)","v":6726578.4374135807},{"$f":"SUM($O175:AU175)-SUM($O233:AU233)+SUM($O262:AU262)","v":5496674.1560400724},{"$f":"SUM($O175:AV175)-SUM($O233:AV233)+SUM($O262:AV262)","v":4266769.8746665642},{"$f":"SUM($O175:AW175)-SUM($O233:AW233)+SUM($O262:AW262)","v":3041265.8374068663},{"$f":"SUM($O175:AX175)-SUM($O233:AX233)+SUM($O262:AX262)","v":2272694.120616056},{"$f":"SUM($O175:AY175)-SUM($O233:AY233)+SUM($O262:AY262)","v":4.4703483581542969E-8}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O176:O176)-SUM($O234:O234)+SUM($O263:O263)","v":0},{"$f":"SUM($O176:P176)-SUM($O234:P234)+SUM($O263:P263)","v":2235018.3081864738},{"$f":"SUM($O176:Q176)-SUM($O234:Q234)+SUM($O263:Q263)","v":4201517.8878020467},{"$f":"SUM($O176:R176)-SUM($O234:R234)+SUM($O263:R263)","v":6287615.0227138652},{"$f":"SUM($O176:S176)-SUM($O234:S234)+SUM($O263:S263)","v":9662505.1194481477},{"$f":"SUM($O176:T176)-SUM($O234:T234)+SUM($O263:T263)","v":12851430.932299005},{"$f":"SUM($O176:U176)-SUM($O234:U234)+SUM($O263:U263)","v":16627429.347822526},{"$f":"SUM($O176:V176)-SUM($O234:V234)+SUM($O263:V263)","v":20102135.938784406},{"$f":"SUM($O176:W176)-SUM($O234:W234)+SUM($O263:W263)","v":23512017.979618728},{"$f":"SUM($O176:X176)-SUM($O234:X234)+SUM($O263:X263)","v":34572476.160172299},{"$f":"SUM($O176:Y176)-SUM($O234:Y234)+SUM($O263:Y263)","v":39459965.366484948},{"$f":"SUM($O176:Z176)-SUM($O234:Z234)+SUM($O263:Z263)","v":49295615.013568655},{"$f":"SUM($O176:AA176)-SUM($O234:AA234)+SUM($O263:AA263)","v":59095077.327237159},{"$f":"SUM($O176:AB176)-SUM($O234:AB234)+SUM($O263:AB263)","v":64699739.662066914},{"$f":"SUM($O176:AC176)-SUM($O234:AC234)+SUM($O263:AC263)","v":72328738.181229457},{"$f":"SUM($O176:AD176)-SUM($O234:AD234)+SUM($O263:AD263)","v":78434137.135077924},{"$f":"SUM($O176:AE176)-SUM($O234:AE234)+SUM($O263:AE263)","v":82645144.272947103},{"$f":"SUM($O176:AF176)-SUM($O234:AF234)+SUM($O263:AF263)","v":85472333.441610187},{"$f":"SUM($O176:AG176)-SUM($O234:AG234)+SUM($O263:AG263)","v":89628892.697886378},{"$f":"SUM($O176:AH176)-SUM($O234:AH234)+SUM($O263:AH263)","v":96466018.141869441},{"$f":"SUM($O176:AI176)-SUM($O234:AI234)+SUM($O263:AI263)","v":101468478.05700479},{"$f":"SUM($O176:AJ176)-SUM($O234:AJ234)+SUM($O263:AJ263)","v":103249931.93257783},{"$f":"SUM($O176:AK176)-SUM($O234:AK234)+SUM($O263:AK263)","v":106304668.38390344},{"$f":"SUM($O176:AL176)-SUM($O234:AL234)+SUM($O263:AL263)","v":108463012.40609895},{"$f":"SUM($O176:AM176)-SUM($O234:AM234)+SUM($O263:AM263)","v":112598837.72148471},{"$f":"SUM($O176:AN176)-SUM($O234:AN234)+SUM($O263:AN263)","v":117095623.90512469},{"$f":"SUM($O176:AO176)-SUM($O234:AO234)+SUM($O263:AO263)","v":121976889.2793774},{"$f":"SUM($O176:AP176)-SUM($O234:AP234)+SUM($O263:AP263)","v":126048247.10553157},{"$f":"SUM($O176:AQ176)-SUM($O234:AQ234)+SUM($O263:AQ263)","v":127716501.73512746},{"$f":"SUM($O176:AR176)-SUM($O234:AR234)+SUM($O263:AR263)","v":132722997.19944096},{"$f":"SUM($O176:AS176)-SUM($O234:AS234)+SUM($O263:AS263)","v":132870552.93287134},{"$f":"SUM($O176:AT176)-SUM($O234:AT234)+SUM($O263:AT263)","v":133816149.50495508},{"$f":"SUM($O176:AU176)-SUM($O234:AU234)+SUM($O263:AU263)","v":133897949.15790412},{"$f":"SUM($O176:AV176)-SUM($O234:AV234)+SUM($O263:AV263)","v":133514369.74422137},{"$f":"SUM($O176:AW176)-SUM($O234:AW234)+SUM($O263:AW263)","v":133385584.2180168},{"$f":"SUM($O176:AX176)-SUM($O234:AX234)+SUM($O263:AX263)","v":132765790.06410049},{"$f":"SUM($O176:AY176)-SUM($O234:AY234)+SUM($O263:AY263)","v":132370651.63811797}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O177:O177)-SUM($O235:O235)+SUM($O264:O264)","v":0},{"$f":"SUM($O177:P177)-SUM($O235:P235)+SUM($O264:P264)","v":0},{"$f":"SUM($O177:Q177)-SUM($O235:Q235)+SUM($O264:Q264)","v":403990.55012408347},{"$f":"SUM($O177:R177)-SUM($O235:R235)+SUM($O264:R264)","v":808042.01149881561},{"$f":"SUM($O177:S177)-SUM($O235:S235)+SUM($O264:S264)","v":1212155.6023492094},{"$f":"SUM($O177:T177)-SUM($O235:T235)+SUM($O264:T264)","v":1616332.5652647782},{"$f":"SUM($O177:U177)-SUM($O235:U235)+SUM($O264:U264)","v":2020574.1676868252},{"$f":"SUM($O177:V177)-SUM($O235:V235)+SUM($O264:V264)","v":2424881.7024054802},{"$f":"SUM($O177:W177)-SUM($O235:W235)+SUM($O264:W264)","v":2829256.4880666756},{"$f":"SUM($O177:X177)-SUM($O235:X235)+SUM($O264:X264)","v":3233699.8696892615},{"$f":"SUM($O177:Y177)-SUM($O235:Y235)+SUM($O264:Y264)","v":3638213.2191924662},{"$f":"SUM($O177:Z177)-SUM($O235:Z235)+SUM($O264:Z264)","v":4042797.9359339019},{"$f":"SUM($O177:AA177)-SUM($O235:AA235)+SUM($O264:AA264)","v":4447455.4472583337},{"$f":"SUM($O177:AB177)-SUM($O235:AB235)+SUM($O264:AB264)","v":4852187.2090574205},{"$f":"SUM($O177:AC177)-SUM($O235:AC235)+SUM($O264:AC264)","v":5256994.7063406557},{"$f":"SUM($O177:AD177)-SUM($O235:AD235)+SUM($O264:AD264)","v":5661879.4538177233},{"$f":"SUM($O177:AE177)-SUM($O235:AE235)+SUM($O264:AE264)","v":6066842.9964924995},{"$f":"SUM($O177:AF177)-SUM($O235:AF235)+SUM($O264:AF264)","v":6471886.9102689382},{"$f":"SUM($O177:AG177)-SUM($O235:AG235)+SUM($O264:AG264)","v":6877012.8025690727},{"$f":"SUM($O177:AH177)-SUM($O235:AH235)+SUM($O264:AH264)","v":7282222.3129633758},{"$f":"SUM($O177:AI177)-SUM($O235:AI235)+SUM($O264:AI264)","v":7687517.1138137318},{"$f":"SUM($O177:AJ177)-SUM($O235:AJ235)+SUM($O264:AJ264)","v":8092898.9109292645},{"$f":"SUM($O177:AK177)-SUM($O235:AK235)+SUM($O264:AK264)","v":8498369.4442352727},{"$f":"SUM($O177:AL177)-SUM($O235:AL235)+SUM($O264:AL264)","v":8903930.4884555694},{"$f":"SUM($O177:AM177)-SUM($O235:AM235)+SUM($O264:AM264)","v":9309583.8538084384},{"$f":"SUM($O177:AN177)-SUM($O235:AN235)+SUM($O264:AN264)","v":9715331.3867165316},{"$f":"SUM($O177:AO177)-SUM($O235:AO235)+SUM($O264:AO264)","v":10121174.970530953},{"$f":"SUM($O177:AP177)-SUM($O235:AP235)+SUM($O264:AP264)","v":10527116.526269831},{"$f":"SUM($O177:AQ177)-SUM($O235:AQ235)+SUM($O264:AQ264)","v":10933158.013371654},{"$f":"SUM($O177:AR177)-SUM($O235:AR235)+SUM($O264:AR264)","v":11339301.430463679},{"$f":"SUM($O177:AS177)-SUM($O235:AS235)+SUM($O264:AS264)","v":11745548.816145714},{"$f":"SUM($O177:AT177)-SUM($O235:AT235)+SUM($O264:AT264)","v":12151902.249789555},{"$f":"SUM($O177:AU177)-SUM($O235:AU235)+SUM($O264:AU264)","v":12558363.852354437},{"$f":"SUM($O177:AV177)-SUM($O235:AV235)+SUM($O264:AV264)","v":12964935.787218789},{"$f":"SUM($O177:AW177)-SUM($O235:AW235)+SUM($O264:AW264)","v":13371620.261028592},{"$f":"SUM($O177:AX177)-SUM($O235:AX235)+SUM($O264:AX264)","v":13778419.524562757},{"$f":"SUM($O177:AY177)-SUM($O235:AY235)+SUM($O264:AY264)","v":14185335.873615775}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O178:O178)-SUM($O236:O236)+SUM($O265:O265)","v":0},{"$f":"SUM($O178:P178)-SUM($O236:P236)+SUM($O265:P265)","v":0},{"$f":"SUM($O178:Q178)-SUM($O236:Q236)+SUM($O265:Q265)","v":0},{"$f":"SUM($O178:R178)-SUM($O236:R236)+SUM($O265:R265)","v":0},{"$f":"SUM($O178:S178)-SUM($O236:S236)+SUM($O265:S265)","v":0},{"$f":"SUM($O178:T178)-SUM($O236:T236)+SUM($O265:T265)","v":0},{"$f":"SUM($O178:U178)-SUM($O236:U236)+SUM($O265:U265)","v":0},{"$f":"SUM($O178:V178)-SUM($O236:V236)+SUM($O265:V265)","v":0},{"$f":"SUM($O178:W178)-SUM($O236:W236)+SUM($O265:W265)","v":0},{"$f":"SUM($O178:X178)-SUM($O236:X236)+SUM($O265:X265)","v":0},{"$f":"SUM($O178:Y178)-SUM($O236:Y236)+SUM($O265:Y265)","v":0},{"$f":"SUM($O178:Z178)-SUM($O236:Z236)+SUM($O265:Z265)","v":0},{"$f":"SUM($O178:AA178)-SUM($O236:AA236)+SUM($O265:AA265)","v":0},{"$f":"SUM($O178:AB178)-SUM($O236:AB236)+SUM($O265:AB265)","v":0},{"$f":"SUM($O178:AC178)-SUM($O236:AC236)+SUM($O265:AC265)","v":0},{"$f":"SUM($O178:AD178)-SUM($O236:AD236)+SUM($O265:AD265)","v":0},{"$f":"SUM($O178:AE178)-SUM($O236:AE236)+SUM($O265:AE265)","v":0},{"$f":"SUM($O178:AF178)-SUM($O236:AF236)+SUM($O265:AF265)","v":0},{"$f":"SUM($O178:AG178)-SUM($O236:AG236)+SUM($O265:AG265)","v":0},{"$f":"SUM($O178:AH178)-SUM($O236:AH236)+SUM($O265:AH265)","v":0},{"$f":"SUM($O178:AI178)-SUM($O236:AI236)+SUM($O265:AI265)","v":0},{"$f":"SUM($O178:AJ178)-SUM($O236:AJ236)+SUM($O265:AJ265)","v":0},{"$f":"SUM($O178:AK178)-SUM($O236:AK236)+SUM($O265:AK265)","v":0},{"$f":"SUM($O178:AL178)-SUM($O236:AL236)+SUM($O265:AL265)","v":0},{"$f":"SUM($O178:AM178)-SUM($O236:AM236)+SUM($O265:AM265)","v":0},{"$f":"SUM($O178:AN178)-SUM($O236:AN236)+SUM($O265:AN265)","v":0},{"$f":"SUM($O178:AO178)-SUM($O236:AO236)+SUM($O265:AO265)","v":0},{"$f":"SUM($O178:AP178)-SUM($O236:AP236)+SUM($O265:AP265)","v":0},{"$f":"SUM($O178:AQ178)-SUM($O236:AQ236)+SUM($O265:AQ265)","v":0},{"$f":"SUM($O178:AR178)-SUM($O236:AR236)+SUM($O265:AR265)","v":0},{"$f":"SUM($O178:AS178)-SUM($O236:AS236)+SUM($O265:AS265)","v":0},{"$f":"SUM($O178:AT178)-SUM($O236:AT236)+SUM($O265:AT265)","v":0},{"$f":"SUM($O178:AU178)-SUM($O236:AU236)+SUM($O265:AU265)","v":0},{"$f":"SUM($O178:AV178)-SUM($O236:AV236)+SUM($O265:AV265)","v":0},{"$f":"SUM($O178:AW178)-SUM($O236:AW236)+SUM($O265:AW265)","v":0},{"$f":"SUM($O178:AX178)-SUM($O236:AX236)+SUM($O265:AX265)","v":0},{"$f":"SUM($O178:AY178)-SUM($O236:AY236)+SUM($O265:AY265)","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O179:O179)-SUM($O237:O237)+SUM($O266:O266)","v":0},{"$f":"SUM($O179:P179)-SUM($O237:P237)+SUM($O266:P266)","v":0},{"$f":"SUM($O179:Q179)-SUM($O237:Q237)+SUM($O266:Q266)","v":0},{"$f":"SUM($O179:R179)-SUM($O237:R237)+SUM($O266:R266)","v":0},{"$f":"SUM($O179:S179)-SUM($O237:S237)+SUM($O266:S266)","v":0},{"$f":"SUM($O179:T179)-SUM($O237:T237)+SUM($O266:T266)","v":0},{"$f":"SUM($O179:U179)-SUM($O237:U237)+SUM($O266:U266)","v":0},{"$f":"SUM($O179:V179)-SUM($O237:V237)+SUM($O266:V266)","v":0},{"$f":"SUM($O179:W179)-SUM($O237:W237)+SUM($O266:W266)","v":0},{"$f":"SUM($O179:X179)-SUM($O237:X237)+SUM($O266:X266)","v":0},{"$f":"SUM($O179:Y179)-SUM($O237:Y237)+SUM($O266:Y266)","v":0},{"$f":"SUM($O179:Z179)-SUM($O237:Z237)+SUM($O266:Z266)","v":0},{"$f":"SUM($O179:AA179)-SUM($O237:AA237)+SUM($O266:AA266)","v":0},{"$f":"SUM($O179:AB179)-SUM($O237:AB237)+SUM($O266:AB266)","v":0},{"$f":"SUM($O179:AC179)-SUM($O237:AC237)+SUM($O266:AC266)","v":0},{"$f":"SUM($O179:AD179)-SUM($O237:AD237)+SUM($O266:AD266)","v":0},{"$f":"SUM($O179:AE179)-SUM($O237:AE237)+SUM($O266:AE266)","v":0},{"$f":"SUM($O179:AF179)-SUM($O237:AF237)+SUM($O266:AF266)","v":0},{"$f":"SUM($O179:AG179)-SUM($O237:AG237)+SUM($O266:AG266)","v":0},{"$f":"SUM($O179:AH179)-SUM($O237:AH237)+SUM($O266:AH266)","v":0},{"$f":"SUM($O179:AI179)-SUM($O237:AI237)+SUM($O266:AI266)","v":0},{"$f":"SUM($O179:AJ179)-SUM($O237:AJ237)+SUM($O266:AJ266)","v":0},{"$f":"SUM($O179:AK179)-SUM($O237:AK237)+SUM($O266:AK266)","v":0},{"$f":"SUM($O179:AL179)-SUM($O237:AL237)+SUM($O266:AL266)","v":0},{"$f":"SUM($O179:AM179)-SUM($O237:AM237)+SUM($O266:AM266)","v":0},{"$f":"SUM($O179:AN179)-SUM($O237:AN237)+SUM($O266:AN266)","v":0},{"$f":"SUM($O179:AO179)-SUM($O237:AO237)+SUM($O266:AO266)","v":0},{"$f":"SUM($O179:AP179)-SUM($O237:AP237)+SUM($O266:AP266)","v":0},{"$f":"SUM($O179:AQ179)-SUM($O237:AQ237)+SUM($O266:AQ266)","v":0},{"$f":"SUM($O179:AR179)-SUM($O237:AR237)+SUM($O266:AR266)","v":0},{"$f":"SUM($O179:AS179)-SUM($O237:AS237)+SUM($O266:AS266)","v":0},{"$f":"SUM($O179:AT179)-SUM($O237:AT237)+SUM($O266:AT266)","v":0},{"$f":"SUM($O179:AU179)-SUM($O237:AU237)+SUM($O266:AU266)","v":0},{"$f":"SUM($O179:AV179)-SUM($O237:AV237)+SUM($O266:AV266)","v":0},{"$f":"SUM($O179:AW179)-SUM($O237:AW237)+SUM($O266:AW266)","v":0},{"$f":"SUM($O179:AX179)-SUM($O237:AX237)+SUM($O266:AX266)","v":0},{"$f":"SUM($O179:AY179)-SUM($O237:AY237)+SUM($O266:AY266)","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2052},null,null,null,null,null,null,{"$f":"(SUM($O180:O180)-SUM($O238:O238)+SUM($O267:O267))*(O$3<$H296)","v":-21098732},{"$f":"(SUM($O180:P180)-SUM($O238:P238)+SUM($O267:P267))*(P$3<$H296)","v":-22057669},{"$f":"(SUM($O180:Q180)-SUM($O238:Q238)+SUM($O267:Q267))*(Q$3<$H296)","v":-23016606},{"$f":"(SUM($O180:R180)-SUM($O238:R238)+SUM($O267:R267))*(R$3<$H296)","v":-23975543},{"$f":"(SUM($O180:S180)-SUM($O238:S238)+SUM($O267:S267))*(S$3<$H296)","v":-24934480},{"$f":"(SUM($O180:T180)-SUM($O238:T238)+SUM($O267:T267))*(T$3<$H296)","v":-25893417},{"$f":"(SUM($O180:U180)-SUM($O238:U238)+SUM($O267:U267))*(U$3<$H296)","v":-26852354},{"$f":"(SUM($O180:V180)-SUM($O238:V238)+SUM($O267:V267))*(V$3<$H296)","v":-27811291},{"$f":"(SUM($O180:W180)-SUM($O238:W238)+SUM($O267:W267))*(W$3<$H296)","v":-28770228},{"$f":"(SUM($O180:X180)-SUM($O238:X238)+SUM($O267:X267))*(X$3<$H296)","v":-29729165},{"$f":"(SUM($O180:Y180)-SUM($O238:Y238)+SUM($O267:Y267))*(Y$3<$H296)","v":-30688102},{"$f":"(SUM($O180:Z180)-SUM($O238:Z238)+SUM($O267:Z267))*(Z$3<$H296)","v":-31647039},{"$f":"(SUM($O180:AA180)-SUM($O238:AA238)+SUM($O267:AA267))*(AA$3<$H296)","v":-32605976},{"$f":"(SUM($O180:AB180)-SUM($O238:AB238)+SUM($O267:AB267))*(AB$3<$H296)","v":-33564913},{"$f":"(SUM($O180:AC180)-SUM($O238:AC238)+SUM($O267:AC267))*(AC$3<$H296)","v":-34523850},{"$f":"(SUM($O180:AD180)-SUM($O238:AD238)+SUM($O267:AD267))*(AD$3<$H296)","v":-35482787},{"$f":"(SUM($O180:AE180)-SUM($O238:AE238)+SUM($O267:AE267))*(AE$3<$H296)","v":-36441724},{"$f":"(SUM($O180:AF180)-SUM($O238:AF238)+SUM($O267:AF267))*(AF$3<$H296)","v":-37400661},{"$f":"(SUM($O180:AG180)-SUM($O238:AG238)+SUM($O267:AG267))*(AG$3<$H296)","v":-38359598},{"$f":"(SUM($O180:AH180)-SUM($O238:AH238)+SUM($O267:AH267))*(AH$3<$H296)","v":-39318535},{"$f":"(SUM($O180:AI180)-SUM($O238:AI238)+SUM($O267:AI267))*(AI$3<$H296)","v":-40277472},{"$f":"(SUM($O180:AJ180)-SUM($O238:AJ238)+SUM($O267:AJ267))*(AJ$3<$H296)","v":-41236409},{"$f":"(SUM($O180:AK180)-SUM($O238:AK238)+SUM($O267:AK267))*(AK$3<$H296)","v":-42195346},{"$f":"(SUM($O180:AL180)-SUM($O238:AL238)+SUM($O267:AL267))*(AL$3<$H296)","v":-43154283},{"$f":"(SUM($O180:AM180)-SUM($O238:AM238)+SUM($O267:AM267))*(AM$3<$H296)","v":-44113220},{"$f":"(SUM($O180:AN180)-SUM($O238:AN238)+SUM($O267:AN267))*(AN$3<$H296)","v":-45072157},{"$f":"(SUM($O180:AO180)-SUM($O238:AO238)+SUM($O267:AO267))*(AO$3<$H296)","v":-46031094},{"$f":"(SUM($O180:AP180)-SUM($O238:AP238)+SUM($O267:AP267))*(AP$3<$H296)","v":-46990031},{"$f":"(SUM($O180:AQ180)-SUM($O238:AQ238)+SUM($O267:AQ267))*(AQ$3<$H296)","v":-47948968},{"$f":"(SUM($O180:AR180)-SUM($O238:AR238)+SUM($O267:AR267))*(AR$3<$H296)","v":-48907905},{"$f":"(SUM($O180:AS180)-SUM($O238:AS238)+SUM($O267:AS267))*(AS$3<$H296)","v":-49866842},{"$f":"(SUM($O180:AT180)-SUM($O238:AT238)+SUM($O267:AT267))*(AT$3<$H296)","v":-50825779},{"$f":"(SUM($O180:AU180)-SUM($O238:AU238)+SUM($O267:AU267))*(AU$3<$H296)","v":-51784716},{"$f":"(SUM($O180:AV180)-SUM($O238:AV238)+SUM($O267:AV267))*(AV$3<$H296)","v":-52743653},{"$f":"(SUM($O180:AW180)-SUM($O238:AW238)+SUM($O267:AW267))*(AW$3<$H296)","v":-53702590},{"$f":"(SUM($O180:AX180)-SUM($O238:AX238)+SUM($O267:AX267))*(AX$3<$H296)","v":-54661527},{"$f":"(SUM($O180:AY180)-SUM($O238:AY238)+SUM($O267:AY267))*(AY$3<$H296)","v":0}]
["...",null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O181:O181)-SUM($O239:O239)+SUM($O268:O268)","v":0},{"$f":"SUM($O181:P181)-SUM($O239:P239)+SUM($O268:P268)","v":0},{"$f":"SUM($O181:Q181)-SUM($O239:Q239)+SUM($O268:Q268)","v":0},{"$f":"SUM($O181:R181)-SUM($O239:R239)+SUM($O268:R268)","v":0},{"$f":"SUM($O181:S181)-SUM($O239:S239)+SUM($O268:S268)","v":0},{"$f":"SUM($O181:T181)-SUM($O239:T239)+SUM($O268:T268)","v":0},{"$f":"SUM($O181:U181)-SUM($O239:U239)+SUM($O268:U268)","v":0},{"$f":"SUM($O181:V181)-SUM($O239:V239)+SUM($O268:V268)","v":0},{"$f":"SUM($O181:W181)-SUM($O239:W239)+SUM($O268:W268)","v":0},{"$f":"SUM($O181:X181)-SUM($O239:X239)+SUM($O268:X268)","v":0},{"$f":"SUM($O181:Y181)-SUM($O239:Y239)+SUM($O268:Y268)","v":0},{"$f":"SUM($O181:Z181)-SUM($O239:Z239)+SUM($O268:Z268)","v":0},{"$f":"SUM($O181:AA181)-SUM($O239:AA239)+SUM($O268:AA268)","v":0},{"$f":"SUM($O181:AB181)-SUM($O239:AB239)+SUM($O268:AB268)","v":0},{"$f":"SUM($O181:AC181)-SUM($O239:AC239)+SUM($O268:AC268)","v":0},{"$f":"SUM($O181:AD181)-SUM($O239:AD239)+SUM($O268:AD268)","v":0},{"$f":"SUM($O181:AE181)-SUM($O239:AE239)+SUM($O268:AE268)","v":0},{"$f":"SUM($O181:AF181)-SUM($O239:AF239)+SUM($O268:AF268)","v":0},{"$f":"SUM($O181:AG181)-SUM($O239:AG239)+SUM($O268:AG268)","v":0},{"$f":"SUM($O181:AH181)-SUM($O239:AH239)+SUM($O268:AH268)","v":0},{"$f":"SUM($O181:AI181)-SUM($O239:AI239)+SUM($O268:AI268)","v":0},{"$f":"SUM($O181:AJ181)-SUM($O239:AJ239)+SUM($O268:AJ268)","v":0},{"$f":"SUM($O181:AK181)-SUM($O239:AK239)+SUM($O268:AK268)","v":0},{"$f":"SUM($O181:AL181)-SUM($O239:AL239)+SUM($O268:AL268)","v":0},{"$f":"SUM($O181:AM181)-SUM($O239:AM239)+SUM($O268:AM268)","v":0},{"$f":"SUM($O181:AN181)-SUM($O239:AN239)+SUM($O268:AN268)","v":0},{"$f":"SUM($O181:AO181)-SUM($O239:AO239)+SUM($O268:AO268)","v":0},{"$f":"SUM($O181:AP181)-SUM($O239:AP239)+SUM($O268:AP268)","v":0},{"$f":"SUM($O181:AQ181)-SUM($O239:AQ239)+SUM($O268:AQ268)","v":0},{"$f":"SUM($O181:AR181)-SUM($O239:AR239)+SUM($O268:AR268)","v":0},{"$f":"SUM($O181:AS181)-SUM($O239:AS239)+SUM($O268:AS268)","v":0},{"$f":"SUM($O181:AT181)-SUM($O239:AT239)+SUM($O268:AT268)","v":0},{"$f":"SUM($O181:AU181)-SUM($O239:AU239)+SUM($O268:AU268)","v":0},{"$f":"SUM($O181:AV181)-SUM($O239:AV239)+SUM($O268:AV268)","v":0},{"$f":"SUM($O181:AW181)-SUM($O239:AW239)+SUM($O268:AW268)","v":0},{"$f":"SUM($O181:AX181)-SUM($O239:AX239)+SUM($O268:AX268)","v":0},{"$f":"SUM($O181:AY181)-SUM($O239:AY239)+SUM($O268:AY268)","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O182:O182)-SUM($O240:O240)+SUM($O269:O269)","v":0},{"$f":"SUM($O182:P182)-SUM($O240:P240)+SUM($O269:P269)","v":0},{"$f":"SUM($O182:Q182)-SUM($O240:Q240)+SUM($O269:Q269)","v":0},{"$f":"SUM($O182:R182)-SUM($O240:R240)+SUM($O269:R269)","v":0},{"$f":"SUM($O182:S182)-SUM($O240:S240)+SUM($O269:S269)","v":0},{"$f":"SUM($O182:T182)-SUM($O240:T240)+SUM($O269:T269)","v":0},{"$f":"SUM($O182:U182)-SUM($O240:U240)+SUM($O269:U269)","v":0},{"$f":"SUM($O182:V182)-SUM($O240:V240)+SUM($O269:V269)","v":0},{"$f":"SUM($O182:W182)-SUM($O240:W240)+SUM($O269:W269)","v":0},{"$f":"SUM($O182:X182)-SUM($O240:X240)+SUM($O269:X269)","v":0},{"$f":"SUM($O182:Y182)-SUM($O240:Y240)+SUM($O269:Y269)","v":0},{"$f":"SUM($O182:Z182)-SUM($O240:Z240)+SUM($O269:Z269)","v":0},{"$f":"SUM($O182:AA182)-SUM($O240:AA240)+SUM($O269:AA269)","v":0},{"$f":"SUM($O182:AB182)-SUM($O240:AB240)+SUM($O269:AB269)","v":0},{"$f":"SUM($O182:AC182)-SUM($O240:AC240)+SUM($O269:AC269)","v":0},{"$f":"SUM($O182:AD182)-SUM($O240:AD240)+SUM($O269:AD269)","v":0},{"$f":"SUM($O182:AE182)-SUM($O240:AE240)+SUM($O269:AE269)","v":0},{"$f":"SUM($O182:AF182)-SUM($O240:AF240)+SUM($O269:AF269)","v":0},{"$f":"SUM($O182:AG182)-SUM($O240:AG240)+SUM($O269:AG269)","v":0},{"$f":"SUM($O182:AH182)-SUM($O240:AH240)+SUM($O269:AH269)","v":0},{"$f":"SUM($O182:AI182)-SUM($O240:AI240)+SUM($O269:AI269)","v":0},{"$f":"SUM($O182:AJ182)-SUM($O240:AJ240)+SUM($O269:AJ269)","v":0},{"$f":"SUM($O182:AK182)-SUM($O240:AK240)+SUM($O269:AK269)","v":0},{"$f":"SUM($O182:AL182)-SUM($O240:AL240)+SUM($O269:AL269)","v":0},{"$f":"SUM($O182:AM182)-SUM($O240:AM240)+SUM($O269:AM269)","v":0},{"$f":"SUM($O182:AN182)-SUM($O240:AN240)+SUM($O269:AN269)","v":0},{"$f":"SUM($O182:AO182)-SUM($O240:AO240)+SUM($O269:AO269)","v":0},{"$f":"SUM($O182:AP182)-SUM($O240:AP240)+SUM($O269:AP269)","v":0},{"$f":"SUM($O182:AQ182)-SUM($O240:AQ240)+SUM($O269:AQ269)","v":0},{"$f":"SUM($O182:AR182)-SUM($O240:AR240)+SUM($O269:AR269)","v":0},{"$f":"SUM($O182:AS182)-SUM($O240:AS240)+SUM($O269:AS269)","v":0},{"$f":"SUM($O182:AT182)-SUM($O240:AT240)+SUM($O269:AT269)","v":0},{"$f":"SUM($O182:AU182)-SUM($O240:AU240)+SUM($O269:AU269)","v":0},{"$f":"SUM($O182:AV182)-SUM($O240:AV240)+SUM($O269:AV269)","v":0},{"$f":"SUM($O182:AW182)-SUM($O240:AW240)+SUM($O269:AW269)","v":0},{"$f":"SUM($O182:AX182)-SUM($O240:AX240)+SUM($O269:AX269)","v":0},{"$f":"SUM($O182:AY182)-SUM($O240:AY240)+SUM($O269:AY269)","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O183:O183)-SUM($O241:O241)+SUM($O270:O270)","v":0},{"$f":"SUM($O183:P183)-SUM($O241:P241)+SUM($O270:P270)","v":0},{"$f":"SUM($O183:Q183)-SUM($O241:Q241)+SUM($O270:Q270)","v":0},{"$f":"SUM($O183:R183)-SUM($O241:R241)+SUM($O270:R270)","v":0},{"$f":"SUM($O183:S183)-SUM($O241:S241)+SUM($O270:S270)","v":0},{"$f":"SUM($O183:T183)-SUM($O241:T241)+SUM($O270:T270)","v":0},{"$f":"SUM($O183:U183)-SUM($O241:U241)+SUM($O270:U270)","v":0},{"$f":"SUM($O183:V183)-SUM($O241:V241)+SUM($O270:V270)","v":0},{"$f":"SUM($O183:W183)-SUM($O241:W241)+SUM($O270:W270)","v":0},{"$f":"SUM($O183:X183)-SUM($O241:X241)+SUM($O270:X270)","v":0},{"$f":"SUM($O183:Y183)-SUM($O241:Y241)+SUM($O270:Y270)","v":0},{"$f":"SUM($O183:Z183)-SUM($O241:Z241)+SUM($O270:Z270)","v":0},{"$f":"SUM($O183:AA183)-SUM($O241:AA241)+SUM($O270:AA270)","v":0},{"$f":"SUM($O183:AB183)-SUM($O241:AB241)+SUM($O270:AB270)","v":0},{"$f":"SUM($O183:AC183)-SUM($O241:AC241)+SUM($O270:AC270)","v":0},{"$f":"SUM($O183:AD183)-SUM($O241:AD241)+SUM($O270:AD270)","v":0},{"$f":"SUM($O183:AE183)-SUM($O241:AE241)+SUM($O270:AE270)","v":0},{"$f":"SUM($O183:AF183)-SUM($O241:AF241)+SUM($O270:AF270)","v":0},{"$f":"SUM($O183:AG183)-SUM($O241:AG241)+SUM($O270:AG270)","v":0},{"$f":"SUM($O183:AH183)-SUM($O241:AH241)+SUM($O270:AH270)","v":0},{"$f":"SUM($O183:AI183)-SUM($O241:AI241)+SUM($O270:AI270)","v":0},{"$f":"SUM($O183:AJ183)-SUM($O241:AJ241)+SUM($O270:AJ270)","v":0},{"$f":"SUM($O183:AK183)-SUM($O241:AK241)+SUM($O270:AK270)","v":0},{"$f":"SUM($O183:AL183)-SUM($O241:AL241)+SUM($O270:AL270)","v":0},{"$f":"SUM($O183:AM183)-SUM($O241:AM241)+SUM($O270:AM270)","v":0},{"$f":"SUM($O183:AN183)-SUM($O241:AN241)+SUM($O270:AN270)","v":0},{"$f":"SUM($O183:AO183)-SUM($O241:AO241)+SUM($O270:AO270)","v":0},{"$f":"SUM($O183:AP183)-SUM($O241:AP241)+SUM($O270:AP270)","v":0},{"$f":"SUM($O183:AQ183)-SUM($O241:AQ241)+SUM($O270:AQ270)","v":0},{"$f":"SUM($O183:AR183)-SUM($O241:AR241)+SUM($O270:AR270)","v":0},{"$f":"SUM($O183:AS183)-SUM($O241:AS241)+SUM($O270:AS270)","v":0},{"$f":"SUM($O183:AT183)-SUM($O241:AT241)+SUM($O270:AT270)","v":0},{"$f":"SUM($O183:AU183)-SUM($O241:AU241)+SUM($O270:AU270)","v":0},{"$f":"SUM($O183:AV183)-SUM($O241:AV241)+SUM($O270:AV270)","v":0},{"$f":"SUM($O183:AW183)-SUM($O241:AW241)+SUM($O270:AW270)","v":0},{"$f":"SUM($O183:AX183)-SUM($O241:AX241)+SUM($O270:AX270)","v":0},{"$f":"SUM($O183:AY183)-SUM($O241:AY241)+SUM($O270:AY270)","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O184:O184)-SUM($O242:O242)+SUM($O271:O271)","v":0},{"$f":"SUM($O184:P184)-SUM($O242:P242)+SUM($O271:P271)","v":0},{"$f":"SUM($O184:Q184)-SUM($O242:Q242)+SUM($O271:Q271)","v":0},{"$f":"SUM($O184:R184)-SUM($O242:R242)+SUM($O271:R271)","v":0},{"$f":"SUM($O184:S184)-SUM($O242:S242)+SUM($O271:S271)","v":0},{"$f":"SUM($O184:T184)-SUM($O242:T242)+SUM($O271:T271)","v":0},{"$f":"SUM($O184:U184)-SUM($O242:U242)+SUM($O271:U271)","v":0},{"$f":"SUM($O184:V184)-SUM($O242:V242)+SUM($O271:V271)","v":0},{"$f":"SUM($O184:W184)-SUM($O242:W242)+SUM($O271:W271)","v":0},{"$f":"SUM($O184:X184)-SUM($O242:X242)+SUM($O271:X271)","v":0},{"$f":"SUM($O184:Y184)-SUM($O242:Y242)+SUM($O271:Y271)","v":0},{"$f":"SUM($O184:Z184)-SUM($O242:Z242)+SUM($O271:Z271)","v":0},{"$f":"SUM($O184:AA184)-SUM($O242:AA242)+SUM($O271:AA271)","v":0},{"$f":"SUM($O184:AB184)-SUM($O242:AB242)+SUM($O271:AB271)","v":0},{"$f":"SUM($O184:AC184)-SUM($O242:AC242)+SUM($O271:AC271)","v":0},{"$f":"SUM($O184:AD184)-SUM($O242:AD242)+SUM($O271:AD271)","v":0},{"$f":"SUM($O184:AE184)-SUM($O242:AE242)+SUM($O271:AE271)","v":0},{"$f":"SUM($O184:AF184)-SUM($O242:AF242)+SUM($O271:AF271)","v":0},{"$f":"SUM($O184:AG184)-SUM($O242:AG242)+SUM($O271:AG271)","v":0},{"$f":"SUM($O184:AH184)-SUM($O242:AH242)+SUM($O271:AH271)","v":0},{"$f":"SUM($O184:AI184)-SUM($O242:AI242)+SUM($O271:AI271)","v":0},{"$f":"SUM($O184:AJ184)-SUM($O242:AJ242)+SUM($O271:AJ271)","v":0},{"$f":"SUM($O184:AK184)-SUM($O242:AK242)+SUM($O271:AK271)","v":0},{"$f":"SUM($O184:AL184)-SUM($O242:AL242)+SUM($O271:AL271)","v":0},{"$f":"SUM($O184:AM184)-SUM($O242:AM242)+SUM($O271:AM271)","v":0},{"$f":"SUM($O184:AN184)-SUM($O242:AN242)+SUM($O271:AN271)","v":0},{"$f":"SUM($O184:AO184)-SUM($O242:AO242)+SUM($O271:AO271)","v":0},{"$f":"SUM($O184:AP184)-SUM($O242:AP242)+SUM($O271:AP271)","v":0},{"$f":"SUM($O184:AQ184)-SUM($O242:AQ242)+SUM($O271:AQ271)","v":0},{"$f":"SUM($O184:AR184)-SUM($O242:AR242)+SUM($O271:AR271)","v":0},{"$f":"SUM($O184:AS184)-SUM($O242:AS242)+SUM($O271:AS271)","v":0},{"$f":"SUM($O184:AT184)-SUM($O242:AT242)+SUM($O271:AT271)","v":0},{"$f":"SUM($O184:AU184)-SUM($O242:AU242)+SUM($O271:AU271)","v":0},{"$f":"SUM($O184:AV184)-SUM($O242:AV242)+SUM($O271:AV271)","v":0},{"$f":"SUM($O184:AW184)-SUM($O242:AW242)+SUM($O271:AW271)","v":0},{"$f":"SUM($O184:AX184)-SUM($O242:AX242)+SUM($O271:AX271)","v":0},{"$f":"SUM($O184:AY184)-SUM($O242:AY242)+SUM($O271:AY271)","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O185:O185)-SUM($O243:O243)+SUM($O272:O272)","v":0},{"$f":"SUM($O185:P185)-SUM($O243:P243)+SUM($O272:P272)","v":0},{"$f":"SUM($O185:Q185)-SUM($O243:Q243)+SUM($O272:Q272)","v":0},{"$f":"SUM($O185:R185)-SUM($O243:R243)+SUM($O272:R272)","v":0},{"$f":"SUM($O185:S185)-SUM($O243:S243)+SUM($O272:S272)","v":0},{"$f":"SUM($O185:T185)-SUM($O243:T243)+SUM($O272:T272)","v":0},{"$f":"SUM($O185:U185)-SUM($O243:U243)+SUM($O272:U272)","v":0},{"$f":"SUM($O185:V185)-SUM($O243:V243)+SUM($O272:V272)","v":0},{"$f":"SUM($O185:W185)-SUM($O243:W243)+SUM($O272:W272)","v":0},{"$f":"SUM($O185:X185)-SUM($O243:X243)+SUM($O272:X272)","v":0},{"$f":"SUM($O185:Y185)-SUM($O243:Y243)+SUM($O272:Y272)","v":0},{"$f":"SUM($O185:Z185)-SUM($O243:Z243)+SUM($O272:Z272)","v":0},{"$f":"SUM($O185:AA185)-SUM($O243:AA243)+SUM($O272:AA272)","v":0},{"$f":"SUM($O185:AB185)-SUM($O243:AB243)+SUM($O272:AB272)","v":0},{"$f":"SUM($O185:AC185)-SUM($O243:AC243)+SUM($O272:AC272)","v":0},{"$f":"SUM($O185:AD185)-SUM($O243:AD243)+SUM($O272:AD272)","v":0},{"$f":"SUM($O185:AE185)-SUM($O243:AE243)+SUM($O272:AE272)","v":0},{"$f":"SUM($O185:AF185)-SUM($O243:AF243)+SUM($O272:AF272)","v":0},{"$f":"SUM($O185:AG185)-SUM($O243:AG243)+SUM($O272:AG272)","v":0},{"$f":"SUM($O185:AH185)-SUM($O243:AH243)+SUM($O272:AH272)","v":0},{"$f":"SUM($O185:AI185)-SUM($O243:AI243)+SUM($O272:AI272)","v":0},{"$f":"SUM($O185:AJ185)-SUM($O243:AJ243)+SUM($O272:AJ272)","v":0},{"$f":"SUM($O185:AK185)-SUM($O243:AK243)+SUM($O272:AK272)","v":0},{"$f":"SUM($O185:AL185)-SUM($O243:AL243)+SUM($O272:AL272)","v":0},{"$f":"SUM($O185:AM185)-SUM($O243:AM243)+SUM($O272:AM272)","v":0},{"$f":"SUM($O185:AN185)-SUM($O243:AN243)+SUM($O272:AN272)","v":0},{"$f":"SUM($O185:AO185)-SUM($O243:AO243)+SUM($O272:AO272)","v":0},{"$f":"SUM($O185:AP185)-SUM($O243:AP243)+SUM($O272:AP272)","v":0},{"$f":"SUM($O185:AQ185)-SUM($O243:AQ243)+SUM($O272:AQ272)","v":0},{"$f":"SUM($O185:AR185)-SUM($O243:AR243)+SUM($O272:AR272)","v":0},{"$f":"SUM($O185:AS185)-SUM($O243:AS243)+SUM($O272:AS272)","v":0},{"$f":"SUM($O185:AT185)-SUM($O243:AT243)+SUM($O272:AT272)","v":0},{"$f":"SUM($O185:AU185)-SUM($O243:AU243)+SUM($O272:AU272)","v":0},{"$f":"SUM($O185:AV185)-SUM($O243:AV243)+SUM($O272:AV272)","v":0},{"$f":"SUM($O185:AW185)-SUM($O243:AW243)+SUM($O272:AW272)","v":0},{"$f":"SUM($O185:AX185)-SUM($O243:AX243)+SUM($O272:AX272)","v":0},{"$f":"SUM($O185:AY185)-SUM($O243:AY243)+SUM($O272:AY272)","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O186:O186)-SUM($O244:O244)+SUM($O273:O273)","v":0},{"$f":"SUM($O186:P186)-SUM($O244:P244)+SUM($O273:P273)","v":0},{"$f":"SUM($O186:Q186)-SUM($O244:Q244)+SUM($O273:Q273)","v":0},{"$f":"SUM($O186:R186)-SUM($O244:R244)+SUM($O273:R273)","v":0},{"$f":"SUM($O186:S186)-SUM($O244:S244)+SUM($O273:S273)","v":0},{"$f":"SUM($O186:T186)-SUM($O244:T244)+SUM($O273:T273)","v":0},{"$f":"SUM($O186:U186)-SUM($O244:U244)+SUM($O273:U273)","v":0},{"$f":"SUM($O186:V186)-SUM($O244:V244)+SUM($O273:V273)","v":0},{"$f":"SUM($O186:W186)-SUM($O244:W244)+SUM($O273:W273)","v":0},{"$f":"SUM($O186:X186)-SUM($O244:X244)+SUM($O273:X273)","v":0},{"$f":"SUM($O186:Y186)-SUM($O244:Y244)+SUM($O273:Y273)","v":0},{"$f":"SUM($O186:Z186)-SUM($O244:Z244)+SUM($O273:Z273)","v":0},{"$f":"SUM($O186:AA186)-SUM($O244:AA244)+SUM($O273:AA273)","v":0},{"$f":"SUM($O186:AB186)-SUM($O244:AB244)+SUM($O273:AB273)","v":0},{"$f":"SUM($O186:AC186)-SUM($O244:AC244)+SUM($O273:AC273)","v":0},{"$f":"SUM($O186:AD186)-SUM($O244:AD244)+SUM($O273:AD273)","v":0},{"$f":"SUM($O186:AE186)-SUM($O244:AE244)+SUM($O273:AE273)","v":0},{"$f":"SUM($O186:AF186)-SUM($O244:AF244)+SUM($O273:AF273)","v":0},{"$f":"SUM($O186:AG186)-SUM($O244:AG244)+SUM($O273:AG273)","v":0},{"$f":"SUM($O186:AH186)-SUM($O244:AH244)+SUM($O273:AH273)","v":0},{"$f":"SUM($O186:AI186)-SUM($O244:AI244)+SUM($O273:AI273)","v":0},{"$f":"SUM($O186:AJ186)-SUM($O244:AJ244)+SUM($O273:AJ273)","v":0},{"$f":"SUM($O186:AK186)-SUM($O244:AK244)+SUM($O273:AK273)","v":0},{"$f":"SUM($O186:AL186)-SUM($O244:AL244)+SUM($O273:AL273)","v":0},{"$f":"SUM($O186:AM186)-SUM($O244:AM244)+SUM($O273:AM273)","v":0},{"$f":"SUM($O186:AN186)-SUM($O244:AN244)+SUM($O273:AN273)","v":0},{"$f":"SUM($O186:AO186)-SUM($O244:AO244)+SUM($O273:AO273)","v":0},{"$f":"SUM($O186:AP186)-SUM($O244:AP244)+SUM($O273:AP273)","v":0},{"$f":"SUM($O186:AQ186)-SUM($O244:AQ244)+SUM($O273:AQ273)","v":0},{"$f":"SUM($O186:AR186)-SUM($O244:AR244)+SUM($O273:AR273)","v":0},{"$f":"SUM($O186:AS186)-SUM($O244:AS244)+SUM($O273:AS273)","v":0},{"$f":"SUM($O186:AT186)-SUM($O244:AT244)+SUM($O273:AT273)","v":0},{"$f":"SUM($O186:AU186)-SUM($O244:AU244)+SUM($O273:AU273)","v":0},{"$f":"SUM($O186:AV186)-SUM($O244:AV244)+SUM($O273:AV273)","v":0},{"$f":"SUM($O186:AW186)-SUM($O244:AW244)+SUM($O273:AW273)","v":0},{"$f":"SUM($O186:AX186)-SUM($O244:AX244)+SUM($O273:AX273)","v":0},{"$f":"SUM($O186:AY186)-SUM($O244:AY244)+SUM($O273:AY273)","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2020},null,null,null,null,null,null,{"$f":"(SUM($O187:O187)-SUM($O245:O245)+SUM($O274:O274))*(O$3<$H303)","v":-38484875},{"$f":"(SUM($O187:P187)-SUM($O245:P245)+SUM($O274:P274))*(P$3<$H303)","v":-39923279},{"$f":"(SUM($O187:Q187)-SUM($O245:Q245)+SUM($O274:Q274))*(Q$3<$H303)","v":-41361683},{"$f":"(SUM($O187:R187)-SUM($O245:R245)+SUM($O274:R274))*(R$3<$H303)","v":-42800087},{"$f":"(SUM($O187:S187)-SUM($O245:S245)+SUM($O274:S274))*(S$3<$H303)","v":0},{"$f":"(SUM($O187:T187)-SUM($O245:T245)+SUM($O274:T274))*(T$3<$H303)","v":0},{"$f":"(SUM($O187:U187)-SUM($O245:U245)+SUM($O274:U274))*(U$3<$H303)","v":0},{"$f":"(SUM($O187:V187)-SUM($O245:V245)+SUM($O274:V274))*(V$3<$H303)","v":0},{"$f":"(SUM($O187:W187)-SUM($O245:W245)+SUM($O274:W274))*(W$3<$H303)","v":0},{"$f":"(SUM($O187:X187)-SUM($O245:X245)+SUM($O274:X274))*(X$3<$H303)","v":0},{"$f":"(SUM($O187:Y187)-SUM($O245:Y245)+SUM($O274:Y274))*(Y$3<$H303)","v":0},{"$f":"(SUM($O187:Z187)-SUM($O245:Z245)+SUM($O274:Z274))*(Z$3<$H303)","v":0},{"$f":"(SUM($O187:AA187)-SUM($O245:AA245)+SUM($O274:AA274))*(AA$3<$H303)","v":0},{"$f":"(SUM($O187:AB187)-SUM($O245:AB245)+SUM($O274:AB274))*(AB$3<$H303)","v":0},{"$f":"(SUM($O187:AC187)-SUM($O245:AC245)+SUM($O274:AC274))*(AC$3<$H303)","v":0},{"$f":"(SUM($O187:AD187)-SUM($O245:AD245)+SUM($O274:AD274))*(AD$3<$H303)","v":0},{"$f":"(SUM($O187:AE187)-SUM($O245:AE245)+SUM($O274:AE274))*(AE$3<$H303)","v":0},{"$f":"(SUM($O187:AF187)-SUM($O245:AF245)+SUM($O274:AF274))*(AF$3<$H303)","v":0},{"$f":"(SUM($O187:AG187)-SUM($O245:AG245)+SUM($O274:AG274))*(AG$3<$H303)","v":0},{"$f":"(SUM($O187:AH187)-SUM($O245:AH245)+SUM($O274:AH274))*(AH$3<$H303)","v":0},{"$f":"(SUM($O187:AI187)-SUM($O245:AI245)+SUM($O274:AI274))*(AI$3<$H303)","v":0},{"$f":"(SUM($O187:AJ187)-SUM($O245:AJ245)+SUM($O274:AJ274))*(AJ$3<$H303)","v":0},{"$f":"(SUM($O187:AK187)-SUM($O245:AK245)+SUM($O274:AK274))*(AK$3<$H303)","v":0},{"$f":"(SUM($O187:AL187)-SUM($O245:AL245)+SUM($O274:AL274))*(AL$3<$H303)","v":0},{"$f":"(SUM($O187:AM187)-SUM($O245:AM245)+SUM($O274:AM274))*(AM$3<$H303)","v":0},{"$f":"(SUM($O187:AN187)-SUM($O245:AN245)+SUM($O274:AN274))*(AN$3<$H303)","v":0},{"$f":"(SUM($O187:AO187)-SUM($O245:AO245)+SUM($O274:AO274))*(AO$3<$H303)","v":0},{"$f":"(SUM($O187:AP187)-SUM($O245:AP245)+SUM($O274:AP274))*(AP$3<$H303)","v":0},{"$f":"(SUM($O187:AQ187)-SUM($O245:AQ245)+SUM($O274:AQ274))*(AQ$3<$H303)","v":0},{"$f":"(SUM($O187:AR187)-SUM($O245:AR245)+SUM($O274:AR274))*(AR$3<$H303)","v":0},{"$f":"(SUM($O187:AS187)-SUM($O245:AS245)+SUM($O274:AS274))*(AS$3<$H303)","v":0},{"$f":"(SUM($O187:AT187)-SUM($O245:AT245)+SUM($O274:AT274))*(AT$3<$H303)","v":0},{"$f":"(SUM($O187:AU187)-SUM($O245:AU245)+SUM($O274:AU274))*(AU$3<$H303)","v":0},{"$f":"(SUM($O187:AV187)-SUM($O245:AV245)+SUM($O274:AV274))*(AV$3<$H303)","v":0},{"$f":"(SUM($O187:AW187)-SUM($O245:AW245)+SUM($O274:AW274))*(AW$3<$H303)","v":0},{"$f":"(SUM($O187:AX187)-SUM($O245:AX245)+SUM($O274:AX274))*(AX$3<$H303)","v":0},{"$f":"(SUM($O187:AY187)-SUM($O245:AY245)+SUM($O274:AY274))*(AY$3<$H303)","v":0}]
["...",null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O188:O188)-SUM($O246:O246)+SUM($O275:O275)","v":0},{"$f":"SUM($O188:P188)-SUM($O246:P246)+SUM($O275:P275)","v":0},{"$f":"SUM($O188:Q188)-SUM($O246:Q246)+SUM($O275:Q275)","v":0},{"$f":"SUM($O188:R188)-SUM($O246:R246)+SUM($O275:R275)","v":0},{"$f":"SUM($O188:S188)-SUM($O246:S246)+SUM($O275:S275)","v":0},{"$f":"SUM($O188:T188)-SUM($O246:T246)+SUM($O275:T275)","v":0},{"$f":"SUM($O188:U188)-SUM($O246:U246)+SUM($O275:U275)","v":0},{"$f":"SUM($O188:V188)-SUM($O246:V246)+SUM($O275:V275)","v":0},{"$f":"SUM($O188:W188)-SUM($O246:W246)+SUM($O275:W275)","v":0},{"$f":"SUM($O188:X188)-SUM($O246:X246)+SUM($O275:X275)","v":0},{"$f":"SUM($O188:Y188)-SUM($O246:Y246)+SUM($O275:Y275)","v":0},{"$f":"SUM($O188:Z188)-SUM($O246:Z246)+SUM($O275:Z275)","v":0},{"$f":"SUM($O188:AA188)-SUM($O246:AA246)+SUM($O275:AA275)","v":0},{"$f":"SUM($O188:AB188)-SUM($O246:AB246)+SUM($O275:AB275)","v":0},{"$f":"SUM($O188:AC188)-SUM($O246:AC246)+SUM($O275:AC275)","v":0},{"$f":"SUM($O188:AD188)-SUM($O246:AD246)+SUM($O275:AD275)","v":0},{"$f":"SUM($O188:AE188)-SUM($O246:AE246)+SUM($O275:AE275)","v":0},{"$f":"SUM($O188:AF188)-SUM($O246:AF246)+SUM($O275:AF275)","v":0},{"$f":"SUM($O188:AG188)-SUM($O246:AG246)+SUM($O275:AG275)","v":0},{"$f":"SUM($O188:AH188)-SUM($O246:AH246)+SUM($O275:AH275)","v":0},{"$f":"SUM($O188:AI188)-SUM($O246:AI246)+SUM($O275:AI275)","v":0},{"$f":"SUM($O188:AJ188)-SUM($O246:AJ246)+SUM($O275:AJ275)","v":0},{"$f":"SUM($O188:AK188)-SUM($O246:AK246)+SUM($O275:AK275)","v":0},{"$f":"SUM($O188:AL188)-SUM($O246:AL246)+SUM($O275:AL275)","v":0},{"$f":"SUM($O188:AM188)-SUM($O246:AM246)+SUM($O275:AM275)","v":0},{"$f":"SUM($O188:AN188)-SUM($O246:AN246)+SUM($O275:AN275)","v":0},{"$f":"SUM($O188:AO188)-SUM($O246:AO246)+SUM($O275:AO275)","v":0},{"$f":"SUM($O188:AP188)-SUM($O246:AP246)+SUM($O275:AP275)","v":0},{"$f":"SUM($O188:AQ188)-SUM($O246:AQ246)+SUM($O275:AQ275)","v":0},{"$f":"SUM($O188:AR188)-SUM($O246:AR246)+SUM($O275:AR275)","v":0},{"$f":"SUM($O188:AS188)-SUM($O246:AS246)+SUM($O275:AS275)","v":0},{"$f":"SUM($O188:AT188)-SUM($O246:AT246)+SUM($O275:AT275)","v":0},{"$f":"SUM($O188:AU188)-SUM($O246:AU246)+SUM($O275:AU275)","v":0},{"$f":"SUM($O188:AV188)-SUM($O246:AV246)+SUM($O275:AV275)","v":0},{"$f":"SUM($O188:AW188)-SUM($O246:AW246)+SUM($O275:AW275)","v":0},{"$f":"SUM($O188:AX188)-SUM($O246:AX246)+SUM($O275:AX275)","v":0},{"$f":"SUM($O188:AY188)-SUM($O246:AY246)+SUM($O275:AY275)","v":0}]
["...",null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O189:O189)-SUM($O247:O247)+SUM($O276:O276)","v":0},{"$f":"SUM($O189:P189)-SUM($O247:P247)+SUM($O276:P276)","v":0},{"$f":"SUM($O189:Q189)-SUM($O247:Q247)+SUM($O276:Q276)","v":0},{"$f":"SUM($O189:R189)-SUM($O247:R247)+SUM($O276:R276)","v":0},{"$f":"SUM($O189:S189)-SUM($O247:S247)+SUM($O276:S276)","v":0},{"$f":"SUM($O189:T189)-SUM($O247:T247)+SUM($O276:T276)","v":0},{"$f":"SUM($O189:U189)-SUM($O247:U247)+SUM($O276:U276)","v":0},{"$f":"SUM($O189:V189)-SUM($O247:V247)+SUM($O276:V276)","v":0},{"$f":"SUM($O189:W189)-SUM($O247:W247)+SUM($O276:W276)","v":0},{"$f":"SUM($O189:X189)-SUM($O247:X247)+SUM($O276:X276)","v":0},{"$f":"SUM($O189:Y189)-SUM($O247:Y247)+SUM($O276:Y276)","v":0},{"$f":"SUM($O189:Z189)-SUM($O247:Z247)+SUM($O276:Z276)","v":0},{"$f":"SUM($O189:AA189)-SUM($O247:AA247)+SUM($O276:AA276)","v":0},{"$f":"SUM($O189:AB189)-SUM($O247:AB247)+SUM($O276:AB276)","v":0},{"$f":"SUM($O189:AC189)-SUM($O247:AC247)+SUM($O276:AC276)","v":0},{"$f":"SUM($O189:AD189)-SUM($O247:AD247)+SUM($O276:AD276)","v":0},{"$f":"SUM($O189:AE189)-SUM($O247:AE247)+SUM($O276:AE276)","v":0},{"$f":"SUM($O189:AF189)-SUM($O247:AF247)+SUM($O276:AF276)","v":0},{"$f":"SUM($O189:AG189)-SUM($O247:AG247)+SUM($O276:AG276)","v":0},{"$f":"SUM($O189:AH189)-SUM($O247:AH247)+SUM($O276:AH276)","v":0},{"$f":"SUM($O189:AI189)-SUM($O247:AI247)+SUM($O276:AI276)","v":0},{"$f":"SUM($O189:AJ189)-SUM($O247:AJ247)+SUM($O276:AJ276)","v":0},{"$f":"SUM($O189:AK189)-SUM($O247:AK247)+SUM($O276:AK276)","v":0},{"$f":"SUM($O189:AL189)-SUM($O247:AL247)+SUM($O276:AL276)","v":0},{"$f":"SUM($O189:AM189)-SUM($O247:AM247)+SUM($O276:AM276)","v":0},{"$f":"SUM($O189:AN189)-SUM($O247:AN247)+SUM($O276:AN276)","v":0},{"$f":"SUM($O189:AO189)-SUM($O247:AO247)+SUM($O276:AO276)","v":0},{"$f":"SUM($O189:AP189)-SUM($O247:AP247)+SUM($O276:AP276)","v":0},{"$f":"SUM($O189:AQ189)-SUM($O247:AQ247)+SUM($O276:AQ276)","v":0},{"$f":"SUM($O189:AR189)-SUM($O247:AR247)+SUM($O276:AR276)","v":0},{"$f":"SUM($O189:AS189)-SUM($O247:AS247)+SUM($O276:AS276)","v":0},{"$f":"SUM($O189:AT189)-SUM($O247:AT247)+SUM($O276:AT276)","v":0},{"$f":"SUM($O189:AU189)-SUM($O247:AU247)+SUM($O276:AU276)","v":0},{"$f":"SUM($O189:AV189)-SUM($O247:AV247)+SUM($O276:AV276)","v":0},{"$f":"SUM($O189:AW189)-SUM($O247:AW247)+SUM($O276:AW276)","v":0},{"$f":"SUM($O189:AX189)-SUM($O247:AX247)+SUM($O276:AX276)","v":0},{"$f":"SUM($O189:AY189)-SUM($O247:AY247)+SUM($O276:AY276)","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O190:O190)-SUM($O248:O248)+SUM($O277:O277)","v":0},{"$f":"SUM($O190:P190)-SUM($O248:P248)+SUM($O277:P277)","v":0},{"$f":"SUM($O190:Q190)-SUM($O248:Q248)+SUM($O277:Q277)","v":0},{"$f":"SUM($O190:R190)-SUM($O248:R248)+SUM($O277:R277)","v":0},{"$f":"SUM($O190:S190)-SUM($O248:S248)+SUM($O277:S277)","v":0},{"$f":"SUM($O190:T190)-SUM($O248:T248)+SUM($O277:T277)","v":0},{"$f":"SUM($O190:U190)-SUM($O248:U248)+SUM($O277:U277)","v":0},{"$f":"SUM($O190:V190)-SUM($O248:V248)+SUM($O277:V277)","v":0},{"$f":"SUM($O190:W190)-SUM($O248:W248)+SUM($O277:W277)","v":0},{"$f":"SUM($O190:X190)-SUM($O248:X248)+SUM($O277:X277)","v":0},{"$f":"SUM($O190:Y190)-SUM($O248:Y248)+SUM($O277:Y277)","v":0},{"$f":"SUM($O190:Z190)-SUM($O248:Z248)+SUM($O277:Z277)","v":0},{"$f":"SUM($O190:AA190)-SUM($O248:AA248)+SUM($O277:AA277)","v":0},{"$f":"SUM($O190:AB190)-SUM($O248:AB248)+SUM($O277:AB277)","v":0},{"$f":"SUM($O190:AC190)-SUM($O248:AC248)+SUM($O277:AC277)","v":0},{"$f":"SUM($O190:AD190)-SUM($O248:AD248)+SUM($O277:AD277)","v":0},{"$f":"SUM($O190:AE190)-SUM($O248:AE248)+SUM($O277:AE277)","v":0},{"$f":"SUM($O190:AF190)-SUM($O248:AF248)+SUM($O277:AF277)","v":0},{"$f":"SUM($O190:AG190)-SUM($O248:AG248)+SUM($O277:AG277)","v":0},{"$f":"SUM($O190:AH190)-SUM($O248:AH248)+SUM($O277:AH277)","v":0},{"$f":"SUM($O190:AI190)-SUM($O248:AI248)+SUM($O277:AI277)","v":0},{"$f":"SUM($O190:AJ190)-SUM($O248:AJ248)+SUM($O277:AJ277)","v":0},{"$f":"SUM($O190:AK190)-SUM($O248:AK248)+SUM($O277:AK277)","v":0},{"$f":"SUM($O190:AL190)-SUM($O248:AL248)+SUM($O277:AL277)","v":0},{"$f":"SUM($O190:AM190)-SUM($O248:AM248)+SUM($O277:AM277)","v":0},{"$f":"SUM($O190:AN190)-SUM($O248:AN248)+SUM($O277:AN277)","v":0},{"$f":"SUM($O190:AO190)-SUM($O248:AO248)+SUM($O277:AO277)","v":0},{"$f":"SUM($O190:AP190)-SUM($O248:AP248)+SUM($O277:AP277)","v":0},{"$f":"SUM($O190:AQ190)-SUM($O248:AQ248)+SUM($O277:AQ277)","v":0},{"$f":"SUM($O190:AR190)-SUM($O248:AR248)+SUM($O277:AR277)","v":0},{"$f":"SUM($O190:AS190)-SUM($O248:AS248)+SUM($O277:AS277)","v":0},{"$f":"SUM($O190:AT190)-SUM($O248:AT248)+SUM($O277:AT277)","v":0},{"$f":"SUM($O190:AU190)-SUM($O248:AU248)+SUM($O277:AU277)","v":0},{"$f":"SUM($O190:AV190)-SUM($O248:AV248)+SUM($O277:AV277)","v":0},{"$f":"SUM($O190:AW190)-SUM($O248:AW248)+SUM($O277:AW277)","v":0},{"$f":"SUM($O190:AX190)-SUM($O248:AX248)+SUM($O277:AX277)","v":0},{"$f":"SUM($O190:AY190)-SUM($O248:AY248)+SUM($O277:AY277)","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O191:O191)-SUM($O249:O249)+SUM($O278:O278)","v":-18988355.75},{"$f":"SUM($O191:P191)-SUM($O249:P249)+SUM($O278:P278)","v":-9904471.125},{"$f":"SUM($O191:Q191)-SUM($O249:Q249)+SUM($O278:Q278)","v":-820586.5},{"$f":"SUM($O191:R191)-SUM($O249:R249)+SUM($O278:R278)","v":-821567.5},{"$f":"SUM($O191:S191)-SUM($O249:S249)+SUM($O278:S278)","v":-823529.5},{"$f":"SUM($O191:T191)-SUM($O249:T249)+SUM($O278:T278)","v":0},{"$f":"SUM($O191:U191)-SUM($O249:U249)+SUM($O278:U278)","v":0},{"$f":"SUM($O191:V191)-SUM($O249:V249)+SUM($O278:V278)","v":0},{"$f":"SUM($O191:W191)-SUM($O249:W249)+SUM($O278:W278)","v":0},{"$f":"SUM($O191:X191)-SUM($O249:X249)+SUM($O278:X278)","v":0},{"$f":"SUM($O191:Y191)-SUM($O249:Y249)+SUM($O278:Y278)","v":0},{"$f":"SUM($O191:Z191)-SUM($O249:Z249)+SUM($O278:Z278)","v":0},{"$f":"SUM($O191:AA191)-SUM($O249:AA249)+SUM($O278:AA278)","v":0},{"$f":"SUM($O191:AB191)-SUM($O249:AB249)+SUM($O278:AB278)","v":0},{"$f":"SUM($O191:AC191)-SUM($O249:AC249)+SUM($O278:AC278)","v":0},{"$f":"SUM($O191:AD191)-SUM($O249:AD249)+SUM($O278:AD278)","v":0},{"$f":"SUM($O191:AE191)-SUM($O249:AE249)+SUM($O278:AE278)","v":0},{"$f":"SUM($O191:AF191)-SUM($O249:AF249)+SUM($O278:AF278)","v":0},{"$f":"SUM($O191:AG191)-SUM($O249:AG249)+SUM($O278:AG278)","v":0},{"$f":"SUM($O191:AH191)-SUM($O249:AH249)+SUM($O278:AH278)","v":0},{"$f":"SUM($O191:AI191)-SUM($O249:AI249)+SUM($O278:AI278)","v":0},{"$f":"SUM($O191:AJ191)-SUM($O249:AJ249)+SUM($O278:AJ278)","v":0},{"$f":"SUM($O191:AK191)-SUM($O249:AK249)+SUM($O278:AK278)","v":0},{"$f":"SUM($O191:AL191)-SUM($O249:AL249)+SUM($O278:AL278)","v":0},{"$f":"SUM($O191:AM191)-SUM($O249:AM249)+SUM($O278:AM278)","v":0},{"$f":"SUM($O191:AN191)-SUM($O249:AN249)+SUM($O278:AN278)","v":0},{"$f":"SUM($O191:AO191)-SUM($O249:AO249)+SUM($O278:AO278)","v":0},{"$f":"SUM($O191:AP191)-SUM($O249:AP249)+SUM($O278:AP278)","v":0},{"$f":"SUM($O191:AQ191)-SUM($O249:AQ249)+SUM($O278:AQ278)","v":0},{"$f":"SUM($O191:AR191)-SUM($O249:AR249)+SUM($O278:AR278)","v":0},{"$f":"SUM($O191:AS191)-SUM($O249:AS249)+SUM($O278:AS278)","v":0},{"$f":"SUM($O191:AT191)-SUM($O249:AT249)+SUM($O278:AT278)","v":0},{"$f":"SUM($O191:AU191)-SUM($O249:AU249)+SUM($O278:AU278)","v":0},{"$f":"SUM($O191:AV191)-SUM($O249:AV249)+SUM($O278:AV278)","v":0},{"$f":"SUM($O191:AW191)-SUM($O249:AW249)+SUM($O278:AW278)","v":0},{"$f":"SUM($O191:AX191)-SUM($O249:AX249)+SUM($O278:AX278)","v":0},{"$f":"SUM($O191:AY191)-SUM($O249:AY249)+SUM($O278:AY278)","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O192:O192)-SUM($O250:O250)+SUM($O279:O279)","v":-15684317.0499999},{"$f":"SUM($O192:P192)-SUM($O250:P250)+SUM($O279:P279)","v":-12382355.529999901},{"$f":"SUM($O192:Q192)-SUM($O250:Q250)+SUM($O279:Q279)","v":-9080394.0099998992},{"$f":"SUM($O192:R192)-SUM($O250:R250)+SUM($O279:R279)","v":-5778432.4899998996},{"$f":"SUM($O192:S192)-SUM($O250:S250)+SUM($O279:S279)","v":-2476470.9699999001},{"$f":"SUM($O192:T192)-SUM($O250:T250)+SUM($O279:T279)","v":0},{"$f":"SUM($O192:U192)-SUM($O250:U250)+SUM($O279:U279)","v":0},{"$f":"SUM($O192:V192)-SUM($O250:V250)+SUM($O279:V279)","v":0},{"$f":"SUM($O192:W192)-SUM($O250:W250)+SUM($O279:W279)","v":0},{"$f":"SUM($O192:X192)-SUM($O250:X250)+SUM($O279:X279)","v":0},{"$f":"SUM($O192:Y192)-SUM($O250:Y250)+SUM($O279:Y279)","v":0},{"$f":"SUM($O192:Z192)-SUM($O250:Z250)+SUM($O279:Z279)","v":0},{"$f":"SUM($O192:AA192)-SUM($O250:AA250)+SUM($O279:AA279)","v":0},{"$f":"SUM($O192:AB192)-SUM($O250:AB250)+SUM($O279:AB279)","v":0},{"$f":"SUM($O192:AC192)-SUM($O250:AC250)+SUM($O279:AC279)","v":0},{"$f":"SUM($O192:AD192)-SUM($O250:AD250)+SUM($O279:AD279)","v":0},{"$f":"SUM($O192:AE192)-SUM($O250:AE250)+SUM($O279:AE279)","v":0},{"$f":"SUM($O192:AF192)-SUM($O250:AF250)+SUM($O279:AF279)","v":0},{"$f":"SUM($O192:AG192)-SUM($O250:AG250)+SUM($O279:AG279)","v":0},{"$f":"SUM($O192:AH192)-SUM($O250:AH250)+SUM($O279:AH279)","v":0},{"$f":"SUM($O192:AI192)-SUM($O250:AI250)+SUM($O279:AI279)","v":0},{"$f":"SUM($O192:AJ192)-SUM($O250:AJ250)+SUM($O279:AJ279)","v":0},{"$f":"SUM($O192:AK192)-SUM($O250:AK250)+SUM($O279:AK279)","v":0},{"$f":"SUM($O192:AL192)-SUM($O250:AL250)+SUM($O279:AL279)","v":0},{"$f":"SUM($O192:AM192)-SUM($O250:AM250)+SUM($O279:AM279)","v":0},{"$f":"SUM($O192:AN192)-SUM($O250:AN250)+SUM($O279:AN279)","v":0},{"$f":"SUM($O192:AO192)-SUM($O250:AO250)+SUM($O279:AO279)","v":0},{"$f":"SUM($O192:AP192)-SUM($O250:AP250)+SUM($O279:AP279)","v":0},{"$f":"SUM($O192:AQ192)-SUM($O250:AQ250)+SUM($O279:AQ279)","v":0},{"$f":"SUM($O192:AR192)-SUM($O250:AR250)+SUM($O279:AR279)","v":0},{"$f":"SUM($O192:AS192)-SUM($O250:AS250)+SUM($O279:AS279)","v":0},{"$f":"SUM($O192:AT192)-SUM($O250:AT250)+SUM($O279:AT279)","v":0},{"$f":"SUM($O192:AU192)-SUM($O250:AU250)+SUM($O279:AU279)","v":0},{"$f":"SUM($O192:AV192)-SUM($O250:AV250)+SUM($O279:AV279)","v":0},{"$f":"SUM($O192:AW192)-SUM($O250:AW250)+SUM($O279:AW279)","v":0},{"$f":"SUM($O192:AX192)-SUM($O250:AX250)+SUM($O279:AX279)","v":0},{"$f":"SUM($O192:AY192)-SUM($O250:AY250)+SUM($O279:AY279)","v":0}]
["...",null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O193:O193)-SUM($O251:O251)+SUM($O280:O280)","v":0},{"$f":"SUM($O193:P193)-SUM($O251:P251)+SUM($O280:P280)","v":0},{"$f":"SUM($O193:Q193)-SUM($O251:Q251)+SUM($O280:Q280)","v":0},{"$f":"SUM($O193:R193)-SUM($O251:R251)+SUM($O280:R280)","v":0},{"$f":"SUM($O193:S193)-SUM($O251:S251)+SUM($O280:S280)","v":0},{"$f":"SUM($O193:T193)-SUM($O251:T251)+SUM($O280:T280)","v":0},{"$f":"SUM($O193:U193)-SUM($O251:U251)+SUM($O280:U280)","v":0},{"$f":"SUM($O193:V193)-SUM($O251:V251)+SUM($O280:V280)","v":0},{"$f":"SUM($O193:W193)-SUM($O251:W251)+SUM($O280:W280)","v":0},{"$f":"SUM($O193:X193)-SUM($O251:X251)+SUM($O280:X280)","v":0},{"$f":"SUM($O193:Y193)-SUM($O251:Y251)+SUM($O280:Y280)","v":0},{"$f":"SUM($O193:Z193)-SUM($O251:Z251)+SUM($O280:Z280)","v":0},{"$f":"SUM($O193:AA193)-SUM($O251:AA251)+SUM($O280:AA280)","v":0},{"$f":"SUM($O193:AB193)-SUM($O251:AB251)+SUM($O280:AB280)","v":0},{"$f":"SUM($O193:AC193)-SUM($O251:AC251)+SUM($O280:AC280)","v":0},{"$f":"SUM($O193:AD193)-SUM($O251:AD251)+SUM($O280:AD280)","v":0},{"$f":"SUM($O193:AE193)-SUM($O251:AE251)+SUM($O280:AE280)","v":0},{"$f":"SUM($O193:AF193)-SUM($O251:AF251)+SUM($O280:AF280)","v":0},{"$f":"SUM($O193:AG193)-SUM($O251:AG251)+SUM($O280:AG280)","v":0},{"$f":"SUM($O193:AH193)-SUM($O251:AH251)+SUM($O280:AH280)","v":0},{"$f":"SUM($O193:AI193)-SUM($O251:AI251)+SUM($O280:AI280)","v":0},{"$f":"SUM($O193:AJ193)-SUM($O251:AJ251)+SUM($O280:AJ280)","v":0},{"$f":"SUM($O193:AK193)-SUM($O251:AK251)+SUM($O280:AK280)","v":0},{"$f":"SUM($O193:AL193)-SUM($O251:AL251)+SUM($O280:AL280)","v":0},{"$f":"SUM($O193:AM193)-SUM($O251:AM251)+SUM($O280:AM280)","v":0},{"$f":"SUM($O193:AN193)-SUM($O251:AN251)+SUM($O280:AN280)","v":0},{"$f":"SUM($O193:AO193)-SUM($O251:AO251)+SUM($O280:AO280)","v":0},{"$f":"SUM($O193:AP193)-SUM($O251:AP251)+SUM($O280:AP280)","v":0},{"$f":"SUM($O193:AQ193)-SUM($O251:AQ251)+SUM($O280:AQ280)","v":0},{"$f":"SUM($O193:AR193)-SUM($O251:AR251)+SUM($O280:AR280)","v":0},{"$f":"SUM($O193:AS193)-SUM($O251:AS251)+SUM($O280:AS280)","v":0},{"$f":"SUM($O193:AT193)-SUM($O251:AT251)+SUM($O280:AT280)","v":0},{"$f":"SUM($O193:AU193)-SUM($O251:AU251)+SUM($O280:AU280)","v":0},{"$f":"SUM($O193:AV193)-SUM($O251:AV251)+SUM($O280:AV280)","v":0},{"$f":"SUM($O193:AW193)-SUM($O251:AW251)+SUM($O280:AW280)","v":0},{"$f":"SUM($O193:AX193)-SUM($O251:AX251)+SUM($O280:AX280)","v":0},{"$f":"SUM($O193:AY193)-SUM($O251:AY251)+SUM($O280:AY280)","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O194:O194)-SUM($O252:O252)+SUM($O281:O281)","v":0},{"$f":"SUM($O194:P194)-SUM($O252:P252)+SUM($O281:P281)","v":0},{"$f":"SUM($O194:Q194)-SUM($O252:Q252)+SUM($O281:Q281)","v":0},{"$f":"SUM($O194:R194)-SUM($O252:R252)+SUM($O281:R281)","v":0},{"$f":"SUM($O194:S194)-SUM($O252:S252)+SUM($O281:S281)","v":0},{"$f":"SUM($O194:T194)-SUM($O252:T252)+SUM($O281:T281)","v":0},{"$f":"SUM($O194:U194)-SUM($O252:U252)+SUM($O281:U281)","v":0},{"$f":"SUM($O194:V194)-SUM($O252:V252)+SUM($O281:V281)","v":0},{"$f":"SUM($O194:W194)-SUM($O252:W252)+SUM($O281:W281)","v":0},{"$f":"SUM($O194:X194)-SUM($O252:X252)+SUM($O281:X281)","v":0},{"$f":"SUM($O194:Y194)-SUM($O252:Y252)+SUM($O281:Y281)","v":0},{"$f":"SUM($O194:Z194)-SUM($O252:Z252)+SUM($O281:Z281)","v":0},{"$f":"SUM($O194:AA194)-SUM($O252:AA252)+SUM($O281:AA281)","v":0},{"$f":"SUM($O194:AB194)-SUM($O252:AB252)+SUM($O281:AB281)","v":0},{"$f":"SUM($O194:AC194)-SUM($O252:AC252)+SUM($O281:AC281)","v":0},{"$f":"SUM($O194:AD194)-SUM($O252:AD252)+SUM($O281:AD281)","v":0},{"$f":"SUM($O194:AE194)-SUM($O252:AE252)+SUM($O281:AE281)","v":0},{"$f":"SUM($O194:AF194)-SUM($O252:AF252)+SUM($O281:AF281)","v":0},{"$f":"SUM($O194:AG194)-SUM($O252:AG252)+SUM($O281:AG281)","v":0},{"$f":"SUM($O194:AH194)-SUM($O252:AH252)+SUM($O281:AH281)","v":0},{"$f":"SUM($O194:AI194)-SUM($O252:AI252)+SUM($O281:AI281)","v":0},{"$f":"SUM($O194:AJ194)-SUM($O252:AJ252)+SUM($O281:AJ281)","v":0},{"$f":"SUM($O194:AK194)-SUM($O252:AK252)+SUM($O281:AK281)","v":0},{"$f":"SUM($O194:AL194)-SUM($O252:AL252)+SUM($O281:AL281)","v":0},{"$f":"SUM($O194:AM194)-SUM($O252:AM252)+SUM($O281:AM281)","v":0},{"$f":"SUM($O194:AN194)-SUM($O252:AN252)+SUM($O281:AN281)","v":0},{"$f":"SUM($O194:AO194)-SUM($O252:AO252)+SUM($O281:AO281)","v":0},{"$f":"SUM($O194:AP194)-SUM($O252:AP252)+SUM($O281:AP281)","v":0},{"$f":"SUM($O194:AQ194)-SUM($O252:AQ252)+SUM($O281:AQ281)","v":0},{"$f":"SUM($O194:AR194)-SUM($O252:AR252)+SUM($O281:AR281)","v":0},{"$f":"SUM($O194:AS194)-SUM($O252:AS252)+SUM($O281:AS281)","v":0},{"$f":"SUM($O194:AT194)-SUM($O252:AT252)+SUM($O281:AT281)","v":0},{"$f":"SUM($O194:AU194)-SUM($O252:AU252)+SUM($O281:AU281)","v":0},{"$f":"SUM($O194:AV194)-SUM($O252:AV252)+SUM($O281:AV281)","v":0},{"$f":"SUM($O194:AW194)-SUM($O252:AW252)+SUM($O281:AW281)","v":0},{"$f":"SUM($O194:AX194)-SUM($O252:AX252)+SUM($O281:AX281)","v":0},{"$f":"SUM($O194:AY194)-SUM($O252:AY252)+SUM($O281:AY281)","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O195:O195)-SUM($O253:O253)+SUM($O282:O282)","v":0},{"$f":"SUM($O195:P195)-SUM($O253:P253)+SUM($O282:P282)","v":0},{"$f":"SUM($O195:Q195)-SUM($O253:Q253)+SUM($O282:Q282)","v":0},{"$f":"SUM($O195:R195)-SUM($O253:R253)+SUM($O282:R282)","v":0},{"$f":"SUM($O195:S195)-SUM($O253:S253)+SUM($O282:S282)","v":0},{"$f":"SUM($O195:T195)-SUM($O253:T253)+SUM($O282:T282)","v":0},{"$f":"SUM($O195:U195)-SUM($O253:U253)+SUM($O282:U282)","v":0},{"$f":"SUM($O195:V195)-SUM($O253:V253)+SUM($O282:V282)","v":0},{"$f":"SUM($O195:W195)-SUM($O253:W253)+SUM($O282:W282)","v":0},{"$f":"SUM($O195:X195)-SUM($O253:X253)+SUM($O282:X282)","v":0},{"$f":"SUM($O195:Y195)-SUM($O253:Y253)+SUM($O282:Y282)","v":0},{"$f":"SUM($O195:Z195)-SUM($O253:Z253)+SUM($O282:Z282)","v":0},{"$f":"SUM($O195:AA195)-SUM($O253:AA253)+SUM($O282:AA282)","v":0},{"$f":"SUM($O195:AB195)-SUM($O253:AB253)+SUM($O282:AB282)","v":0},{"$f":"SUM($O195:AC195)-SUM($O253:AC253)+SUM($O282:AC282)","v":0},{"$f":"SUM($O195:AD195)-SUM($O253:AD253)+SUM($O282:AD282)","v":0},{"$f":"SUM($O195:AE195)-SUM($O253:AE253)+SUM($O282:AE282)","v":0},{"$f":"SUM($O195:AF195)-SUM($O253:AF253)+SUM($O282:AF282)","v":0},{"$f":"SUM($O195:AG195)-SUM($O253:AG253)+SUM($O282:AG282)","v":0},{"$f":"SUM($O195:AH195)-SUM($O253:AH253)+SUM($O282:AH282)","v":0},{"$f":"SUM($O195:AI195)-SUM($O253:AI253)+SUM($O282:AI282)","v":0},{"$f":"SUM($O195:AJ195)-SUM($O253:AJ253)+SUM($O282:AJ282)","v":0},{"$f":"SUM($O195:AK195)-SUM($O253:AK253)+SUM($O282:AK282)","v":0},{"$f":"SUM($O195:AL195)-SUM($O253:AL253)+SUM($O282:AL282)","v":0},{"$f":"SUM($O195:AM195)-SUM($O253:AM253)+SUM($O282:AM282)","v":0},{"$f":"SUM($O195:AN195)-SUM($O253:AN253)+SUM($O282:AN282)","v":0},{"$f":"SUM($O195:AO195)-SUM($O253:AO253)+SUM($O282:AO282)","v":0},{"$f":"SUM($O195:AP195)-SUM($O253:AP253)+SUM($O282:AP282)","v":0},{"$f":"SUM($O195:AQ195)-SUM($O253:AQ253)+SUM($O282:AQ282)","v":0},{"$f":"SUM($O195:AR195)-SUM($O253:AR253)+SUM($O282:AR282)","v":0},{"$f":"SUM($O195:AS195)-SUM($O253:AS253)+SUM($O282:AS282)","v":0},{"$f":"SUM($O195:AT195)-SUM($O253:AT253)+SUM($O282:AT282)","v":0},{"$f":"SUM($O195:AU195)-SUM($O253:AU253)+SUM($O282:AU282)","v":0},{"$f":"SUM($O195:AV195)-SUM($O253:AV253)+SUM($O282:AV282)","v":0},{"$f":"SUM($O195:AW195)-SUM($O253:AW253)+SUM($O282:AW282)","v":0},{"$f":"SUM($O195:AX195)-SUM($O253:AX253)+SUM($O282:AX282)","v":0},{"$f":"SUM($O195:AY195)-SUM($O253:AY253)+SUM($O282:AY282)","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O196:O196)-SUM($O254:O254)+SUM($O283:O283)","v":0},{"$f":"SUM($O196:P196)-SUM($O254:P254)+SUM($O283:P283)","v":0},{"$f":"SUM($O196:Q196)-SUM($O254:Q254)+SUM($O283:Q283)","v":0},{"$f":"SUM($O196:R196)-SUM($O254:R254)+SUM($O283:R283)","v":0},{"$f":"SUM($O196:S196)-SUM($O254:S254)+SUM($O283:S283)","v":0},{"$f":"SUM($O196:T196)-SUM($O254:T254)+SUM($O283:T283)","v":0},{"$f":"SUM($O196:U196)-SUM($O254:U254)+SUM($O283:U283)","v":0},{"$f":"SUM($O196:V196)-SUM($O254:V254)+SUM($O283:V283)","v":0},{"$f":"SUM($O196:W196)-SUM($O254:W254)+SUM($O283:W283)","v":0},{"$f":"SUM($O196:X196)-SUM($O254:X254)+SUM($O283:X283)","v":0},{"$f":"SUM($O196:Y196)-SUM($O254:Y254)+SUM($O283:Y283)","v":0},{"$f":"SUM($O196:Z196)-SUM($O254:Z254)+SUM($O283:Z283)","v":0},{"$f":"SUM($O196:AA196)-SUM($O254:AA254)+SUM($O283:AA283)","v":0},{"$f":"SUM($O196:AB196)-SUM($O254:AB254)+SUM($O283:AB283)","v":0},{"$f":"SUM($O196:AC196)-SUM($O254:AC254)+SUM($O283:AC283)","v":0},{"$f":"SUM($O196:AD196)-SUM($O254:AD254)+SUM($O283:AD283)","v":0},{"$f":"SUM($O196:AE196)-SUM($O254:AE254)+SUM($O283:AE283)","v":0},{"$f":"SUM($O196:AF196)-SUM($O254:AF254)+SUM($O283:AF283)","v":0},{"$f":"SUM($O196:AG196)-SUM($O254:AG254)+SUM($O283:AG283)","v":0},{"$f":"SUM($O196:AH196)-SUM($O254:AH254)+SUM($O283:AH283)","v":0},{"$f":"SUM($O196:AI196)-SUM($O254:AI254)+SUM($O283:AI283)","v":0},{"$f":"SUM($O196:AJ196)-SUM($O254:AJ254)+SUM($O283:AJ283)","v":0},{"$f":"SUM($O196:AK196)-SUM($O254:AK254)+SUM($O283:AK283)","v":0},{"$f":"SUM($O196:AL196)-SUM($O254:AL254)+SUM($O283:AL283)","v":0},{"$f":"SUM($O196:AM196)-SUM($O254:AM254)+SUM($O283:AM283)","v":0},{"$f":"SUM($O196:AN196)-SUM($O254:AN254)+SUM($O283:AN283)","v":0},{"$f":"SUM($O196:AO196)-SUM($O254:AO254)+SUM($O283:AO283)","v":0},{"$f":"SUM($O196:AP196)-SUM($O254:AP254)+SUM($O283:AP283)","v":0},{"$f":"SUM($O196:AQ196)-SUM($O254:AQ254)+SUM($O283:AQ283)","v":0},{"$f":"SUM($O196:AR196)-SUM($O254:AR254)+SUM($O283:AR283)","v":0},{"$f":"SUM($O196:AS196)-SUM($O254:AS254)+SUM($O283:AS283)","v":0},{"$f":"SUM($O196:AT196)-SUM($O254:AT254)+SUM($O283:AT283)","v":0},{"$f":"SUM($O196:AU196)-SUM($O254:AU254)+SUM($O283:AU283)","v":0},{"$f":"SUM($O196:AV196)-SUM($O254:AV254)+SUM($O283:AV283)","v":0},{"$f":"SUM($O196:AW196)-SUM($O254:AW254)+SUM($O283:AW283)","v":0},{"$f":"SUM($O196:AX196)-SUM($O254:AX254)+SUM($O283:AX283)","v":0},{"$f":"SUM($O196:AY196)-SUM($O254:AY254)+SUM($O283:AY283)","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O197:O197)-SUM($O255:O255)+SUM($O284:O284)","v":0},{"$f":"SUM($O197:P197)-SUM($O255:P255)+SUM($O284:P284)","v":0},{"$f":"SUM($O197:Q197)-SUM($O255:Q255)+SUM($O284:Q284)","v":0},{"$f":"SUM($O197:R197)-SUM($O255:R255)+SUM($O284:R284)","v":0},{"$f":"SUM($O197:S197)-SUM($O255:S255)+SUM($O284:S284)","v":0},{"$f":"SUM($O197:T197)-SUM($O255:T255)+SUM($O284:T284)","v":0},{"$f":"SUM($O197:U197)-SUM($O255:U255)+SUM($O284:U284)","v":0},{"$f":"SUM($O197:V197)-SUM($O255:V255)+SUM($O284:V284)","v":0},{"$f":"SUM($O197:W197)-SUM($O255:W255)+SUM($O284:W284)","v":0},{"$f":"SUM($O197:X197)-SUM($O255:X255)+SUM($O284:X284)","v":0},{"$f":"SUM($O197:Y197)-SUM($O255:Y255)+SUM($O284:Y284)","v":0},{"$f":"SUM($O197:Z197)-SUM($O255:Z255)+SUM($O284:Z284)","v":0},{"$f":"SUM($O197:AA197)-SUM($O255:AA255)+SUM($O284:AA284)","v":0},{"$f":"SUM($O197:AB197)-SUM($O255:AB255)+SUM($O284:AB284)","v":0},{"$f":"SUM($O197:AC197)-SUM($O255:AC255)+SUM($O284:AC284)","v":0},{"$f":"SUM($O197:AD197)-SUM($O255:AD255)+SUM($O284:AD284)","v":0},{"$f":"SUM($O197:AE197)-SUM($O255:AE255)+SUM($O284:AE284)","v":0},{"$f":"SUM($O197:AF197)-SUM($O255:AF255)+SUM($O284:AF284)","v":0},{"$f":"SUM($O197:AG197)-SUM($O255:AG255)+SUM($O284:AG284)","v":0},{"$f":"SUM($O197:AH197)-SUM($O255:AH255)+SUM($O284:AH284)","v":0},{"$f":"SUM($O197:AI197)-SUM($O255:AI255)+SUM($O284:AI284)","v":0},{"$f":"SUM($O197:AJ197)-SUM($O255:AJ255)+SUM($O284:AJ284)","v":0},{"$f":"SUM($O197:AK197)-SUM($O255:AK255)+SUM($O284:AK284)","v":0},{"$f":"SUM($O197:AL197)-SUM($O255:AL255)+SUM($O284:AL284)","v":0},{"$f":"SUM($O197:AM197)-SUM($O255:AM255)+SUM($O284:AM284)","v":0},{"$f":"SUM($O197:AN197)-SUM($O255:AN255)+SUM($O284:AN284)","v":0},{"$f":"SUM($O197:AO197)-SUM($O255:AO255)+SUM($O284:AO284)","v":0},{"$f":"SUM($O197:AP197)-SUM($O255:AP255)+SUM($O284:AP284)","v":0},{"$f":"SUM($O197:AQ197)-SUM($O255:AQ255)+SUM($O284:AQ284)","v":0},{"$f":"SUM($O197:AR197)-SUM($O255:AR255)+SUM($O284:AR284)","v":0},{"$f":"SUM($O197:AS197)-SUM($O255:AS255)+SUM($O284:AS284)","v":0},{"$f":"SUM($O197:AT197)-SUM($O255:AT255)+SUM($O284:AT284)","v":0},{"$f":"SUM($O197:AU197)-SUM($O255:AU255)+SUM($O284:AU284)","v":0},{"$f":"SUM($O197:AV197)-SUM($O255:AV255)+SUM($O284:AV284)","v":0},{"$f":"SUM($O197:AW197)-SUM($O255:AW255)+SUM($O284:AW284)","v":0},{"$f":"SUM($O197:AX197)-SUM($O255:AX255)+SUM($O284:AX284)","v":0},{"$f":"SUM($O197:AY197)-SUM($O255:AY255)+SUM($O284:AY284)","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O198:O198)-SUM($O256:O256)+SUM($O285:O285)","v":0},{"$f":"SUM($O198:P198)-SUM($O256:P256)+SUM($O285:P285)","v":0},{"$f":"SUM($O198:Q198)-SUM($O256:Q256)+SUM($O285:Q285)","v":0},{"$f":"SUM($O198:R198)-SUM($O256:R256)+SUM($O285:R285)","v":0},{"$f":"SUM($O198:S198)-SUM($O256:S256)+SUM($O285:S285)","v":0},{"$f":"SUM($O198:T198)-SUM($O256:T256)+SUM($O285:T285)","v":0},{"$f":"SUM($O198:U198)-SUM($O256:U256)+SUM($O285:U285)","v":0},{"$f":"SUM($O198:V198)-SUM($O256:V256)+SUM($O285:V285)","v":0},{"$f":"SUM($O198:W198)-SUM($O256:W256)+SUM($O285:W285)","v":0},{"$f":"SUM($O198:X198)-SUM($O256:X256)+SUM($O285:X285)","v":0},{"$f":"SUM($O198:Y198)-SUM($O256:Y256)+SUM($O285:Y285)","v":0},{"$f":"SUM($O198:Z198)-SUM($O256:Z256)+SUM($O285:Z285)","v":0},{"$f":"SUM($O198:AA198)-SUM($O256:AA256)+SUM($O285:AA285)","v":0},{"$f":"SUM($O198:AB198)-SUM($O256:AB256)+SUM($O285:AB285)","v":0},{"$f":"SUM($O198:AC198)-SUM($O256:AC256)+SUM($O285:AC285)","v":0},{"$f":"SUM($O198:AD198)-SUM($O256:AD256)+SUM($O285:AD285)","v":0},{"$f":"SUM($O198:AE198)-SUM($O256:AE256)+SUM($O285:AE285)","v":0},{"$f":"SUM($O198:AF198)-SUM($O256:AF256)+SUM($O285:AF285)","v":0},{"$f":"SUM($O198:AG198)-SUM($O256:AG256)+SUM($O285:AG285)","v":0},{"$f":"SUM($O198:AH198)-SUM($O256:AH256)+SUM($O285:AH285)","v":0},{"$f":"SUM($O198:AI198)-SUM($O256:AI256)+SUM($O285:AI285)","v":0},{"$f":"SUM($O198:AJ198)-SUM($O256:AJ256)+SUM($O285:AJ285)","v":0},{"$f":"SUM($O198:AK198)-SUM($O256:AK256)+SUM($O285:AK285)","v":0},{"$f":"SUM($O198:AL198)-SUM($O256:AL256)+SUM($O285:AL285)","v":0},{"$f":"SUM($O198:AM198)-SUM($O256:AM256)+SUM($O285:AM285)","v":0},{"$f":"SUM($O198:AN198)-SUM($O256:AN256)+SUM($O285:AN285)","v":0},{"$f":"SUM($O198:AO198)-SUM($O256:AO256)+SUM($O285:AO285)","v":0},{"$f":"SUM($O198:AP198)-SUM($O256:AP256)+SUM($O285:AP285)","v":0},{"$f":"SUM($O198:AQ198)-SUM($O256:AQ256)+SUM($O285:AQ285)","v":0},{"$f":"SUM($O198:AR198)-SUM($O256:AR256)+SUM($O285:AR285)","v":0},{"$f":"SUM($O198:AS198)-SUM($O256:AS256)+SUM($O285:AS285)","v":0},{"$f":"SUM($O198:AT198)-SUM($O256:AT256)+SUM($O285:AT285)","v":0},{"$f":"SUM($O198:AU198)-SUM($O256:AU256)+SUM($O285:AU285)","v":0},{"$f":"SUM($O198:AV198)-SUM($O256:AV256)+SUM($O285:AV285)","v":0},{"$f":"SUM($O198:AW198)-SUM($O256:AW256)+SUM($O285:AW285)","v":0},{"$f":"SUM($O198:AX198)-SUM($O256:AX256)+SUM($O285:AX285)","v":0},{"$f":"SUM($O198:AY198)-SUM($O256:AY256)+SUM($O285:AY285)","v":0}]
[null,null,null,{"$f":"\"Total \"&D289","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O314)","v":103408783.23983642},107759183.8036467,112245056.18901011,107773897.44700254,148836809.8389506,146921103.00920492,142300675.19618163,137388465.26309386,132418279.41682827,135098927.11394402,131613057.97110239,133105702.23056257,134562319.1603547,131857645.15172675,131185189.1695962,129007686.59644625,126354039.59255978,122490562.24143922,119979015.54064366,121352637.33899081,121205208.06183431,118518629.60228628,117454513.22480339,115927600.22282007,116704403.8524237,117870800.24607328,119494348.88327888,120340977.39332652,118864379.68409961,120802937.90451899,117904520.66383159,115940154.95743126,{"$f":"SUM(AU290:AU314)","v":113143117.36784792},109958155.49193734,107075784.53831488,104221436.01076496,146555987.51173362]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C318+1","v":1},{"$f":"INDEX(D$55:D$79,$C319,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C319,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"N319+(O232-O647)*$H319+(O233-O648)*$H320","v":-66235820.995829277},{"$f":"O319+(P232-P647)*$H319+(P233-P648)*$H320","v":-64002112.869316101},-61752182.407134064,-59489492.599074513,-57215543.476560846,-54926884.283756278,-52628559.971396543,-50319775.615546517,-47993990.986793876,-45640723.920550369,-43255215.86744827,-40828964.569057941,-38359896.836042792,-35717528.725869313,-32905488.163798869,-30091565.527911365,-27815951.497131169,-25601836.602831014,-23325747.345295444,-21440976.656008605,-19669907.910937969,-18160865.340159826,-16785517.550974164,-15577394.428839192,-14495080.975613868,-13423775.951055773,-12380467.505033432,-11349846.163969085,-10349998.818368649,-9379782.1511432454,-8417998.0951004587,-7508639.2568971198,-6611245.175150862,-5743686.7142225653,-4894522.5475739818,-4245530.3297865121,5.1339156925678253E-8]
["Clause",null,{"$f":"C319+1","v":2},{"$f":"INDEX(D$55:D$79,$C320,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N321+(O234-O649)*$H321+(O235-O650)*$H322","v":0},{"$f":"O321+(P234-P649)*$H321+(P235-P650)*$H322","v":-24095.221132932231},-458071.24164850474,-839696.24221800128,-968920.62871778209,-1166583.1457617274,-1431313.2660641861,-1760556.1458175851,-2144888.1268216511,-2663768.4932664335,-3323895.4529378423,-4102422.5667977259,-5046848.1587638063,-6102424.5025446136,-7241779.628627751,-8468368.0742859952,-9743105.8302597031,-11039960.320856497,-12365014.764245255,-13772033.299906369,-15277466.541875781,-16809283.2410696,-18341465.073658042,-19889587.652426109,-21448428.049312729,-23027414.61428443,-24630404.617310513,-26252276.474002674,-27862241.589586679,-29404236.955499534,-30847283.815604676,-32156875.928615045,-33294005.929886799,-34284967.882343784,-35152258.944568835,-35894003.449524693,-36539016.410919935]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N323+(O236-O651)*$H323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N324+(O237-O652)*$H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N325+(O238-O653)*$H325","v":8138835.8689999999},8508745.8167499993,8878655.7644999996,9248565.7122499999,9618475.6600000001,9988385.6077500004,10358295.555500001,10728205.503250001,11098115.451000001,11468025.398750002,11837935.346500002,12207845.294250002,12577755.242000002,12947665.189750003,13317575.137500003,13687485.085250003,14057395.033000004,14427304.980750004,14797214.928500004,15167124.876250004,15537034.824000005,15906944.771750005,16276854.719500005,16646764.667250006,17016674.615000006,17386584.562750004,17756494.510500003,18126404.458250001,18496314.405999999,18866224.353749998,19236134.301499996,19606044.249249995,19975954.196999993,20345864.144749992,20715774.09249999,21085684.040249988,0]
["...",null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N326+(O239-O654)*$H326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N327+(O240-O655)*$H327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N328+(O241-O656)*$H328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N329+(O242-O657)*$H329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N330+(O243-O658)*$H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N331+(O244-O659)*$H331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N332+(O245-O660)*$H332","v":14845540.53125},15400404.87425,15955269.217250001,16510133.560250001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N333+(O246-O661)*$H333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N334+(O247-O662)*$H334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N335+(O248-O663)*$H335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N336+(O249-O664)*$H336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N337+O665*$H337","v":6050225.3020374617},{"$f":"O337+P665*$H337","v":4776493.6456974614},{"$f":"P337+Q665*$H337","v":3502761.9893574612},{"$f":"Q337+R665*$H337","v":2229030.3330174615},{"$f":"R337+S665*$H337","v":955298.67667746171},{"$f":"S337+T665*$H337","v":0},{"$f":"T337+U665*$H337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N338+(O251-O666)*$H338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N339+(O252-O667)*$H339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N340+(O253-O668)*$H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N341+(O254-O669)*$H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N342+(O255-O670)*$H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N343+(O256-O671)*$H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D318","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O343)","v":-37201219.293541811},-35340563.753751576,-33873566.677675106,-32341459.235775054,-47610689.768601164,-46105081.821768008,-43701577.681960732,-41352126.2581141,-39040763.662615523,-36836467.015066803,-34741175.97388611,-32723541.841605663,-30828989.752806593,-28872288.038663924,-26829692.654926613,-24872448.516947359,-23501662.294390868,-22214491.942937508,-20893547.181040697,-20045885.079664968,-19410339.628813747,-19063203.809479423,-18850127.905132204,-18820217.414015293,-18926834.40992659,-19064606.002590202,-19254377.61184394,-19475718.179721758,-19715926.001955327,-19917794.752892785,-20029147.609205138,-20059470.936262168,{"$f":"SUM(AU319:AU343)","v":-19929296.908037666},-19682790.451816358,-19331007.399642829,-19053849.739061214,-36539016.410919882]
[]
[]
[null,null,null,"Rate Base, Ending"]
[{"$f":"+A377","v":"Base"},null,{"$f":"C347+1","v":1},{"$f":"INDEX(D$55:D$79,$C348,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C348,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"O290+O319","v":86575630.884014696},82166120.402525187,77772832.256704539,73400479.487843454,69047092.076093987,64715782.474760033,60402280.237524472,56108681.815979667,51838865.053344727,47596719.535901345,43393197.171719432,39260699.64711836,35171105.766306192,31288247.052596375,27582866.897463977,23897844.540249527,21092682.167972803,18399927.910086386,15791626.599623606,13996525.414253708,12401251.447555657,11225721.167470701,10265586.875915375,9571733.2110247165,9078212.8944885377,8602221.8775216267,8170811.2840559501,7759603.0346484333,7397397.8356977347,7082375.1233105138,6780780.100926999,6562664.5083759148,6363601.0263984296,6212046.3716080636,6085381.6742886323,5820528.9716991456,-1.2747477740049362E-7]
[{"$f":"+A378","v":"Clause"},null,{"$f":"C348+1","v":2},{"$f":"INDEX(D$55:D$79,$C349,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O291+O320","v":44853611.159992337},43623706.878618829,42393802.597245321,41163898.315871812,39933994.034498304,38704089.753124796,37474185.471751288,36244281.190377779,35014376.909004271,33784472.627630763,32554568.346257254,31324664.064883746,30094759.783510238,28864855.50213673,27634951.220763221,26405046.939389713,25175142.658016205,23945238.376642697,22715334.095269188,21485429.81389568,20255525.532522172,19025621.251148663,17795716.969775155,16565812.688401647,15335908.407028139,14106004.12565463,12876099.844281122,11646195.562907614,10416291.281534106,9186387.0001605973,7956482.718787089,6726578.4374135807,5496674.1560400724,4266769.8746665642,3041265.8374068663,2272694.120616056,4.4703483581542969E-8]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O292+O321","v":0},2210923.0870535416,3743446.6461535422,5447918.7804958634,8693584.4907303657,11684847.786537278,15196116.081758341,18341579.79296682,21367129.852797076,31908707.666905865,36136069.913547106,45193192.446770929,54048229.168473355,58597315.159522302,65086958.55260171,69965769.060791925,72902038.442687392,74432373.120753691,77263877.933641121,82693984.841963068,86191011.515129015,86440648.691508234,87963203.310245395,88573424.753672838,91150409.67217198,94068209.290840268,97346484.662066892,99795970.631528899,99854260.145540789,103318760.24394143,102023269.11726667,101659273.57634003,100603943.22801732,99229401.86187759,98233325.273447961,96871786.614575803,95831635.227198035]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O293+O322","v":0},0,403990.55012408347,808042.01149881561,1212155.6023492094,1616332.5652647782,2020574.1676868252,2424881.7024054802,2829256.4880666756,3233699.8696892615,3638213.2191924662,4042797.9359339019,4447455.4472583337,4852187.2090574205,5256994.7063406557,5661879.4538177233,6066842.9964924995,6471886.9102689382,6877012.8025690727,7282222.3129633758,7687517.1138137318,8092898.9109292645,8498369.4442352727,8903930.4884555694,9309583.8538084384,9715331.3867165316,10121174.970530953,10527116.526269831,10933158.013371654,11339301.430463679,11745548.816145714,12151902.249789555,12558363.852354437,12964935.787218789,13371620.261028592,13778419.524562757,14185335.873615775]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O294+O323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O295+O324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O296+O325","v":-12959896.131000001},-13548923.183250001,-14137950.2355,-14726977.28775,-15316004.34,-15905031.39225,-16494058.444499999,-17083085.496749997,-17672112.548999999,-18261139.60125,-18850166.653499998,-19439193.705749996,-20028220.757999998,-20617247.810249999,-21206274.862499997,-21795301.914749995,-22384328.966999996,-22973356.019249998,-23562383.071499996,-24151410.123749994,-24740437.175999995,-25329464.228249997,-25918491.280499995,-26507518.332749993,-27096545.384999994,-27685572.437249996,-28274599.489499997,-28863626.541749999,-29452653.594000001,-30041680.646250002,-30630707.698500004,-31219734.750750005,-31808761.803000007,-32397788.855250008,-32986815.90750001,-33575842.959750012,0]
["...",null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O297+O326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O298+O327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O299+O328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O300+O329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O301+O330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O302+O331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O303+O332","v":-23639334.46875},-24522874.125749998,-25406413.782749999,-26289953.439750001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O304+O333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O305+O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O306+O335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O307+O336","v":-18988355.75},-9904471.125,-820586.5,-821567.5,-823529.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O308+O337","v":-9634091.7479624376},-7605861.8843024392,-5577632.020642438,-3549402.1569824382,-1521172.2933224384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O309+O338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O310+O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O311+O340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O312+O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O313+O342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O314+O343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D347","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O348:O372)","v":66207563.946294598},72418620.049895138,78371489.511335045,75432438.211227491,101226120.07034941,100816021.18743688,98599097.514220908,96036339.004979759,93377515.754212752,98262460.098877221,96871881.997216254,100382160.38895693,103733329.40754813,102985357.11306283,104355496.51466957,104135238.0794989,102852377.29816891,100276070.2985017,99085468.359602988,101306752.25932583,101794868.43302058,99455425.792806864,98604385.319671214,97107382.80880478,97777569.442497104,98806194.243483067,100239971.27143492,100865259.21360476,99148453.682144269,100885143.1516262,97875373.054626465,95880684.021169081,{"$f":"SUM(AU348:AU372)","v":93213820.459810257},90275365.040120989,87744777.138672039,85167586.27170375,110016971.10081372]
[]
[]
[null,null,null,"Rate Base, Average"]
[{"$f":"A409","v":"Base"},null,{"$f":"C376+1","v":1},{"$f":"INDEX(D$55:D$79,$C377,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C377,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J203","v":0},null,null,null,null,{"$f":"N348+O174*$J377+(-O232+O319-N319)/2","v":-128411452.05799265},84370875.643269941,79969476.329614848,75586655.872273996,71223785.781968713,66881437.275427014,62559031.356142253,58255481.026752077,53973773.434662193,49717792.294623032,45494958.353810385,41326948.409418896,37215902.706712291,33229676.409451295,29435556.975030165,25740355.718856752,22495263.354111161,19746305.039029606,17095777.254855003,14894076.006938644,13198888.430904681,11813486.307513176,10745654.021693043,9918660.04347004,9324973.0527566355,8840217.3860050924,8386516.5807887781,7965207.1593521992,7578500.4351730775,7239886.4795041205,6931577.6121187434,6671722.3046514709,6463132.7673871815,6287823.6990032587,6148714.0229483545,5952955.3229938839,2910264.4858495151]
[{"$f":"A410","v":"Clause"},null,{"$f":"C377+1","v":2},{"$f":"INDEX(D$55:D$79,$C378,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N349+O175*$J378+(-O233+O320-N320)/2","v":22426805.579996169},44238659.019305579,43008754.737932071,41778850.456558563,40548946.175185055,39319041.893811546,38089137.612438038,36859233.33106453,35629329.049691021,34399424.768317513,33169520.486944009,31939616.2055705,30709711.924196992,29479807.642823484,28249903.361449976,27019999.080076467,25790094.798702959,24560190.517329451,23330286.235955942,22100381.954582434,20870477.673208926,19640573.391835418,18410669.110461909,17180764.829088401,15950860.547714893,14720956.266341385,13491051.984967876,12261147.703594368,11031243.42222086,9801339.1408473514,8571434.8594738431,7341530.5781003349,6111626.2967268266,4881722.0153533183,3654017.8560367161,2656979.9790114611,1136347.0603080518]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N350+O176*$J379+(-O234+O321-N321)/2","v":0},1105461.5435267708,2977184.8666035417,4595682.7133247033,7070751.6356131146,10189216.138633823,13440481.934147809,16768847.937362581,19854354.822881948,26637918.759851471,34022388.790226482,40664631.180159017,49620710.807622142,56322772.163997829,61842136.856062002,67526363.806696817,71433903.751739651,73667205.781720534,75848125.527197421,79978931.387802079,84442498.178546041,86315830.103318617,87201926.000876829,88268314.031959102,89861917.212922409,92609309.481506124,95707346.976453587,98571227.646797895,99825115.388534844,101586510.1947411,102671014.68060404,101841271.34680335,101131608.40217867,99916672.544947445,98731363.567662776,97552555.944011867,96351710.920886919]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N351+O177*$J380+(-O235+O322-N322)/2","v":0},0,201995.27506204174,606016.28081144951,1010098.8069240125,1414244.0838069937,1818453.3664758017,2222727.9350461527,2627069.0952360779,3031478.1788779683,3435956.5444408637,3840505.5775631843,4245126.6915961178,4649821.3281578775,5054590.9576990381,5459437.0800791895,5864361.2251551114,6269364.9533807188,6674449.8564190045,7079617.5577662243,7484869.7133885538,7890208.0123714972,8295634.1775822695,8701149.966345422,9106757.1711320039,9512457.620262485,9918253.1786237415,10324145.748400392,10730137.269820742,11136229.721917666,11542425.123304697,11948725.532967634,12355133.051071998,12761649.819786612,13168278.024123689,13575019.892795675,13981877.699089266]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N352+O178*$J381+(-O236+O323-N323)/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]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N353+O179*$J382+(-O237+O324-N324)/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]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N354+O180*$J383+(-O238+O325-N325)/2","v":-6479948.0655000005},-13254409.657125002,-13843436.709375001,-14432463.761624999,-15021490.813875001,-15610517.866124999,-16199544.918375,-16788571.970624998,-17377599.022874996,-17966626.075124998,-18555653.127374999,-19144680.179624997,-19733707.231874995,-20322734.284124997,-20911761.336374998,-21500788.388624996,-22089815.440874994,-22678842.493124995,-23267869.545374997,-23856896.597624995,-24445923.649874993,-25034950.702124994,-25623977.754374996,-26213004.806624994,-26802031.858874992,-27391058.911124997,-27980085.963374995,-28569113.015625,-29158140.067874998,-29747167.120125003,-30336194.172375001,-30925221.224625006,-31514248.276875004,-32103275.329125009,-32692302.381375007,-33281329.433625013,-44118684.979875006]
["...",null,8,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N355+O181*$J384+(-O239+O326-N326)/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]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N356+O182*$J385+(-O240+O327-N327)/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]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N357+O183*$J386+(-O241+O328-N328)/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]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N358+O184*$J387+(-O242+O329-N329)/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]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N359+O185*$J388+(-O243+O330-N330)/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]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N360+O186*$J389+(-O244+O331-N331)/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]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N361+O187*$J390+(-O245+O332-N332)/2","v":-11819667.234375},-24081104.297249999,-24964643.954249997,-25848183.611249998,-34545020.219875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,15,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N362+O188*$J391+(-O246+O333-N333)/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]
["...",null,16,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N363+O189*$J392+(-O247+O334-N334)/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]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N364+O190*$J393+(-O248+O335-N335)/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]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N365+O191*$J394+(-O249+O336-N336)/2","v":-9494177.875},-14446413.4375,-5362528.8125,-821077,-822548.5,-411764.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N366+O192*$J395+(-O250+O337-N337)/2","v":-4817045.8739812188},-8619976.8161324374,-6591746.952472439,-4563517.0888124388,-2535287.2251524385,-760586.14666121919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,20,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N367+O193*$J396+(-O251+O338-N338)/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]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N368+O194*$J397+(-O252+O339-N339)/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]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N369+O195*$J398+(-O253+O340-N340)/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]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N370+O196*$J399+(-O254+O341-N341)/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]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N371+O197*$J400+(-O255+O342-N342)/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]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N372+O198*$J401+(-O256+O343-N343)/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]
[null,null,null,{"$f":"\"Total \"&D376","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O377:O401)","v":-138595485.5268527},69313091.998094842,75395054.780615062,76901963.861281261,66929235.640788458,101021070.62889315,99707559.350828901,97317718.259600341,94706927.379596248,95819987.926544979,97567171.048046738,98627021.193086594,102057744.89825255,103359343.26030548,103670426.81386617,104245367.29708423,103493807.68883389,101564223.79833531,99680769.329052389,100196110.3094644,101550810.3461732,100625147.1129137,99029905.556239054,97855884.064237967,97442476.125650942,98291881.8429901,99523082.757458985,100552615.24251986,100006856.44787452,100016798.41688523,99380258.103126317,96878028.537897781,{"$f":"SUM(AU377:AU401)","v":94547252.240489677},91744592.749965608,89010071.089396536,86456181.705187887,70261515.186258763]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C408+1","v":1},{"$f":"INDEX(D$55:D$79,$C409,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C409,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,{"$f":"SUMPRODUCT(O409:AY409,$O$5:$AY$5)","v":13250003.795060877},{"$f":"SUM(O409:AY409)","v":21409127.775223043},null,null,null,{"$f":"P377*$H409*$I409","v":1761234.5587153123},1669355.7377499933,1577864.7487652311,1486790.2219258975,1396144.0813306135,1305914.2404785682,1216078.008396067,1126697.741520717,1037854.512054063,949703.22743635427,862696.38888972905,776878.67384456692,693666.55283636367,614464.64558048081,537327.64653713885,469586.630748961,412202.36931898439,356872.8365064871,310912.51789853111,275525.62734355539,246605.48068357073,224314.57626472577,207051.15019274573,194657.98682763905,184538.75520527523,175067.79106781015,166272.99419875993,158200.52557117864,151131.98922803314,144696.06891954437,139271.61238418706,134917.32426266029,{"$f":"AV377*$H409*$I409","v":131257.76298230301},128353.86081165946,124267.41528291145,60751.513462440613]
["Clause",null,{"$f":"C409+1","v":2},{"$f":"INDEX(D$55:D$79,$C410,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,8973587.3267815765,17074292.146108888,null,null,null,{"$f":"P378*$H410*$I410","v":923478.09006340336},897803.9470875063,872129.80411160912,846455.66113571206,820781.51815981511,795107.37518391793,769433.23220802087,743759.08923212381,718084.94625622674,692410.80328032968,666736.66030443262,641062.51732853567,615388.37435263849,589714.23137674143,564040.08840084437,538365.94542494731,512691.8024490503,487017.65947315318,461343.51649725612,435669.373521359,409995.23054546193,384321.08756956487,358646.94459366781,332972.80161777075,307298.65864187363,281624.51566597656,255950.37269007953,230276.22971418244,204602.08673828538,178927.94376238828,153253.80078649122,127579.65781059414,{"$f":"AV378*$H410*$I410","v":101905.51483469708},76277.299211935446,55464.221808428607,23721.144269867949]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,11380306.200518809,48766992.518804356,null,null,null,{"$f":"P379*$H411*$I411","v":23076.411841713842},62148.470485438869,95934.469731246281,147601.31433728937,212698.9847238021,280568.87033266423,350048.21595069941,414457.89898999402,556064.19554617594,710214.35359697044,848870.57537160045,1035827.9446086761,1175732.8820113358,1290949.1312644267,1409606.8655680006,1491176.4159406705,1537796.3980762376,1583322.9046607984,1669553.1112524853,1762729.6727976224,1801835.3108593191,1820332.4842644392,1842593.2399935082,1875859.5652958355,1933211.1356438301,1997882.3940454549,2057665.6494661248,2083840.4450535732,2120609.4056762974,2143248.3407948515,2125927.5221686196,2111113.3710343195,{"$f":"AV379*$H411*$I411","v":2085751.6925870629},2061008.472635478,2036400.9678653567,2011333.4343324432]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,1147400.3903481213,5175689.3606850924,null,null,null,{"$f":"P380*$H412*$I412","v":0},4216.6334819218082,12650.536204247477,21085.7231587069,29522.220029942739,37960.053016290542,46399.248840052525,54839.834757976983,63281.83857194717,71725.288639883991,80170.213886866783,88616.64381647647,97064.608522365597,105514.13870005972,113965.26565899495,122418.02133479614,130872.43830180059,139328.54978583235,147786.38967723201,156245.99254414684,164707.39364608726,173170.62894775375,181635.73513314076,190102.74961992272,198571.71057412759,207042.65692510374,215515.62838078671,223990.66544327058,232467.80942469134,240947.10246342776,249428.58754062612,257912.30849705572,{"$f":"AV380*$H412*$I412","v":266398.31005030108},274886.63781229866,283377.33830722334,291870.45898973383]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P381*$H413*$I413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV381*$H413*$I413","v":0},0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P382*$H414*$I414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV382*$H414*$I414","v":0},0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-5547512.5899195177,-17920988.723044373,null,null,null,{"$f":"P383*$H415*$I415","v":-276684.62802496267},-288980.51558724453,-301276.40314952628,-313572.29071180813,-325868.17827408999,-338164.06583637185,-350459.9533986536,-362755.8409609354,-375051.72852321726,-387347.61608549912,-399643.50364778092,-411939.39121006272,-424235.27877234458,-436531.16633462644,-448827.05389690824,-461122.94145918998,-473418.8290214719,-485714.7165837537,-498010.6041460355,-510306.49170831736,-522602.37927059917,-534898.26683288103,-547194.15439516283,-559490.04195744463,-571785.92951972655,-584081.81708200835,-596377.70464429038,-608673.59220657207,-620969.4797688541,-633265.36733113579,-645561.25489341782,-657857.1424556995,{"$f":"AV383*$H415*$I415","v":-670153.03001798154},-682448.91758026334,-694744.80514254526,-920973.64261299151]
["...",null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P384*$H416*$I416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV384*$H416*$I416","v":0},0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P385*$H417*$I417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV385*$H417*$I417","v":0},0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P386*$H418*$I418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV386*$H418*$I418","v":0},0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P387*$H419*$I419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV387*$H419*$I419","v":0},0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P388*$H420*$I420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV388*$H420*$I420","v":0},0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P389*$H421*$I421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV389*$H421*$I421","v":0},0,0,0]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-2108648.2275265018,-2284528.434817581,null,null,null,{"$f":"P390*$H422*$I422","v":-502690.9200239841},-521134.7321337852,-539578.54424358648,-721124.2384162253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV390*$H422*$I422","v":0},0,0,0]
[{"$f":"+A24","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P391*$H423*$I423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV391*$H423*$I423","v":0},0,0,0]
[{"$f":"+A25","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P392*$H424*$I424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV392*$H424*$I424","v":0},0,0,0]
[{"$f":"+A26","v":"Clause"},null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P393*$H425*$I425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV393*$H425*$I425","v":0},0,0,0]
[{"$f":"+A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-457082.45093318861,-456416.00503305986,null,null,null,{"$f":"P394*$H426*$I426","v":-301567.60139828938},-111942.3141536989,-17139.909675473958,-17170.627107684897,-8595.5526979127608,0,{"$f":"V394*$H426*$I426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-461146.19391980075,-481607.46678029082,null,null,null,{"$f":"P395*$H427*$I427","v":-179941.2528096507},-137602.13398860075,-95263.015167550766,-52923.896346500762,-15877.16846798788,0,{"$f":"V395*$H427*$I427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A29","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P396*$H428*$I428","v":0},0,0,0,0,0,{"$f":"V396*$H428*$I428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V397*$H429*$I429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V398*$H430*$I430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V399*$H431*$I431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V400*$H432*$I432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V401*$H433*$I433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D408","v":"Total Interest Expense"},null,null,null,null,null,null,26176908.250410382,71282561.17114611,null,null,null,{"$f":"SUM(P409:P433)","v":1446904.6583635425},1573865.0929415307,1605321.6865761965,1397141.867975387,2108805.9048041827,2081386.4731750693,2031498.7519961863,1976998.7235398765,2000233.7639051955,2036706.0568680391,2058830.3348048483,2130446.3883881927,2157617.1389503591,2164110.9805870824,2176112.8122680704,2160424.071990185,2120144.1791246012,2080827.2338425175,2091584.9311794695,2119864.1744983662,2100541.0364638399,2067240.5102136023,2042732.9155178999,2034103.0614037234,2051834.3305453802,2077535.5406223368,2099026.9400914605,2087634.2735756328,2087841.8112984532,2074554.0886090763,2022320.2679865062,1973665.5191489304,{"$f":"SUM(AV409:AV433)","v":1915160.2504363826},1858077.3528911085,1804765.1381213749,1466702.9084414942]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C437+1","v":1},{"$f":"INDEX(D$55:D$79,$C438,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C438,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,{"$f":"SUMPRODUCT(O438:AY438,$O$5:$AY$5)","v":39910767.5397228},{"$f":"SUM(O438:AY438)","v":64487130.34962754},null,null,null,{"$f":"P377*$H438*$I438","v":5305071.9186975267},5028320.7326535219,4752737.7479368439,4478409.202398628,4205371.0130042993,3933586.773611512,3662988.1360001164,3393762.9260246893,3126155.3439013069,2860631.9913708889,2598555.8620874411,2340061.5303926552,2089415.5932734781,1850848.9514759467,1618502.0868902747,1414457.1691798014,1241608.1682441034,1074948.282230773,936509.71116428799,829919.70675842441,742808.39204381336,675665.23357601522,623665.50621330913,586335.65561123169,555855.18879722815,527327.38956683676,500836.29576574749,476520.95036281273,455229.5820582601,435843.73709480232,419504.55507187516,406388.86214777117,{"$f":"AV377*$H438*$I438","v":395365.77854592685},386618.84033494658,374309.9247992094,182991.6103412458]
["Clause",null,{"$f":"C438+1","v":2},{"$f":"INDEX(D$55:D$79,$C439,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,27029634.356035803,51430030.910835363,null,null,null,{"$f":"P378*$H439*$I439","v":2781638.4018158959},2704304.4804116925,2626970.5590074891,2549636.6376032857,2472302.7161990823,2394968.7947948789,2317634.8733906755,2240300.9519864721,2162967.0305822683,2085633.1091780651,2008299.1877738619,1930965.2663696583,1853631.3449654551,1776297.4235612515,1698963.5021570481,1621629.5807528447,1544295.6593486411,1466961.7379444377,1389627.8165402343,1312293.8951360309,1234959.9737318275,1157626.0523276238,1080292.1309234204,1002958.2095192169,925624.28811501351,848290.36671081011,770956.44530660659,693622.52390240319,616288.60249819967,538954.68109399627,461620.75968979287,384286.83828558942,{"$f":"AV378*$H439*$I439","v":306952.91688138596},229757.33475187662,167065.58712028264,71451.230458049686]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,34278990.581805013,146892644.87266967,null,null,null,{"$f":"P379*$H440*$I440","v":69509.210933876297},187199.43004229749,288967.33764843066,444594.72134408134,640677.53236501745,845110.62305534584,1054391.6206054843,1248402.1225531711,1674939.0557819407,2139259.7623518603,2556910.6793460385,3120051.054161665,3541463.2681278549,3888509.8812354663,4245922.703437482,4491621.0001018848,4632046.5651430236,4769178.4368991191,5028915.2478022184,5309575.4004706172,5427366.7652364671,5483082.7030831333,5550135.049701524,5650337.6305141347,5823088.1615781412,6017886.5631854488,6197961.6519753579,6276803.6054002931,6387556.5880249301,6455748.0610870197,6403575.4597443007,6358953.27311219,{"$f":"AV379*$H440*$I440","v":6282560.5362812048},6208030.6784074996,6133909.6126475781,6058402.8792835278]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,3456122.0481492467,15589862.322086243,null,null,null,{"$f":"P380*$H441*$I441","v":0},12701.058905351059,38105.091704862316,63512.992781768051,88924.839501616152,114340.71077726546,139760.68709983196,165184.85057025409,190613.28493148889,216046.07560135261,241483.30970601787,266925.07611418067,292371.46547191101,317822.57023820013,343278.48472121928,368739.30511530308,394205.1295386728,419676.05807191413,445152.19279722462,470633.63783844549,496120.49940189498,521612.88581801794,547110.90758386743,572614.67740643804,598124.31024686445,623639.92336550355,649161.63636791985,674689.57125178853,700223.85245473904,725764.60690315266,751311.96406193892,776866.05598530499,{"$f":"AV380*$H441*$I441","v":802427.01736854261},827994.98560084926,853570.10081920633,879152.50596333481]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P381*$H442*$I442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV381*$H442*$I442","v":0},0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P382*$H443*$I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV382*$H443*$I443","v":0},0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-16709843.168686148,-53980393.218757704,null,null,null,{"$f":"P383*$H444*$I444","v":-833410.77042070578},-870447.61341208126,-907484.45640345663,-944521.29939483211,-981558.14238620771,-1018594.9853775832,-1055631.8283689586,-1092668.6713603339,-1129705.5143517095,-1166742.3573430851,-1203779.2003344605,-1240816.0433258358,-1277852.8863172114,-1314889.729308587,-1351926.5722999624,-1388963.4152913378,-1426000.2582827134,-1463037.101274089,-1500073.9442654643,-1537110.7872568397,-1574147.6302482153,-1611184.4732395909,-1648221.3162309662,-1685258.1592223416,-1722295.0022137174,-1759331.8452050928,-1796368.6881964686,-1833405.531187844,-1870442.3741792198,-1907479.217170595,-1944516.0601619713,-1981552.9031533464,{"$f":"AV383*$H444*$I444","v":-2018589.7461447222},-2055626.5891360976,-2092663.4321274736,-2774094.6741645802]
["...",null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P384*$H445*$I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV384*$H445*$I445","v":0},0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P385*$H446*$I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV385*$H446*$I446","v":0},0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P386*$H447*$I447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV386*$H447*$I447","v":0},0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P387*$H448*$I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV387*$H448*$I448","v":0},0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P388*$H449*$I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV388*$H449*$I449","v":0},0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P389*$H450*$I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV389*$H450*$I450","v":0},0,0,0]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-6351527.9341451749,-6881302.4290512931,null,null,null,{"$f":"P390*$H451*$I451","v":-1514171.6760024852},-1569726.8825553311,-1625282.0891081772,-2172121.7813853002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV390*$H451*$I451","v":0},0,0,0]
[{"$f":"+A24","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P391*$H452*$I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV391*$H452*$I452","v":0},0,0,0]
[{"$f":"+A25","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P392*$H453*$I453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV392*$H453*$I453","v":0},0,0,0]
[{"$f":"+A26","v":"Clause"},null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P393*$H454*$I454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV393*$H454*$I454","v":0},0,0,0]
[{"$f":"+A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1376792.9223145884,-1374785.4989349998,null,null,null,{"$f":"P394*$H455*$I455","v":-908361.58412312495},-337185.08667237498,-51627.679605999998,-51720.204582999992,-25890.943950499997,0,{"$f":"V394*$H455*$I455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1389033.4547844967,-1450665.520505585,null,null,null,{"$f":"P395*$H456*$I456","v":-542006.90224477532},-414475.86487756198,-286944.82751034846,-159413.79014313503,-47824.135729764137,0,{"$f":"V395*$H456*$I456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A29","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P396*$H457*$I457","v":0},0,0,0,0,0,{"$f":"V396*$H457*$I457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V397*$H458*$I458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V398*$H459*$I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V399*$H460*$I460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V400*$H461*$I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V401*$H462*$I462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D437","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,78848317.045782462,214712521.78796923,null,null,null,{"$f":"SUM(P438:P462)","v":4358268.5986562064},4740690.2544955136,4835441.6836696435,4208376.478621495,6352002.8790035434,6269411.9168614186,6119143.4887271505,5954982.1797742527,6024969.2008452956,6134828.5811590813,6201469.8385788985,6417186.8837123234,6499028.7855214886,6518589.0972022768,6554740.2049060613,6507483.6398584954,6386155.2639917275,6267727.4138721544,6300131.0240385011,6385311.8529466782,6327108.0001657885,6226802.4015651997,6152982.2781911548,6126988.0138286799,6180396.9465235295,6257812.3976235064,6322547.3412191626,6288231.1197294537,6288856.250856909,6248831.8690083753,6091496.6784059368,5944942.126377508,{"$f":"SUM(AV438:AV462)","v":5768716.502932338},5596775.2499590749,5436191.793258803,4417903.5518815778]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C466+1","v":1},{"$f":"INDEX(D$55:D$79,$C467,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C467,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O467:AY467,$O$5:$AY$5)","v":25064026.98974045},{"$f":"SUM(O467:AY467)","v":40498022.844719306},null,null,null,{"$f":"P438*(1/(1-$H467)-1)","v":3331593.8016077676},3157793.6062207511,2984727.0431691292,2812448.2699638112,2640979.8425175557,2470298.8977137012,2300362.5127587221,2131288.6425950737,1963230.6453560102,1796481.5476944575,1631897.3118440872,1469562.4507105688,1312156.3941477318,1162336.1547120009,1016421.945491125,888281.40498348954,779731.95099741628,675069.27125847898,588129.62325050728,521190.9269549243,466484.87949678639,424318.86666983785,391662.95323041762,368219.74627925543,349077.96349781164,331162.45913782221,314526.00910319434,299255.93260472937,285884.91864708805,273710.57644984941,263449.54353923624,255212.86703052951,{"$f":"AV438*(1/(1-$H467)-1)","v":248290.35258297322},242797.26114644797,235067.24215107047,114919.02920494192]
["Clause",null,{"$f":"C467+1","v":2},{"$f":"INDEX(D$55:D$79,$C468,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,16974654.379879218,32298143.140178666,null,null,null,{"$f":"P439*(1/(1-$H468)-1)","v":1746873.4448522294},1698307.6163106398,1649741.7877690501,1601175.9592274604,1552610.1306858708,1504044.3021442811,1455478.4736026914,1406912.6450611018,1358346.8165195116,1309780.9879779222,1261215.1594363325,1212649.3308947429,1164083.5023531532,1115517.6738115635,1066951.8452699736,1018386.0167283841,969820.18818679417,921254.3596452045,872688.53110361483,824122.70256202517,775556.8740204355,726991.0454788456,678425.21693725593,629859.38839566614,581293.55985407648,532727.73131248681,484161.90277089708,435596.07422930736,387030.24568771763,338464.41714612796,289898.58860453824,241332.76006294854,{"$f":"AV439*(1/(1-$H468)-1)","v":192766.93152135881},144287.98026949356,104917.46069458532,44871.489050374716]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,21527261.891626019,92248820.121501535,null,null,null,{"$f":"P440*(1/(1-$H469)-1)","v":43651.897627582883},117561.5468275397,181471.95848251061,279206.20880501327,402346.53334929672,530730.84712022741,662159.65429151908,783998.56536407943,1051864.4538345684,1343458.6134753441,1605744.069284061,1959397.1414617214,2224044.6978922593,2441990.5359162902,2666446.3701278125,2820745.3004302843,2908932.7838891679,2995051.8226029067,3158166.9627020038,3334421.995492944,3408395.1643304313,3443384.8640037752,3485493.846841454,3548421.2307217382,3656908.8454680801,3779242.558809584,3892330.0077321851,3941842.882837873,4011395.9362321808,4054220.2923310022,4021455.8137506945,3993433.0079007368,{"$f":"AV440*(1/(1-$H469)-1)","v":3945458.2448033779},3898653.3727239612,3852105.222757515,3804686.8712798064]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,2170450.272810048,9790458.9185914025,null,null,null,{"$f":"P441*(1/(1-$H470)-1)","v":0},7976.2856699050417,23930.059625804868,39886.262866205987,55844.94397679843,71806.15251498601,87769.939029320609,103736.35507932522,119705.45325571322,135677.28720101225,151651.91163060057,167629.38235416394,183609.75629758192,199593.09152525145,215579.44726285772,231568.88392059939,247561.4631168792,263557.2477024679,279556.30178515165,295558.6907548724,311564.48130937078,327573.74148034258,343586.54066011705,359602.94962887018,375623.04058238177,391646.88716034679,407674.56447525456,423706.14914184361,439741.7193071479,455781.3546811415,471825.13656799833,487873.14789797546,{"$f":"AV441*(1/(1-$H470)-1)","v":503925.47325993545},519982.19893451792,536043.41292797541,552109.20500668534]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P442*(1/(1-$H471)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV442*(1/(1-$H471)-1)","v":0},0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P443*(1/(1-$H472)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV443*(1/(1-$H472)-1)","v":0},0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-10493808.71358679,-33899774.821547881,null,null,null,{"$f":"P444*(1/(1-$H473)-1)","v":-523383.3206182943},-546642.51831291884,-569901.71600754326,-593160.91370216769,-616420.11139679223,-639679.30909141677,-662938.50678604119,-686197.70448066562,-709456.90217529016,-732716.0998699147,-755975.29756453913,-779234.49525916355,-802493.69295378809,-825752.89064841275,-849012.08834303706,-872271.28603766148,-895530.48373228614,-918789.68142691068,-942048.87912153511,-965308.07681615953,-988567.27451078407,-1011826.4722054086,-1035085.669900033,-1058344.8675946575,-1081604.0652892822,-1104863.2629839065,-1128122.4606785313,-1151381.6583731556,-1174640.8560677804,-1197900.0537624047,-1221159.2514570297,-1244418.449151654,{"$f":"AV444*(1/(1-$H473)-1)","v":-1267677.6468462786},-1290936.8445409031,-1314196.0422355279,-1742135.9716060022]
["...",null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P445*(1/(1-$H474)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV445*(1/(1-$H474)-1)","v":0},0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P446*(1/(1-$H475)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV446*(1/(1-$H475)-1)","v":0},0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P447*(1/(1-$H476)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV447*(1/(1-$H476)-1)","v":0},0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P448*(1/(1-$H477)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV448*(1/(1-$H477)-1)","v":0},0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P449*(1/(1-$H478)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV449*(1/(1-$H478)-1)","v":0},0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P450*(1/(1-$H479)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV450*(1/(1-$H479)-1)","v":0},0,0,0]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-3988769.8829409871,-4321469.1282157693,null,null,null,{"$f":"P451*(1/(1-$H480)-1)","v":-950902.27760351438},-985791.03776266833,-1020679.7979218224,-1364096.0149277649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV451*(1/(1-$H480)-1)","v":0},0,0,0]
[{"$f":"+A24","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P452*(1/(1-$H481)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV452*(1/(1-$H481)-1)","v":0},0,0,0]
[{"$f":"+A25","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P453*(1/(1-$H482)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV453*(1/(1-$H482)-1)","v":0},0,0,0]
[{"$f":"+A26","v":"Clause"},null,17,"Regulatory Asset","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P454*(1/(1-$H483)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV454*(1/(1-$H483)-1)","v":0},0,0,0]
[{"$f":"+A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,-864628.1966346805,-863367.53148421051,null,null,null,{"$f":"P455*(1/(1-$H484)-1)","v":-570452.55364346027},-211752.78336812154,-32422.266842514451,-32480.37267870126,-16259.554951412902,0,{"$f":"V455*(1/(1-$H484)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,-872315.27095338982,-911020.30856333638,null,null,null,{"$f":"P456*(1/(1-$H485)-1)","v":-340381.21699783817},-260291.51791049173,-180201.81882314518,-100112.1197357987,-30033.635096062706,0,{"$f":"V456*(1/(1-$H485)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A29","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P457*(1/(1-$H486)-1)","v":0},0,0,0,0,0,{"$f":"V457*(1/(1-$H486)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V458*(1/(1-$H487)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V459*(1/(1-$H488)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V460*(1/(1-$H489)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V461*(1/(1-$H490)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V462*(1/(1-$H491)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D466","v":"Total Income Tax"},null,null,null,null,null,null,49516871.469939888,134839813.23517969,null,null,null,{"$f":"SUM(P467:P491)","v":2736999.7752244729},2977161.1976746358,3036665.2494514692,2642867.279818058,3989068.149085253,3937200.8904017792,3842832.0728962123,3739738.5036189137,3783690.4667905127,3852682.3364788215,3894533.1546305427,4030003.8101620334,4081400.657736938,4093684.5653166929,4116387.519808732,4086710.3200250962,4010515.9024579721,3936143.0197821483,3956492.5397197423,4009986.2389486069,3973434.1246462399,3910442.0454273922,3864082.8877692115,3847758.4474308724,3881299.3441130687,3929916.3734363331,3970570.0234029996,3949019.3804405974,3949411.9638063544,3924276.586845716,3825469.8310054373,3733433.3337405361,{"$f":"SUM(AV467:AV491)","v":3622763.3553213663},3514783.9685335169,3413937.2962956177,2774450.6229358064]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C495+1","v":1},{"$f":"INDEX(D$55:D$79,$C496,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C496,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,{"$f":"SUMPRODUCT(O496:AY496,$O$5:$AY$5)","v":78224798.324524105},{"$f":"SUM(O496:AY496)","v":126394280.96956988},null,null,null,{"$f":"P409+P438+P467","v":10397900.279020606},9855470.0766242668,9315329.5398712046,8777647.6942883357,8242494.9368524682,7709799.9118037811,7179428.6571549047,6651749.3101404794,6127240.5013113804,5606816.7665017005,5093149.5628212579,4586502.6549477912,4095238.5402575736,3627649.7517684284,3172251.6789185386,2772325.2049122518,2433542.4885605043,2106890.3899957389,1835551.8523133264,1626636.2610569042,1455898.7522241706,1324298.676510579,1222379.6096364725,1149213.3887181261,1089471.907500315,1033557.6397724692,981635.2990677018,933977.4085387208,892246.48993338132,854250.38246419607,822225.71099529858,796519.05344096106,{"$f":"AV409+AV438+AV467","v":774913.89411120303},757769.96229305398,733644.58223319135,358662.15300862835]
["Clause",null,{"$f":"C496+1","v":2},{"$f":"INDEX(D$55:D$79,$C497,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,52977876.062696584,100802466.19712292,null,null,null,{"$f":"P410+P439+P468","v":5451989.9367315285},5300416.0438098386,5148842.1508881487,4997268.2579664588,4845694.365044768,4694120.4721230781,4542546.5792013882,4390972.6862796973,4239398.7933580065,4087824.9004363166,3936251.0075146272,3784677.1145929368,3633103.2216712469,3481529.3287495561,3329955.4358278662,3178381.5429061758,3026807.6499844855,2875233.7570627956,2723659.8641411052,2572085.9712194148,2420512.0782977249,2268938.1853760341,2117364.2924543442,1965790.3995326539,1814216.5066109637,1662642.6136892736,1511068.7207675832,1359494.8278458929,1207920.9349242027,1056347.0420025126,904773.14908082236,753199.25615913211,{"$f":"AV410+AV439+AV468","v":601625.36323744187},450322.61423330568,327447.26962329657,140043.86377829235]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,67186558.673949853,287908457.51297551,null,null,null,{"$f":"P411+P440+P469","v":136237.52040317302},366909.44735527603,566373.7658621876,871402.24448638386,1255723.0504381163,1656410.3405082375,2066599.4908477026,2446858.5869072448,3282867.7051626854,4192932.7294241749,5011525.3240016997,6115276.1402320629,6941240.8480314501,7621449.5484161833,8321975.9391332958,8803542.7164728399,9078775.7471084297,9347553.1641628239,9856635.3217567075,10406727.068761183,10637597.240426216,10746800.051351348,10878222.136536486,11074618.426531708,11413208.142690051,11795011.516040487,12147957.309173668,12302486.933291739,12519561.929933408,12653216.694212874,12550958.795663614,12463499.652047247,{"$f":"AV411+AV440+AV469","v":12313770.473671645},12167692.523766939,12022415.80327045,11874423.184895778]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,6773972.7113074157,30556010.601362739,null,null,null,{"$f":"P412+P441+P470","v":0},24893.978057177908,74685.687534914672,124484.97880668094,174292.00350835733,224106.91630854202,273929.87496920512,323761.04040755628,373600.57675914926,423448.65144224884,473305.43522348523,523171.1022848211,573045.83029185853,622929.80046351138,672823.197643072,722726.21037069859,772639.0309573526,822561.85556021449,872494.88425960834,922438.32113746472,972392.37435735296,1022357.2562461143,1072333.1833771253,1122320.376655231,1172319.0614033737,1222329.467450954,1272351.8292239611,1322386.3858369028,1372433.3811865784,1422493.0640477219,1472565.6881705634,1522651.5123803362,{"$f":"AV412+AV441+AV470","v":1572750.8006787791},1622863.8223476657,1672990.852054405,1723132.169959754]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P413+P442+P471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV413+AV442+AV471","v":0},0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P414+P443+P472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV414+AV443+AV472","v":0},0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-32751164.472192451,-105801156.76334995,null,null,null,{"$f":"P415+P444+P473","v":-1633478.7190639628},-1706070.6473122449,-1778662.5755605262,-1851254.503808808,-1923846.4320570901,-1996438.3603053717,-2069030.2885536533,-2141622.2168019349,-2214214.1450502169,-2286806.073298499,-2359398.0015467806,-2431989.9297950622,-2504581.8580433442,-2577173.7862916263,-2649765.7145399079,-2722357.6427881895,-2794949.5710364711,-2867541.4992847536,-2940133.4275330347,-3012725.3557813168,-3085317.2840295983,-3157909.2122778809,-3230501.140526162,-3303093.0687744436,-3375684.9970227261,-3448276.9252710077,-3520868.8535192902,-3593460.7817675718,-3666052.7100158543,-3738644.6382641355,-3811236.5665124189,-3883828.4947606996,{"$f":"AV415+AV444+AV473","v":-3956420.4230089821},-4029012.3512572637,-4101604.2795055471,-5437204.2883835733]
["...",null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P416+P445+P474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV416+AV445+AV474","v":0},0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P417+P446+P475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV417+AV446+AV475","v":0},0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P418+P447+P476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV418+AV447+AV476","v":0},0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P419+P448+P477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV419+AV448+AV477","v":0},0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P420+P449+P478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV420+AV449+AV478","v":0},0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P421+P450+P479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV421+AV450+AV479","v":0},0,0,0]
["Base",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-12448946.044612663,-13487299.992084645,null,null,null,{"$f":"P422+P451+P480","v":-2967764.8736299835},-3076652.6524517848,-3185540.4312735861,-4257342.0347292908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV422+AV451+AV480","v":0},0,0,0]
[{"$f":"+A24","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P423+P452+P481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV423+AV452+AV481","v":0},0,0,0]
[{"$f":"+A25","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P424+P453+P482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV424+AV453+AV482","v":0},0,0,0]
[{"$f":"+A26","v":"Clause"},null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P425+P454+P483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV425+AV454+AV483","v":0},0,0,0]
[{"$f":"+A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-2698503.5698824567,-2694569.0354522704,null,null,null,{"$f":"P426+P455+P484","v":-1780381.7391648744},-660880.18419419543,-101189.8561239884,-101371.20436938615,-50746.05159982566,0,{"$f":"V426+V455+V484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-2722494.9196576872,-2843293.295849212,null,null,null,{"$f":"P427+P456+P485","v":-1062329.3720522642},-812369.5167766544,-562409.66150104441,-312449.80622543447,-93734.939293814721,0,{"$f":"V427+V456+V485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A29","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P428+P457+P486","v":0},0,0,0,0,0,{"$f":"V428+V457+V486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V429+V458+V487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V430+V459+V488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V431+V460+V489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V432+V461+V490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V433+V462+V491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D495","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,154542096.76613265,420834896.19429493,null,null,null,{"$f":"SUM(P496:P520)","v":8542173.0322442241},9291716.5451116785,9477428.6196973119,8248385.6264149388,12449876.93289298,12287999.280438267,11993474.313619547,11671719.406933043,11808893.431541003,12024216.974505942,12154833.328014288,12577637.08226255,12738046.582208784,12776384.643106051,12847240.536982864,12754618.031873778,12516815.345574301,12284697.667496819,12348208.494937712,12515162.26639365,12401083.161275867,12204484.957206193,12059798.081478266,12008849.522663275,12113530.621181978,12265264.311682176,12392144.304713622,12324884.773745684,12326110.025961718,12247662.544463169,11939286.77739788,11652040.979266975,{"$f":"SUM(AV496:AV520)","v":11306640.108690087},10969636.5713837,10654894.227675796,8659057.0832588784]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$377:P$401,$H$496:$H$520)-P521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AV$377:AV$401,$H$496:$H$520)-AV521","v":0},{"$f":"SUMPRODUCT(AW$377:AW$401,$H$496:$H$520)-AW521","v":0},{"$f":"SUMPRODUCT(AX$377:AX$401,$H$496:$H$520)-AX521","v":0},{"$f":"SUMPRODUCT(AY$377:AY$401,$H$496:$H$520)-AY521","v":0}]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,{"$f":"C530+1","v":1},{"$f":"INDEX(D$55:D$79,$C531,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C531,1)","v":"Capital"},4,null,{"$f":"YEAR(I531)","v":2016},{"$f":"I174","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O531:AY531,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O531:AY531)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N531:N531))*IF($F531>=5,O$3>=YEAR($I531),1)*($F531>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N531:O531))*IF($F531>=5,P$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N531:P531))*IF($F531>=5,Q$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N531:Q531))*IF($F531>=5,R$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N531:R531))*IF($F531>=5,S$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N531:S531))*IF($F531>=5,T$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N531:T531))*IF($F531>=5,U$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N531:U531))*IF($F531>=5,V$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N531:V531))*IF($F531>=5,W$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N531:W531))*IF($F531>=5,X$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N531:X531))*IF($F531>=5,Y$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N531:Y531))*IF($F531>=5,Z$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N531:Z531))*IF($F531>=5,AA$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N531:AA531))*IF($F531>=5,AB$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N531:AB531))*IF($F531>=5,AC$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N531:AC531))*IF($F531>=5,AD$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N531:AD531))*IF($F531>=5,AE$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N531:AE531))*IF($F531>=5,AF$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N531:AF531))*IF($F531>=5,AG$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N531:AG531))*IF($F531>=5,AH$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N531:AH531))*IF($F531>=5,AI$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N531:AI531))*IF($F531>=5,AJ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N531:AJ531))*IF($F531>=5,AK$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N531:AK531))*IF($F531>=5,AL$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N531:AL531))*IF($F531>=5,AM$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N531:AM531))*IF($F531>=5,AN$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N531:AN531))*IF($F531>=5,AO$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N531:AO531))*IF($F531>=5,AP$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N531:AP531))*IF($F531>=5,AQ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N531:AQ531))*IF($F531>=5,AR$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N531:AR531))*IF($F531>=5,AS$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N531:AS531))*IF($F531>=5,AT$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N531:AT531))*IF($F531>=5,AU$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N531:AU531))*IF($F531>=5,AV$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N531:AV531))*IF($F531>=5,AW$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N531:AW531))*IF($F531>=5,AX$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N531:AX531))*IF($F531>=5,AY$3>=YEAR($I531),1)*($F531>=3)","v":0}]
[null,null,{"$f":"C531+1","v":2},{"$f":"INDEX(D$55:D$79,$C532,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I532)","v":2017},"2017-07-01",null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N532:N532))*IF($F532>=5,O$3>=YEAR($I532),1)*($F532>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N532:O532))*IF($F532>=5,P$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N532:P532))*IF($F532>=5,Q$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N532:Q532))*IF($F532>=5,R$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N532:R532))*IF($F532>=5,S$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N532:S532))*IF($F532>=5,T$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N532:T532))*IF($F532>=5,U$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N532:U532))*IF($F532>=5,V$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N532:V532))*IF($F532>=5,W$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N532:W532))*IF($F532>=5,X$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N532:X532))*IF($F532>=5,Y$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N532:Y532))*IF($F532>=5,Z$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N532:Z532))*IF($F532>=5,AA$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N532:AA532))*IF($F532>=5,AB$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N532:AB532))*IF($F532>=5,AC$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N532:AC532))*IF($F532>=5,AD$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N532:AD532))*IF($F532>=5,AE$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N532:AE532))*IF($F532>=5,AF$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N532:AF532))*IF($F532>=5,AG$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N532:AG532))*IF($F532>=5,AH$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N532:AH532))*IF($F532>=5,AI$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N532:AI532))*IF($F532>=5,AJ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N532:AJ532))*IF($F532>=5,AK$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N532:AK532))*IF($F532>=5,AL$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N532:AL532))*IF($F532>=5,AM$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N532:AM532))*IF($F532>=5,AN$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N532:AN532))*IF($F532>=5,AO$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N532:AO532))*IF($F532>=5,AP$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N532:AP532))*IF($F532>=5,AQ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N532:AQ532))*IF($F532>=5,AR$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N532:AR532))*IF($F532>=5,AS$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N532:AS532))*IF($F532>=5,AT$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N532:AT532))*IF($F532>=5,AU$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N532:AU532))*IF($F532>=5,AV$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N532:AV532))*IF($F532>=5,AW$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N532:AW532))*IF($F532>=5,AX$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N532:AX532))*IF($F532>=5,AY$3>=YEAR($I532),1)*($F532>=3)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2017,"2017-07-01",null,72352865.425284028,204784186.15841886,null,null,{"$f":"(SUM($N115:O115)-SUM($N533:N533))*IF($F533>=5,O$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N533:O533))*IF($F533>=5,P$3>=YEAR($I533),1)*($F533>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N533:P533))*IF($F533>=5,Q$3>=YEAR($I533),1)*($F533>=3)","v":2030820},{"$f":"(SUM($N115:R115)-SUM($N533:Q533))*IF($F533>=5,R$3>=YEAR($I533),1)*($F533>=3)","v":2191914.7200000007},{"$f":"(SUM($N115:S115)-SUM($N533:R533))*IF($F533>=5,S$3>=YEAR($I533),1)*($F533>=3)","v":3537006.2640000004},{"$f":"(SUM($N115:T115)-SUM($N533:S533))*IF($F533>=5,T$3>=YEAR($I533),1)*($F533>=3)","v":3419403.1934399996},{"$f":"(SUM($N115:U115)-SUM($N533:T533))*IF($F533>=5,U$3>=YEAR($I533),1)*($F533>=3)","v":4080174.7714577261},{"$f":"(SUM($N115:V115)-SUM($N533:U533))*IF($F533>=5,V$3>=YEAR($I533),1)*($F533>=3)","v":3856881.0534953475},{"$f":"(SUM($N115:W115)-SUM($N533:V533))*IF($F533>=5,W$3>=YEAR($I533),1)*($F533>=3)","v":3867969.2486754209},{"$f":"(SUM($N115:X115)-SUM($N533:W533))*IF($F533>=5,X$3>=YEAR($I533),1)*($F533>=3)","v":11671250.591977872},{"$f":"(SUM($N115:Y115)-SUM($N533:X533))*IF($F533>=5,Y$3>=YEAR($I533),1)*($F533>=3)","v":5668682.5807462111},{"$f":"(SUM($N115:Z115)-SUM($N533:Y533))*IF($F533>=5,Z$3>=YEAR($I533),1)*($F533>=3)","v":10778470.561035641},{"$f":"(SUM($N115:AA115)-SUM($N533:Z533))*IF($F533>=5,AA$3>=YEAR($I533),1)*($F533>=3)","v":10955868.380988643},{"$f":"(SUM($N115:AB115)-SUM($N533:AA533))*IF($F533>=5,AB$3>=YEAR($I533),1)*($F533>=3)","v":6936902.1437187493},{"$f":"(SUM($N115:AC115)-SUM($N533:AB533))*IF($F533>=5,AC$3>=YEAR($I533),1)*($F533>=3)","v":9119021.2200579494},{"$f":"(SUM($N115:AD115)-SUM($N533:AC533))*IF($F533>=5,AD$3>=YEAR($I533),1)*($F533>=3)","v":7761306.0322121233},{"$f":"(SUM($N115:AE115)-SUM($N533:AD533))*IF($F533>=5,AE$3>=YEAR($I533),1)*($F533>=3)","v":6002169.0284241289},{"$f":"(SUM($N115:AF115)-SUM($N533:AE533))*IF($F533>=5,AF$3>=YEAR($I533),1)*($F533>=3)","v":4723755.6112167984},{"$f":"(SUM($N115:AG115)-SUM($N533:AF533))*IF($F533>=5,AG$3>=YEAR($I533),1)*($F533>=3)","v":6160082.0754532367},{"$f":"(SUM($N115:AH115)-SUM($N533:AG533))*IF($F533>=5,AH$3>=YEAR($I533),1)*($F533>=3)","v":8989524.7068698257},{"$f":"(SUM($N115:AI115)-SUM($N533:AH533))*IF($F533>=5,AI$3>=YEAR($I533),1)*($F533>=3)","v":7315085.9406138361},{"$f":"(SUM($N115:AJ115)-SUM($N533:AI533))*IF($F533>=5,AJ$3>=YEAR($I533),1)*($F533>=3)","v":4207311.4569731206},{"$f":"(SUM($N115:AK115)-SUM($N533:AJ533))*IF($F533>=5,AK$3>=YEAR($I533),1)*($F533>=3)","v":5576742.7457380146},{"$f":"(SUM($N115:AL115)-SUM($N533:AK533))*IF($F533>=5,AL$3>=YEAR($I533),1)*($F533>=3)","v":4782147.9960176051},{"$f":"(SUM($N115:AM115)-SUM($N533:AL533))*IF($F533>=5,AM$3>=YEAR($I533),1)*($F533>=3)","v":6874176.9623895586},{"$f":"(SUM($N115:AN115)-SUM($N533:AM533))*IF($F533>=5,AN$3>=YEAR($I533),1)*($F533>=3)","v":7375167.3200187683},{"$f":"(SUM($N115:AO115)-SUM($N533:AN533))*IF($F533>=5,AO$3>=YEAR($I533),1)*($F533>=3)","v":7909853.6811127961},{"$f":"(SUM($N115:AP115)-SUM($N533:AO533))*IF($F533>=5,AP$3>=YEAR($I533),1)*($F533>=3)","v":7248912.5877587795},{"$f":"(SUM($N115:AQ115)-SUM($N533:AP533))*IF($F533>=5,AQ$3>=YEAR($I533),1)*($F533>=3)","v":4965844.8264919817},{"$f":"(SUM($N115:AR115)-SUM($N533:AQ533))*IF($F533>=5,AR$3>=YEAR($I533),1)*($F533>=3)","v":8435784.5861745179},{"$f":"(SUM($N115:AS115)-SUM($N533:AR533))*IF($F533>=5,AS$3>=YEAR($I533),1)*($F533>=3)","v":3696065.5539159775},{"$f":"(SUM($N115:AT115)-SUM($N533:AS533))*IF($F533>=5,AT$3>=YEAR($I533),1)*($F533>=3)","v":4575390.6797500253},{"$f":"(SUM($N115:AU115)-SUM($N533:AT533))*IF($F533>=5,AU$3>=YEAR($I533),1)*($F533>=3)","v":3793838.8743337989},{"$f":"(SUM($N115:AV115)-SUM($N533:AU533))*IF($F533>=5,AV$3>=YEAR($I533),1)*($F533>=3)","v":3399145.8659728169},{"$f":"(SUM($N115:AW115)-SUM($N533:AV533))*IF($F533>=5,AW$3>=YEAR($I533),1)*($F533>=3)","v":3723938.8988590837},{"$f":"(SUM($N115:AX115)-SUM($N533:AW533))*IF($F533>=5,AX$3>=YEAR($I533),1)*($F533>=3)","v":3301974.5055282712},{"$f":"(SUM($N115:AY115)-SUM($N533:AX533))*IF($F533>=5,AY$3>=YEAR($I533),1)*($F533>=3)","v":3594401.4930002391}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2017,"2017-07-01",null,6413425.3882791065,20397746.874314088,null,null,{"$f":"(SUM($N116:O116)-SUM($N534:N534))*IF($F534>=5,O$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N534:O534))*IF($F534>=5,P$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N534:P534))*IF($F534>=5,Q$3>=YEAR($I534),1)*($F534>=3)","v":408000},{"$f":"(SUM($N116:R116)-SUM($N534:Q534))*IF($F534>=5,R$3>=YEAR($I534),1)*($F534>=3)","v":416160},{"$f":"(SUM($N116:S116)-SUM($N534:R534))*IF($F534>=5,S$3>=YEAR($I534),1)*($F534>=3)","v":424483.19999999995},{"$f":"(SUM($N116:T116)-SUM($N534:S534))*IF($F534>=5,T$3>=YEAR($I534),1)*($F534>=3)","v":432972.86400000006},{"$f":"(SUM($N116:U116)-SUM($N534:T534))*IF($F534>=5,U$3>=YEAR($I534),1)*($F534>=3)","v":441632.32128000003},{"$f":"(SUM($N116:V116)-SUM($N534:U534))*IF($F534>=5,V$3>=YEAR($I534),1)*($F534>=3)","v":450464.96770559996},{"$f":"(SUM($N116:W116)-SUM($N534:V534))*IF($F534>=5,W$3>=YEAR($I534),1)*($F534>=3)","v":459474.26705971221},{"$f":"(SUM($N116:X116)-SUM($N534:W534))*IF($F534>=5,X$3>=YEAR($I534),1)*($F534>=3)","v":468663.75240090629},{"$f":"(SUM($N116:Y116)-SUM($N534:X534))*IF($F534>=5,Y$3>=YEAR($I534),1)*($F534>=3)","v":478037.02744892426},{"$f":"(SUM($N116:Z116)-SUM($N534:Y534))*IF($F534>=5,Z$3>=YEAR($I534),1)*($F534>=3)","v":487597.76799790282},{"$f":"(SUM($N116:AA116)-SUM($N534:Z534))*IF($F534>=5,AA$3>=YEAR($I534),1)*($F534>=3)","v":497349.72335786093},{"$f":"(SUM($N116:AB116)-SUM($N534:AA534))*IF($F534>=5,AB$3>=YEAR($I534),1)*($F534>=3)","v":507296.71782501787},{"$f":"(SUM($N116:AC116)-SUM($N534:AB534))*IF($F534>=5,AC$3>=YEAR($I534),1)*($F534>=3)","v":517442.65218151826},{"$f":"(SUM($N116:AD116)-SUM($N534:AC534))*IF($F534>=5,AD$3>=YEAR($I534),1)*($F534>=3)","v":527791.50522514898},{"$f":"(SUM($N116:AE116)-SUM($N534:AD534))*IF($F534>=5,AE$3>=YEAR($I534),1)*($F534>=3)","v":538347.33532965183},{"$f":"(SUM($N116:AF116)-SUM($N534:AE534))*IF($F534>=5,AF$3>=YEAR($I534),1)*($F534>=3)","v":549114.28203624487},{"$f":"(SUM($N116:AG116)-SUM($N534:AF534))*IF($F534>=5,AG$3>=YEAR($I534),1)*($F534>=3)","v":560096.5676769698},{"$f":"(SUM($N116:AH116)-SUM($N534:AG534))*IF($F534>=5,AH$3>=YEAR($I534),1)*($F534>=3)","v":571298.49903050903},{"$f":"(SUM($N116:AI116)-SUM($N534:AH534))*IF($F534>=5,AI$3>=YEAR($I534),1)*($F534>=3)","v":582724.46901111864},{"$f":"(SUM($N116:AJ116)-SUM($N534:AI534))*IF($F534>=5,AJ$3>=YEAR($I534),1)*($F534>=3)","v":594378.95839134231},{"$f":"(SUM($N116:AK116)-SUM($N534:AJ534))*IF($F534>=5,AK$3>=YEAR($I534),1)*($F534>=3)","v":606266.53755916841},{"$f":"(SUM($N116:AL116)-SUM($N534:AK534))*IF($F534>=5,AL$3>=YEAR($I534),1)*($F534>=3)","v":618391.86831035279},{"$f":"(SUM($N116:AM116)-SUM($N534:AL534))*IF($F534>=5,AM$3>=YEAR($I534),1)*($F534>=3)","v":630759.70567655936},{"$f":"(SUM($N116:AN116)-SUM($N534:AM534))*IF($F534>=5,AN$3>=YEAR($I534),1)*($F534>=3)","v":643374.89979008958},{"$f":"(SUM($N116:AO116)-SUM($N534:AN534))*IF($F534>=5,AO$3>=YEAR($I534),1)*($F534>=3)","v":656242.39778589271},{"$f":"(SUM($N116:AP116)-SUM($N534:AO534))*IF($F534>=5,AP$3>=YEAR($I534),1)*($F534>=3)","v":669367.24574160948},{"$f":"(SUM($N116:AQ116)-SUM($N534:AP534))*IF($F534>=5,AQ$3>=YEAR($I534),1)*($F534>=3)","v":682754.59065644257},{"$f":"(SUM($N116:AR116)-SUM($N534:AQ534))*IF($F534>=5,AR$3>=YEAR($I534),1)*($F534>=3)","v":696409.68246957101},{"$f":"(SUM($N116:AS116)-SUM($N534:AR534))*IF($F534>=5,AS$3>=YEAR($I534),1)*($F534>=3)","v":710337.87611896358},{"$f":"(SUM($N116:AT116)-SUM($N534:AS534))*IF($F534>=5,AT$3>=YEAR($I534),1)*($F534>=3)","v":724544.6336413417},{"$f":"(SUM($N116:AU116)-SUM($N534:AT534))*IF($F534>=5,AU$3>=YEAR($I534),1)*($F534>=3)","v":739035.52631416731},{"$f":"(SUM($N116:AV116)-SUM($N534:AU534))*IF($F534>=5,AV$3>=YEAR($I534),1)*($F534>=3)","v":753816.236840453},{"$f":"(SUM($N116:AW116)-SUM($N534:AV534))*IF($F534>=5,AW$3>=YEAR($I534),1)*($F534>=3)","v":768892.56157726049},{"$f":"(SUM($N116:AX116)-SUM($N534:AW534))*IF($F534>=5,AX$3>=YEAR($I534),1)*($F534>=3)","v":784270.4128088057},{"$f":"(SUM($N116:AY116)-SUM($N534:AX534))*IF($F534>=5,AY$3>=YEAR($I534),1)*($F534>=3)","v":799955.82106498256}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N535:N535))*IF($F535>=5,O$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N535:O535))*IF($F535>=5,P$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N535:P535))*IF($F535>=5,Q$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N535:Q535))*IF($F535>=5,R$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N535:R535))*IF($F535>=5,S$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N535:S535))*IF($F535>=5,T$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N535:T535))*IF($F535>=5,U$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N535:U535))*IF($F535>=5,V$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N535:V535))*IF($F535>=5,W$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N535:W535))*IF($F535>=5,X$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N535:X535))*IF($F535>=5,Y$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N535:Y535))*IF($F535>=5,Z$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N535:Z535))*IF($F535>=5,AA$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N535:AA535))*IF($F535>=5,AB$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N535:AB535))*IF($F535>=5,AC$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N535:AC535))*IF($F535>=5,AD$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N535:AD535))*IF($F535>=5,AE$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N535:AE535))*IF($F535>=5,AF$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N535:AF535))*IF($F535>=5,AG$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N535:AG535))*IF($F535>=5,AH$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N535:AH535))*IF($F535>=5,AI$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N535:AI535))*IF($F535>=5,AJ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N535:AJ535))*IF($F535>=5,AK$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N535:AK535))*IF($F535>=5,AL$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N535:AL535))*IF($F535>=5,AM$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N535:AM535))*IF($F535>=5,AN$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N535:AN535))*IF($F535>=5,AO$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N535:AO535))*IF($F535>=5,AP$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N535:AP535))*IF($F535>=5,AQ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N535:AQ535))*IF($F535>=5,AR$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N535:AR535))*IF($F535>=5,AS$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N535:AS535))*IF($F535>=5,AT$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N535:AT535))*IF($F535>=5,AU$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N535:AU535))*IF($F535>=5,AV$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N535:AV535))*IF($F535>=5,AW$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N535:AW535))*IF($F535>=5,AX$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N535:AX535))*IF($F535>=5,AY$3>=YEAR($I535),1)*($F535>=3)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N536:N536))*IF($F536>=5,O$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N536:O536))*IF($F536>=5,P$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N536:P536))*IF($F536>=5,Q$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N536:Q536))*IF($F536>=5,R$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N536:R536))*IF($F536>=5,S$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N536:S536))*IF($F536>=5,T$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N536:T536))*IF($F536>=5,U$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N536:U536))*IF($F536>=5,V$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N536:V536))*IF($F536>=5,W$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N536:W536))*IF($F536>=5,X$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N536:X536))*IF($F536>=5,Y$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N536:Y536))*IF($F536>=5,Z$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N536:Z536))*IF($F536>=5,AA$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N536:AA536))*IF($F536>=5,AB$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N536:AB536))*IF($F536>=5,AC$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N536:AC536))*IF($F536>=5,AD$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N536:AD536))*IF($F536>=5,AE$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N536:AE536))*IF($F536>=5,AF$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N536:AF536))*IF($F536>=5,AG$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N536:AG536))*IF($F536>=5,AH$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N536:AH536))*IF($F536>=5,AI$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N536:AI536))*IF($F536>=5,AJ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N536:AJ536))*IF($F536>=5,AK$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N536:AK536))*IF($F536>=5,AL$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N536:AL536))*IF($F536>=5,AM$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N536:AM536))*IF($F536>=5,AN$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N536:AN536))*IF($F536>=5,AO$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N536:AO536))*IF($F536>=5,AP$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N536:AP536))*IF($F536>=5,AQ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N536:AQ536))*IF($F536>=5,AR$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N536:AR536))*IF($F536>=5,AS$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N536:AS536))*IF($F536>=5,AT$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N536:AT536))*IF($F536>=5,AU$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N536:AU536))*IF($F536>=5,AV$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N536:AV536))*IF($F536>=5,AW$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N536:AW536))*IF($F536>=5,AX$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N536:AX536))*IF($F536>=5,AY$3>=YEAR($I536),1)*($F536>=3)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2052},"2052-01-01",null,4402298.4194479352,54661527,null,null,{"$f":"IF(O$3=$H537,SUM(-$O180:O180,$O238:O238),0)","v":0},{"$f":"IF(P$3=$H537,SUM(-$O180:P180,$O238:P238),0)","v":0},{"$f":"IF(Q$3=$H537,SUM(-$O180:Q180,$O238:Q238),0)","v":0},{"$f":"IF(R$3=$H537,SUM(-$O180:R180,$O238:R238),0)","v":0},{"$f":"IF(S$3=$H537,SUM(-$O180:S180,$O238:S238),0)","v":0},{"$f":"IF(T$3=$H537,SUM(-$O180:T180,$O238:T238),0)","v":0},{"$f":"IF(U$3=$H537,SUM(-$O180:U180,$O238:U238),0)","v":0},{"$f":"IF(V$3=$H537,SUM(-$O180:V180,$O238:V238),0)","v":0},{"$f":"IF(W$3=$H537,SUM(-$O180:W180,$O238:W238),0)","v":0},{"$f":"IF(X$3=$H537,SUM(-$O180:X180,$O238:X238),0)","v":0},{"$f":"IF(Y$3=$H537,SUM(-$O180:Y180,$O238:Y238),0)","v":0},{"$f":"IF(Z$3=$H537,SUM(-$O180:Z180,$O238:Z238),0)","v":0},{"$f":"IF(AA$3=$H537,SUM(-$O180:AA180,$O238:AA238),0)","v":0},{"$f":"IF(AB$3=$H537,SUM(-$O180:AB180,$O238:AB238),0)","v":0},{"$f":"IF(AC$3=$H537,SUM(-$O180:AC180,$O238:AC238),0)","v":0},{"$f":"IF(AD$3=$H537,SUM(-$O180:AD180,$O238:AD238),0)","v":0},{"$f":"IF(AE$3=$H537,SUM(-$O180:AE180,$O238:AE238),0)","v":0},{"$f":"IF(AF$3=$H537,SUM(-$O180:AF180,$O238:AF238),0)","v":0},{"$f":"IF(AG$3=$H537,SUM(-$O180:AG180,$O238:AG238),0)","v":0},{"$f":"IF(AH$3=$H537,SUM(-$O180:AH180,$O238:AH238),0)","v":0},{"$f":"IF(AI$3=$H537,SUM(-$O180:AI180,$O238:AI238),0)","v":0},{"$f":"IF(AJ$3=$H537,SUM(-$O180:AJ180,$O238:AJ238),0)","v":0},{"$f":"IF(AK$3=$H537,SUM(-$O180:AK180,$O238:AK238),0)","v":0},{"$f":"IF(AL$3=$H537,SUM(-$O180:AL180,$O238:AL238),0)","v":0},{"$f":"IF(AM$3=$H537,SUM(-$O180:AM180,$O238:AM238),0)","v":0},{"$f":"IF(AN$3=$H537,SUM(-$O180:AN180,$O238:AN238),0)","v":0},{"$f":"IF(AO$3=$H537,SUM(-$O180:AO180,$O238:AO238),0)","v":0},{"$f":"IF(AP$3=$H537,SUM(-$O180:AP180,$O238:AP238),0)","v":0},{"$f":"IF(AQ$3=$H537,SUM(-$O180:AQ180,$O238:AQ238),0)","v":0},{"$f":"IF(AR$3=$H537,SUM(-$O180:AR180,$O238:AR238),0)","v":0},{"$f":"IF(AS$3=$H537,SUM(-$O180:AS180,$O238:AS238),0)","v":0},{"$f":"IF(AT$3=$H537,SUM(-$O180:AT180,$O238:AT238),0)","v":0},{"$f":"IF(AU$3=$H537,SUM(-$O180:AU180,$O238:AU238),0)","v":0},{"$f":"IF(AV$3=$H537,SUM(-$O180:AV180,$O238:AV238),0)","v":0},{"$f":"IF(AW$3=$H537,SUM(-$O180:AW180,$O238:AW238),0)","v":0},{"$f":"IF(AX$3=$H537,SUM(-$O180:AX180,$O238:AX238),0)","v":0},{"$f":"IF(AY$3=$H537,SUM(-$O180:AY180,$O238:AY238),0)","v":54661527}]
[null,null,8,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N538:N538))*IF($F538>=5,O$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N538:O538))*IF($F538>=5,P$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N538:P538))*IF($F538>=5,Q$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N538:Q538))*IF($F538>=5,R$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N538:R538))*IF($F538>=5,S$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N538:S538))*IF($F538>=5,T$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N538:T538))*IF($F538>=5,U$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N538:U538))*IF($F538>=5,V$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N538:V538))*IF($F538>=5,W$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N538:W538))*IF($F538>=5,X$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N538:X538))*IF($F538>=5,Y$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N538:Y538))*IF($F538>=5,Z$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N538:Z538))*IF($F538>=5,AA$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N538:AA538))*IF($F538>=5,AB$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N538:AB538))*IF($F538>=5,AC$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N538:AC538))*IF($F538>=5,AD$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N538:AD538))*IF($F538>=5,AE$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N538:AE538))*IF($F538>=5,AF$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N538:AF538))*IF($F538>=5,AG$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N538:AG538))*IF($F538>=5,AH$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N538:AH538))*IF($F538>=5,AI$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N538:AI538))*IF($F538>=5,AJ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N538:AJ538))*IF($F538>=5,AK$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N538:AK538))*IF($F538>=5,AL$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N538:AL538))*IF($F538>=5,AM$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N538:AM538))*IF($F538>=5,AN$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N538:AN538))*IF($F538>=5,AO$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N538:AO538))*IF($F538>=5,AP$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N538:AP538))*IF($F538>=5,AQ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N538:AQ538))*IF($F538>=5,AR$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N538:AR538))*IF($F538>=5,AS$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N538:AS538))*IF($F538>=5,AT$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N538:AT538))*IF($F538>=5,AU$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N538:AU538))*IF($F538>=5,AV$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N538:AV538))*IF($F538>=5,AW$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N538:AW538))*IF($F538>=5,AX$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N538:AX538))*IF($F538>=5,AY$3>=YEAR($I538),1)*($F538>=3)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N539:N539))*IF($F539>=5,O$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N539:O539))*IF($F539>=5,P$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N539:P539))*IF($F539>=5,Q$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N539:Q539))*IF($F539>=5,R$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N539:R539))*IF($F539>=5,S$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N539:S539))*IF($F539>=5,T$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N539:T539))*IF($F539>=5,U$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N539:U539))*IF($F539>=5,V$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N539:V539))*IF($F539>=5,W$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N539:W539))*IF($F539>=5,X$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N539:X539))*IF($F539>=5,Y$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N539:Y539))*IF($F539>=5,Z$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N539:Z539))*IF($F539>=5,AA$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N539:AA539))*IF($F539>=5,AB$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N539:AB539))*IF($F539>=5,AC$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N539:AC539))*IF($F539>=5,AD$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N539:AD539))*IF($F539>=5,AE$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N539:AE539))*IF($F539>=5,AF$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N539:AF539))*IF($F539>=5,AG$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N539:AG539))*IF($F539>=5,AH$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N539:AH539))*IF($F539>=5,AI$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N539:AI539))*IF($F539>=5,AJ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N539:AJ539))*IF($F539>=5,AK$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N539:AK539))*IF($F539>=5,AL$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N539:AL539))*IF($F539>=5,AM$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N539:AM539))*IF($F539>=5,AN$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N539:AN539))*IF($F539>=5,AO$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N539:AO539))*IF($F539>=5,AP$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N539:AP539))*IF($F539>=5,AQ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N539:AQ539))*IF($F539>=5,AR$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N539:AR539))*IF($F539>=5,AS$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N539:AS539))*IF($F539>=5,AT$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N539:AT539))*IF($F539>=5,AU$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N539:AU539))*IF($F539>=5,AV$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N539:AV539))*IF($F539>=5,AW$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N539:AW539))*IF($F539>=5,AX$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N539:AX539))*IF($F539>=5,AY$3>=YEAR($I539),1)*($F539>=3)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N540:N540))*IF($F540>=5,O$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N540:O540))*IF($F540>=5,P$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N540:P540))*IF($F540>=5,Q$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N540:Q540))*IF($F540>=5,R$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N540:R540))*IF($F540>=5,S$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N540:S540))*IF($F540>=5,T$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N540:T540))*IF($F540>=5,U$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N540:U540))*IF($F540>=5,V$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N540:V540))*IF($F540>=5,W$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N540:W540))*IF($F540>=5,X$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N540:X540))*IF($F540>=5,Y$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N540:Y540))*IF($F540>=5,Z$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N540:Z540))*IF($F540>=5,AA$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N540:AA540))*IF($F540>=5,AB$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N540:AB540))*IF($F540>=5,AC$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N540:AC540))*IF($F540>=5,AD$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N540:AD540))*IF($F540>=5,AE$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N540:AE540))*IF($F540>=5,AF$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N540:AF540))*IF($F540>=5,AG$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N540:AG540))*IF($F540>=5,AH$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N540:AH540))*IF($F540>=5,AI$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N540:AI540))*IF($F540>=5,AJ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N540:AJ540))*IF($F540>=5,AK$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N540:AK540))*IF($F540>=5,AL$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N540:AL540))*IF($F540>=5,AM$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N540:AM540))*IF($F540>=5,AN$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N540:AN540))*IF($F540>=5,AO$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N540:AO540))*IF($F540>=5,AP$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N540:AP540))*IF($F540>=5,AQ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N540:AQ540))*IF($F540>=5,AR$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N540:AR540))*IF($F540>=5,AS$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N540:AS540))*IF($F540>=5,AT$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N540:AT540))*IF($F540>=5,AU$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N540:AU540))*IF($F540>=5,AV$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N540:AV540))*IF($F540>=5,AW$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N540:AW540))*IF($F540>=5,AX$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N540:AX540))*IF($F540>=5,AY$3>=YEAR($I540),1)*($F540>=3)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N541:N541))*IF($F541>=5,O$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N541:O541))*IF($F541>=5,P$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N541:P541))*IF($F541>=5,Q$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N541:Q541))*IF($F541>=5,R$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N541:R541))*IF($F541>=5,S$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N541:S541))*IF($F541>=5,T$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N541:T541))*IF($F541>=5,U$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N541:U541))*IF($F541>=5,V$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N541:V541))*IF($F541>=5,W$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N541:W541))*IF($F541>=5,X$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N541:X541))*IF($F541>=5,Y$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N541:Y541))*IF($F541>=5,Z$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N541:Z541))*IF($F541>=5,AA$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N541:AA541))*IF($F541>=5,AB$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N541:AB541))*IF($F541>=5,AC$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N541:AC541))*IF($F541>=5,AD$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N541:AD541))*IF($F541>=5,AE$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N541:AE541))*IF($F541>=5,AF$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N541:AF541))*IF($F541>=5,AG$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N541:AG541))*IF($F541>=5,AH$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N541:AH541))*IF($F541>=5,AI$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N541:AI541))*IF($F541>=5,AJ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N541:AJ541))*IF($F541>=5,AK$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N541:AK541))*IF($F541>=5,AL$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N541:AL541))*IF($F541>=5,AM$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N541:AM541))*IF($F541>=5,AN$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N541:AN541))*IF($F541>=5,AO$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N541:AO541))*IF($F541>=5,AP$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N541:AP541))*IF($F541>=5,AQ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N541:AQ541))*IF($F541>=5,AR$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N541:AR541))*IF($F541>=5,AS$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N541:AS541))*IF($F541>=5,AT$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N541:AT541))*IF($F541>=5,AU$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N541:AU541))*IF($F541>=5,AV$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N541:AV541))*IF($F541>=5,AW$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N541:AW541))*IF($F541>=5,AX$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N541:AX541))*IF($F541>=5,AY$3>=YEAR($I541),1)*($F541>=3)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N542:N542))*IF($F542>=5,O$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N542:O542))*IF($F542>=5,P$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N542:P542))*IF($F542>=5,Q$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N542:Q542))*IF($F542>=5,R$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N542:R542))*IF($F542>=5,S$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N542:S542))*IF($F542>=5,T$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N542:T542))*IF($F542>=5,U$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N542:U542))*IF($F542>=5,V$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N542:V542))*IF($F542>=5,W$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N542:W542))*IF($F542>=5,X$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N542:X542))*IF($F542>=5,Y$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N542:Y542))*IF($F542>=5,Z$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N542:Z542))*IF($F542>=5,AA$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N542:AA542))*IF($F542>=5,AB$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N542:AB542))*IF($F542>=5,AC$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N542:AC542))*IF($F542>=5,AD$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N542:AD542))*IF($F542>=5,AE$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N542:AE542))*IF($F542>=5,AF$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N542:AF542))*IF($F542>=5,AG$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N542:AG542))*IF($F542>=5,AH$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N542:AH542))*IF($F542>=5,AI$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N542:AI542))*IF($F542>=5,AJ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N542:AJ542))*IF($F542>=5,AK$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N542:AK542))*IF($F542>=5,AL$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N542:AL542))*IF($F542>=5,AM$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N542:AM542))*IF($F542>=5,AN$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N542:AN542))*IF($F542>=5,AO$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N542:AO542))*IF($F542>=5,AP$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N542:AP542))*IF($F542>=5,AQ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N542:AQ542))*IF($F542>=5,AR$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N542:AR542))*IF($F542>=5,AS$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N542:AS542))*IF($F542>=5,AT$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N542:AT542))*IF($F542>=5,AU$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N542:AU542))*IF($F542>=5,AV$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N542:AV542))*IF($F542>=5,AW$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N542:AW542))*IF($F542>=5,AX$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N542:AX542))*IF($F542>=5,AY$3>=YEAR($I542),1)*($F542>=3)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N543:N543))*IF($F543>=5,O$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N543:O543))*IF($F543>=5,P$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N543:P543))*IF($F543>=5,Q$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N543:Q543))*IF($F543>=5,R$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N543:R543))*IF($F543>=5,S$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N543:S543))*IF($F543>=5,T$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N543:T543))*IF($F543>=5,U$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N543:U543))*IF($F543>=5,V$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N543:V543))*IF($F543>=5,W$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N543:W543))*IF($F543>=5,X$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N543:X543))*IF($F543>=5,Y$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N543:Y543))*IF($F543>=5,Z$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N543:Z543))*IF($F543>=5,AA$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N543:AA543))*IF($F543>=5,AB$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N543:AB543))*IF($F543>=5,AC$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N543:AC543))*IF($F543>=5,AD$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N543:AD543))*IF($F543>=5,AE$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N543:AE543))*IF($F543>=5,AF$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N543:AF543))*IF($F543>=5,AG$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N543:AG543))*IF($F543>=5,AH$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N543:AH543))*IF($F543>=5,AI$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N543:AI543))*IF($F543>=5,AJ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N543:AJ543))*IF($F543>=5,AK$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N543:AK543))*IF($F543>=5,AL$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N543:AL543))*IF($F543>=5,AM$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N543:AM543))*IF($F543>=5,AN$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N543:AN543))*IF($F543>=5,AO$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N543:AO543))*IF($F543>=5,AP$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N543:AP543))*IF($F543>=5,AQ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N543:AQ543))*IF($F543>=5,AR$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N543:AR543))*IF($F543>=5,AS$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N543:AS543))*IF($F543>=5,AT$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N543:AT543))*IF($F543>=5,AU$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N543:AU543))*IF($F543>=5,AV$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N543:AV543))*IF($F543>=5,AW$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N543:AW543))*IF($F543>=5,AX$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N543:AX543))*IF($F543>=5,AY$3>=YEAR($I543),1)*($F543>=3)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2020},"2020-01-01",null,35666436.866894014,42800087,null,null,{"$f":"IF(O$3=$H544,SUM(-$O187:O187,$O245:O245),0)","v":0},{"$f":"IF(P$3=$H544,SUM(-$O187:P187,$O245:P245),0)","v":0},{"$f":"IF(Q$3=$H544,SUM(-$O187:Q187,$O245:Q245),0)","v":0},{"$f":"IF(R$3=$H544,SUM(-$O187:R187,$O245:R245),0)","v":0},{"$f":"IF(S$3=$H544,SUM(-$O187:S187,$O245:S245),0)","v":42800087},{"$f":"IF(T$3=$H544,SUM(-$O187:T187,$O245:T245),0)","v":0},{"$f":"IF(U$3=$H544,SUM(-$O187:U187,$O245:U245),0)","v":0},{"$f":"IF(V$3=$H544,SUM(-$O187:V187,$O245:V245),0)","v":0},{"$f":"IF(W$3=$H544,SUM(-$O187:W187,$O245:W245),0)","v":0},{"$f":"IF(X$3=$H544,SUM(-$O187:X187,$O245:X245),0)","v":0},{"$f":"IF(Y$3=$H544,SUM(-$O187:Y187,$O245:Y245),0)","v":0},{"$f":"IF(Z$3=$H544,SUM(-$O187:Z187,$O245:Z245),0)","v":0},{"$f":"IF(AA$3=$H544,SUM(-$O187:AA187,$O245:AA245),0)","v":0},{"$f":"IF(AB$3=$H544,SUM(-$O187:AB187,$O245:AB245),0)","v":0},{"$f":"IF(AC$3=$H544,SUM(-$O187:AC187,$O245:AC245),0)","v":0},{"$f":"IF(AD$3=$H544,SUM(-$O187:AD187,$O245:AD245),0)","v":0},{"$f":"IF(AE$3=$H544,SUM(-$O187:AE187,$O245:AE245),0)","v":0},{"$f":"IF(AF$3=$H544,SUM(-$O187:AF187,$O245:AF245),0)","v":0},{"$f":"IF(AG$3=$H544,SUM(-$O187:AG187,$O245:AG245),0)","v":0},{"$f":"IF(AH$3=$H544,SUM(-$O187:AH187,$O245:AH245),0)","v":0},{"$f":"IF(AI$3=$H544,SUM(-$O187:AI187,$O245:AI245),0)","v":0},{"$f":"IF(AJ$3=$H544,SUM(-$O187:AJ187,$O245:AJ245),0)","v":0},{"$f":"IF(AK$3=$H544,SUM(-$O187:AK187,$O245:AK245),0)","v":0},{"$f":"IF(AL$3=$H544,SUM(-$O187:AL187,$O245:AL245),0)","v":0},{"$f":"IF(AM$3=$H544,SUM(-$O187:AM187,$O245:AM245),0)","v":0},{"$f":"IF(AN$3=$H544,SUM(-$O187:AN187,$O245:AN245),0)","v":0},{"$f":"IF(AO$3=$H544,SUM(-$O187:AO187,$O245:AO245),0)","v":0},{"$f":"IF(AP$3=$H544,SUM(-$O187:AP187,$O245:AP245),0)","v":0},{"$f":"IF(AQ$3=$H544,SUM(-$O187:AQ187,$O245:AQ245),0)","v":0},{"$f":"IF(AR$3=$H544,SUM(-$O187:AR187,$O245:AR245),0)","v":0},{"$f":"IF(AS$3=$H544,SUM(-$O187:AS187,$O245:AS245),0)","v":0},{"$f":"IF(AT$3=$H544,SUM(-$O187:AT187,$O245:AT245),0)","v":0},{"$f":"IF(AU$3=$H544,SUM(-$O187:AU187,$O245:AU245),0)","v":0},{"$f":"IF(AV$3=$H544,SUM(-$O187:AV187,$O245:AV245),0)","v":0},{"$f":"IF(AW$3=$H544,SUM(-$O187:AW187,$O245:AW245),0)","v":0},{"$f":"IF(AX$3=$H544,SUM(-$O187:AX187,$O245:AX245),0)","v":0},{"$f":"IF(AY$3=$H544,SUM(-$O187:AY187,$O245:AY245),0)","v":0}]
[null,null,15,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N545:N545))*IF($F545>=5,O$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N545:O545))*IF($F545>=5,P$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N545:P545))*IF($F545>=5,Q$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N545:Q545))*IF($F545>=5,R$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N545:R545))*IF($F545>=5,S$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N545:S545))*IF($F545>=5,T$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N545:T545))*IF($F545>=5,U$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N545:U545))*IF($F545>=5,V$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N545:V545))*IF($F545>=5,W$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N545:W545))*IF($F545>=5,X$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N545:X545))*IF($F545>=5,Y$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N545:Y545))*IF($F545>=5,Z$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N545:Z545))*IF($F545>=5,AA$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N545:AA545))*IF($F545>=5,AB$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N545:AB545))*IF($F545>=5,AC$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N545:AC545))*IF($F545>=5,AD$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N545:AD545))*IF($F545>=5,AE$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N545:AE545))*IF($F545>=5,AF$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N545:AF545))*IF($F545>=5,AG$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N545:AG545))*IF($F545>=5,AH$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N545:AH545))*IF($F545>=5,AI$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N545:AI545))*IF($F545>=5,AJ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N545:AJ545))*IF($F545>=5,AK$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N545:AK545))*IF($F545>=5,AL$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N545:AL545))*IF($F545>=5,AM$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N545:AM545))*IF($F545>=5,AN$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N545:AN545))*IF($F545>=5,AO$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N545:AO545))*IF($F545>=5,AP$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N545:AP545))*IF($F545>=5,AQ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N545:AQ545))*IF($F545>=5,AR$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N545:AR545))*IF($F545>=5,AS$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N545:AS545))*IF($F545>=5,AT$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N545:AT545))*IF($F545>=5,AU$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N545:AU545))*IF($F545>=5,AV$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N545:AV545))*IF($F545>=5,AW$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N545:AW545))*IF($F545>=5,AX$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N545:AX545))*IF($F545>=5,AY$3>=YEAR($I545),1)*($F545>=3)","v":0}]
[null,null,16,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N546:N546))*IF($F546>=5,O$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N546:O546))*IF($F546>=5,P$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N546:P546))*IF($F546>=5,Q$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N546:Q546))*IF($F546>=5,R$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N546:R546))*IF($F546>=5,S$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N546:S546))*IF($F546>=5,T$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N546:T546))*IF($F546>=5,U$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N546:U546))*IF($F546>=5,V$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N546:V546))*IF($F546>=5,W$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N546:W546))*IF($F546>=5,X$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N546:X546))*IF($F546>=5,Y$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N546:Y546))*IF($F546>=5,Z$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N546:Z546))*IF($F546>=5,AA$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N546:AA546))*IF($F546>=5,AB$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N546:AB546))*IF($F546>=5,AC$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N546:AC546))*IF($F546>=5,AD$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N546:AD546))*IF($F546>=5,AE$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N546:AE546))*IF($F546>=5,AF$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N546:AF546))*IF($F546>=5,AG$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N546:AG546))*IF($F546>=5,AH$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N546:AH546))*IF($F546>=5,AI$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N546:AI546))*IF($F546>=5,AJ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N546:AJ546))*IF($F546>=5,AK$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N546:AK546))*IF($F546>=5,AL$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N546:AL546))*IF($F546>=5,AM$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N546:AM546))*IF($F546>=5,AN$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N546:AN546))*IF($F546>=5,AO$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N546:AO546))*IF($F546>=5,AP$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N546:AP546))*IF($F546>=5,AQ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N546:AQ546))*IF($F546>=5,AR$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N546:AR546))*IF($F546>=5,AS$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N546:AS546))*IF($F546>=5,AT$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N546:AT546))*IF($F546>=5,AU$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N546:AU546))*IF($F546>=5,AV$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N546:AV546))*IF($F546>=5,AW$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N546:AW546))*IF($F546>=5,AX$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N546:AX546))*IF($F546>=5,AY$3>=YEAR($I546),1)*($F546>=3)","v":0}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N547:N547))*IF($F547>=5,O$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N547:O547))*IF($F547>=5,P$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N547:P547))*IF($F547>=5,Q$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N547:Q547))*IF($F547>=5,R$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N547:R547))*IF($F547>=5,S$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N547:S547))*IF($F547>=5,T$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N547:T547))*IF($F547>=5,U$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N547:U547))*IF($F547>=5,V$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N547:V547))*IF($F547>=5,W$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N547:W547))*IF($F547>=5,X$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N547:X547))*IF($F547>=5,Y$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N547:Y547))*IF($F547>=5,Z$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N547:Z547))*IF($F547>=5,AA$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N547:AA547))*IF($F547>=5,AB$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N547:AB547))*IF($F547>=5,AC$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N547:AC547))*IF($F547>=5,AD$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N547:AD547))*IF($F547>=5,AE$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N547:AE547))*IF($F547>=5,AF$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N547:AF547))*IF($F547>=5,AG$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N547:AG547))*IF($F547>=5,AH$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N547:AH547))*IF($F547>=5,AI$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N547:AI547))*IF($F547>=5,AJ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N547:AJ547))*IF($F547>=5,AK$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N547:AK547))*IF($F547>=5,AL$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N547:AL547))*IF($F547>=5,AM$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N547:AM547))*IF($F547>=5,AN$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N547:AN547))*IF($F547>=5,AO$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N547:AO547))*IF($F547>=5,AP$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N547:AP547))*IF($F547>=5,AQ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N547:AQ547))*IF($F547>=5,AR$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N547:AR547))*IF($F547>=5,AS$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N547:AS547))*IF($F547>=5,AT$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N547:AT547))*IF($F547>=5,AU$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N547:AU547))*IF($F547>=5,AV$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N547:AV547))*IF($F547>=5,AW$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N547:AW547))*IF($F547>=5,AX$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N547:AX547))*IF($F547>=5,AY$3>=YEAR($I547),1)*($F547>=3)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N548:N548))*IF($F548>=5,O$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N548:O548))*IF($F548>=5,P$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N548:P548))*IF($F548>=5,Q$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N548:Q548))*IF($F548>=5,R$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N548:R548))*IF($F548>=5,S$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N548:S548))*IF($F548>=5,T$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N548:T548))*IF($F548>=5,U$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N548:U548))*IF($F548>=5,V$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N548:V548))*IF($F548>=5,W$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N548:W548))*IF($F548>=5,X$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N548:X548))*IF($F548>=5,Y$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N548:Y548))*IF($F548>=5,Z$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N548:Z548))*IF($F548>=5,AA$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N548:AA548))*IF($F548>=5,AB$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N548:AB548))*IF($F548>=5,AC$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N548:AC548))*IF($F548>=5,AD$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N548:AD548))*IF($F548>=5,AE$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N548:AE548))*IF($F548>=5,AF$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N548:AF548))*IF($F548>=5,AG$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N548:AG548))*IF($F548>=5,AH$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N548:AH548))*IF($F548>=5,AI$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N548:AI548))*IF($F548>=5,AJ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N548:AJ548))*IF($F548>=5,AK$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N548:AK548))*IF($F548>=5,AL$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N548:AL548))*IF($F548>=5,AM$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N548:AM548))*IF($F548>=5,AN$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N548:AN548))*IF($F548>=5,AO$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N548:AO548))*IF($F548>=5,AP$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N548:AP548))*IF($F548>=5,AQ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N548:AQ548))*IF($F548>=5,AR$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N548:AR548))*IF($F548>=5,AS$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N548:AS548))*IF($F548>=5,AT$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N548:AT548))*IF($F548>=5,AU$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N548:AU548))*IF($F548>=5,AV$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N548:AV548))*IF($F548>=5,AW$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N548:AW548))*IF($F548>=5,AX$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N548:AX548))*IF($F548>=5,AY$3>=YEAR($I548),1)*($F548>=3)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N549:N549))*IF($F549>=5,O$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N549:O549))*IF($F549>=5,P$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N549:P549))*IF($F549>=5,Q$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N549:Q549))*IF($F549>=5,R$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N549:R549))*IF($F549>=5,S$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N549:S549))*IF($F549>=5,T$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N549:T549))*IF($F549>=5,U$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N549:U549))*IF($F549>=5,V$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N549:V549))*IF($F549>=5,W$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N549:W549))*IF($F549>=5,X$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N549:X549))*IF($F549>=5,Y$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N549:Y549))*IF($F549>=5,Z$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N549:Z549))*IF($F549>=5,AA$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N549:AA549))*IF($F549>=5,AB$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N549:AB549))*IF($F549>=5,AC$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N549:AC549))*IF($F549>=5,AD$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N549:AD549))*IF($F549>=5,AE$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N549:AE549))*IF($F549>=5,AF$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N549:AF549))*IF($F549>=5,AG$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N549:AG549))*IF($F549>=5,AH$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N549:AH549))*IF($F549>=5,AI$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N549:AI549))*IF($F549>=5,AJ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N549:AJ549))*IF($F549>=5,AK$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N549:AK549))*IF($F549>=5,AL$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N549:AL549))*IF($F549>=5,AM$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N549:AM549))*IF($F549>=5,AN$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N549:AN549))*IF($F549>=5,AO$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N549:AO549))*IF($F549>=5,AP$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N549:AP549))*IF($F549>=5,AQ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N549:AQ549))*IF($F549>=5,AR$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N549:AR549))*IF($F549>=5,AS$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N549:AS549))*IF($F549>=5,AT$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N549:AT549))*IF($F549>=5,AU$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N549:AU549))*IF($F549>=5,AV$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N549:AV549))*IF($F549>=5,AW$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N549:AW549))*IF($F549>=5,AX$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N549:AX549))*IF($F549>=5,AY$3>=YEAR($I549),1)*($F549>=3)","v":0}]
[null,null,20,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N550:N550))*IF($F550>=5,O$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N550:O550))*IF($F550>=5,P$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N550:P550))*IF($F550>=5,Q$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N550:Q550))*IF($F550>=5,R$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N550:R550))*IF($F550>=5,S$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N550:S550))*IF($F550>=5,T$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N550:T550))*IF($F550>=5,U$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N550:U550))*IF($F550>=5,V$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N550:V550))*IF($F550>=5,W$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N550:W550))*IF($F550>=5,X$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N550:X550))*IF($F550>=5,Y$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N550:Y550))*IF($F550>=5,Z$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N550:Z550))*IF($F550>=5,AA$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N550:AA550))*IF($F550>=5,AB$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N550:AB550))*IF($F550>=5,AC$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N550:AC550))*IF($F550>=5,AD$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N550:AD550))*IF($F550>=5,AE$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N550:AE550))*IF($F550>=5,AF$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N550:AF550))*IF($F550>=5,AG$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N550:AG550))*IF($F550>=5,AH$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N550:AH550))*IF($F550>=5,AI$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N550:AI550))*IF($F550>=5,AJ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N550:AJ550))*IF($F550>=5,AK$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N550:AK550))*IF($F550>=5,AL$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N550:AL550))*IF($F550>=5,AM$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N550:AM550))*IF($F550>=5,AN$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N550:AN550))*IF($F550>=5,AO$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N550:AO550))*IF($F550>=5,AP$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N550:AP550))*IF($F550>=5,AQ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N550:AQ550))*IF($F550>=5,AR$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N550:AR550))*IF($F550>=5,AS$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N550:AS550))*IF($F550>=5,AT$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N550:AT550))*IF($F550>=5,AU$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N550:AU550))*IF($F550>=5,AV$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N550:AV550))*IF($F550>=5,AW$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N550:AW550))*IF($F550>=5,AX$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N550:AX550))*IF($F550>=5,AY$3>=YEAR($I550),1)*($F550>=3)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N551:N551))*IF($F551>=5,O$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N551:O551))*IF($F551>=5,P$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N551:P551))*IF($F551>=5,Q$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N551:Q551))*IF($F551>=5,R$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N551:R551))*IF($F551>=5,S$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N551:S551))*IF($F551>=5,T$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N551:T551))*IF($F551>=5,U$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N551:U551))*IF($F551>=5,V$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N551:V551))*IF($F551>=5,W$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N551:W551))*IF($F551>=5,X$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N551:X551))*IF($F551>=5,Y$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N551:Y551))*IF($F551>=5,Z$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N551:Z551))*IF($F551>=5,AA$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N551:AA551))*IF($F551>=5,AB$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N551:AB551))*IF($F551>=5,AC$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N551:AC551))*IF($F551>=5,AD$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N551:AD551))*IF($F551>=5,AE$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N551:AE551))*IF($F551>=5,AF$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N551:AF551))*IF($F551>=5,AG$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N551:AG551))*IF($F551>=5,AH$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N551:AH551))*IF($F551>=5,AI$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N551:AI551))*IF($F551>=5,AJ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N551:AJ551))*IF($F551>=5,AK$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N551:AK551))*IF($F551>=5,AL$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N551:AL551))*IF($F551>=5,AM$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N551:AM551))*IF($F551>=5,AN$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N551:AN551))*IF($F551>=5,AO$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N551:AO551))*IF($F551>=5,AP$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N551:AP551))*IF($F551>=5,AQ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N551:AQ551))*IF($F551>=5,AR$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N551:AR551))*IF($F551>=5,AS$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N551:AS551))*IF($F551>=5,AT$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N551:AT551))*IF($F551>=5,AU$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N551:AU551))*IF($F551>=5,AV$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N551:AV551))*IF($F551>=5,AW$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N551:AW551))*IF($F551>=5,AX$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N551:AX551))*IF($F551>=5,AY$3>=YEAR($I551),1)*($F551>=3)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N552:N552))*IF($F552>=5,O$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N552:O552))*IF($F552>=5,P$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N552:P552))*IF($F552>=5,Q$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N552:Q552))*IF($F552>=5,R$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N552:R552))*IF($F552>=5,S$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N552:S552))*IF($F552>=5,T$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N552:T552))*IF($F552>=5,U$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N552:U552))*IF($F552>=5,V$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N552:V552))*IF($F552>=5,W$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N552:W552))*IF($F552>=5,X$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N552:X552))*IF($F552>=5,Y$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N552:Y552))*IF($F552>=5,Z$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N552:Z552))*IF($F552>=5,AA$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N552:AA552))*IF($F552>=5,AB$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N552:AB552))*IF($F552>=5,AC$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N552:AC552))*IF($F552>=5,AD$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N552:AD552))*IF($F552>=5,AE$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N552:AE552))*IF($F552>=5,AF$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N552:AF552))*IF($F552>=5,AG$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N552:AG552))*IF($F552>=5,AH$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N552:AH552))*IF($F552>=5,AI$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N552:AI552))*IF($F552>=5,AJ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N552:AJ552))*IF($F552>=5,AK$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N552:AK552))*IF($F552>=5,AL$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N552:AL552))*IF($F552>=5,AM$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N552:AM552))*IF($F552>=5,AN$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N552:AN552))*IF($F552>=5,AO$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N552:AO552))*IF($F552>=5,AP$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N552:AP552))*IF($F552>=5,AQ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N552:AQ552))*IF($F552>=5,AR$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N552:AR552))*IF($F552>=5,AS$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N552:AS552))*IF($F552>=5,AT$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N552:AT552))*IF($F552>=5,AU$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N552:AU552))*IF($F552>=5,AV$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N552:AV552))*IF($F552>=5,AW$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N552:AW552))*IF($F552>=5,AX$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N552:AX552))*IF($F552>=5,AY$3>=YEAR($I552),1)*($F552>=3)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N553:N553))*IF($F553>=5,O$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N553:O553))*IF($F553>=5,P$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N553:P553))*IF($F553>=5,Q$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N553:Q553))*IF($F553>=5,R$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N553:R553))*IF($F553>=5,S$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N553:S553))*IF($F553>=5,T$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N553:T553))*IF($F553>=5,U$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N553:U553))*IF($F553>=5,V$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N553:V553))*IF($F553>=5,W$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N553:W553))*IF($F553>=5,X$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N553:X553))*IF($F553>=5,Y$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N553:Y553))*IF($F553>=5,Z$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N553:Z553))*IF($F553>=5,AA$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N553:AA553))*IF($F553>=5,AB$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N553:AB553))*IF($F553>=5,AC$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N553:AC553))*IF($F553>=5,AD$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N553:AD553))*IF($F553>=5,AE$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N553:AE553))*IF($F553>=5,AF$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N553:AF553))*IF($F553>=5,AG$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N553:AG553))*IF($F553>=5,AH$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N553:AH553))*IF($F553>=5,AI$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N553:AI553))*IF($F553>=5,AJ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N553:AJ553))*IF($F553>=5,AK$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N553:AK553))*IF($F553>=5,AL$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N553:AL553))*IF($F553>=5,AM$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N553:AM553))*IF($F553>=5,AN$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N553:AN553))*IF($F553>=5,AO$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N553:AO553))*IF($F553>=5,AP$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N553:AP553))*IF($F553>=5,AQ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N553:AQ553))*IF($F553>=5,AR$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N553:AR553))*IF($F553>=5,AS$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N553:AS553))*IF($F553>=5,AT$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N553:AT553))*IF($F553>=5,AU$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N553:AU553))*IF($F553>=5,AV$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N553:AV553))*IF($F553>=5,AW$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N553:AW553))*IF($F553>=5,AX$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N553:AX553))*IF($F553>=5,AY$3>=YEAR($I553),1)*($F553>=3)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N554:N554))*IF($F554>=5,O$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N554:O554))*IF($F554>=5,P$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N554:P554))*IF($F554>=5,Q$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N554:Q554))*IF($F554>=5,R$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N554:R554))*IF($F554>=5,S$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N554:S554))*IF($F554>=5,T$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N554:T554))*IF($F554>=5,U$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N554:U554))*IF($F554>=5,V$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N554:V554))*IF($F554>=5,W$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N554:W554))*IF($F554>=5,X$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N554:X554))*IF($F554>=5,Y$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N554:Y554))*IF($F554>=5,Z$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N554:Z554))*IF($F554>=5,AA$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N554:AA554))*IF($F554>=5,AB$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N554:AB554))*IF($F554>=5,AC$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N554:AC554))*IF($F554>=5,AD$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N554:AD554))*IF($F554>=5,AE$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N554:AE554))*IF($F554>=5,AF$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N554:AF554))*IF($F554>=5,AG$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N554:AG554))*IF($F554>=5,AH$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N554:AH554))*IF($F554>=5,AI$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N554:AI554))*IF($F554>=5,AJ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N554:AJ554))*IF($F554>=5,AK$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N554:AK554))*IF($F554>=5,AL$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N554:AL554))*IF($F554>=5,AM$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N554:AM554))*IF($F554>=5,AN$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N554:AN554))*IF($F554>=5,AO$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N554:AO554))*IF($F554>=5,AP$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N554:AP554))*IF($F554>=5,AQ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N554:AQ554))*IF($F554>=5,AR$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N554:AR554))*IF($F554>=5,AS$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N554:AS554))*IF($F554>=5,AT$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N554:AT554))*IF($F554>=5,AU$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N554:AU554))*IF($F554>=5,AV$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N554:AV554))*IF($F554>=5,AW$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N554:AW554))*IF($F554>=5,AX$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N554:AX554))*IF($F554>=5,AY$3>=YEAR($I554),1)*($F554>=3)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N555:N555))*IF($F555>=5,O$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N555:O555))*IF($F555>=5,P$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N555:P555))*IF($F555>=5,Q$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N555:Q555))*IF($F555>=5,R$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N555:R555))*IF($F555>=5,S$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N555:S555))*IF($F555>=5,T$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N555:T555))*IF($F555>=5,U$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N555:U555))*IF($F555>=5,V$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N555:V555))*IF($F555>=5,W$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N555:W555))*IF($F555>=5,X$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N555:X555))*IF($F555>=5,Y$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N555:Y555))*IF($F555>=5,Z$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N555:Z555))*IF($F555>=5,AA$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N555:AA555))*IF($F555>=5,AB$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N555:AB555))*IF($F555>=5,AC$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N555:AC555))*IF($F555>=5,AD$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N555:AD555))*IF($F555>=5,AE$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N555:AE555))*IF($F555>=5,AF$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N555:AF555))*IF($F555>=5,AG$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N555:AG555))*IF($F555>=5,AH$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N555:AH555))*IF($F555>=5,AI$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N555:AI555))*IF($F555>=5,AJ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N555:AJ555))*IF($F555>=5,AK$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N555:AK555))*IF($F555>=5,AL$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N555:AL555))*IF($F555>=5,AM$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N555:AM555))*IF($F555>=5,AN$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N555:AN555))*IF($F555>=5,AO$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N555:AO555))*IF($F555>=5,AP$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N555:AP555))*IF($F555>=5,AQ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N555:AQ555))*IF($F555>=5,AR$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N555:AR555))*IF($F555>=5,AS$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N555:AS555))*IF($F555>=5,AT$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N555:AT555))*IF($F555>=5,AU$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N555:AU555))*IF($F555>=5,AV$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N555:AV555))*IF($F555>=5,AW$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N555:AW555))*IF($F555>=5,AX$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N555:AX555))*IF($F555>=5,AY$3>=YEAR($I555),1)*($F555>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D530","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,null,563857433.83880937,721446210.03273296,null,null,{"$f":"SUM(O531:O555)","v":398802663},{"$f":"SUM(P531:P555)","v":2257200},{"$f":"SUM(Q531:Q555)","v":2438820},{"$f":"SUM(R531:R555)","v":2608074.7200000007},{"$f":"SUM(S531:S555)","v":46761576.464000002},{"$f":"SUM(T531:T555)","v":3852376.0574399997},{"$f":"SUM(U531:U555)","v":4521807.0927377259},{"$f":"SUM(V531:V555)","v":4307346.0212009475},{"$f":"SUM(W531:W555)","v":4327443.5157351326},{"$f":"SUM(X531:X555)","v":12139914.344378779},{"$f":"SUM(Y531:Y555)","v":6146719.6081951354},{"$f":"SUM(Z531:Z555)","v":11266068.329033542},{"$f":"SUM(AA531:AA555)","v":11453218.104346503},{"$f":"SUM(AB531:AB555)","v":7444198.8615437672},{"$f":"SUM(AC531:AC555)","v":9636463.8722394668},{"$f":"SUM(AD531:AD555)","v":8289097.5374372723},{"$f":"SUM(AE531:AE555)","v":6540516.3637537807},{"$f":"SUM(AF531:AF555)","v":5272869.8932530433},{"$f":"SUM(AG531:AG555)","v":6720178.6431302065},{"$f":"SUM(AH531:AH555)","v":9560823.2059003338},{"$f":"SUM(AI531:AI555)","v":7897810.4096249547},{"$f":"SUM(AJ531:AJ555)","v":4801690.4153644629},{"$f":"SUM(AK531:AK555)","v":6183009.283297183},{"$f":"SUM(AL531:AL555)","v":5400539.8643279579},{"$f":"SUM(AM531:AM555)","v":7504936.6680661179},{"$f":"SUM(AN531:AN555)","v":8018542.2198088579},{"$f":"SUM(AO531:AO555)","v":8566096.0788986888},{"$f":"SUM(AP531:AP555)","v":7918279.833500389},{"$f":"SUM(AQ531:AQ555)","v":5648599.4171484243},{"$f":"SUM(AR531:AR555)","v":9132194.2686440889},{"$f":"SUM(AS531:AS555)","v":4406403.4300349411},{"$f":"SUM(AT531:AT555)","v":5299935.313391367},{"$f":"SUM(AU531:AU555)","v":4532874.4006479662},{"$f":"SUM(AV531:AV555)","v":4152962.1028132699},{"$f":"SUM(AW531:AW555)","v":4492831.4604363441},{"$f":"SUM(AX531:AX555)","v":4086244.9183370769},{"$f":"SUM(AY531:AY555)","v":59055884.314065218}]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C559+1","v":1},{"$f":"INDEX(D$55:D$79,$C560,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C560,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O560:AY560,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O560:AY560)","v":343398535},null,null,{"$f":"O531","v":343398535},{"$f":"P531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C560+1","v":2},{"$f":"INDEX(D$55:D$79,$C561,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O532","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,72352865.425284028,204784186.15841886,null,null,{"$f":"O533","v":0},2257200,2030820,2191914.7200000007,3537006.2640000004,3419403.1934399996,4080174.7714577261,3856881.0534953475,3867969.2486754209,11671250.591977872,5668682.5807462111,10778470.561035641,10955868.380988643,6936902.1437187493,9119021.2200579494,7761306.0322121233,6002169.0284241289,4723755.6112167984,6160082.0754532367,8989524.7068698257,7315085.9406138361,4207311.4569731206,5576742.7457380146,4782147.9960176051,6874176.9623895586,7375167.3200187683,7909853.6811127961,7248912.5877587795,4965844.8264919817,8435784.5861745179,3696065.5539159775,4575390.6797500253,3793838.8743337989,3399145.8659728169,3723938.8988590837,3301974.5055282712,3594401.4930002391]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,6413425.3882791065,20397746.874314088,null,null,{"$f":"O534","v":0},0,408000,416160,424483.19999999995,432972.86400000006,441632.32128000003,450464.96770559996,459474.26705971221,468663.75240090629,478037.02744892426,487597.76799790282,497349.72335786093,507296.71782501787,517442.65218151826,527791.50522514898,538347.33532965183,549114.28203624487,560096.5676769698,571298.49903050903,582724.46901111864,594378.95839134231,606266.53755916841,618391.86831035279,630759.70567655936,643374.89979008958,656242.39778589271,669367.24574160948,682754.59065644257,696409.68246957101,710337.87611896358,724544.6336413417,739035.52631416731,753816.236840453,768892.56157726049,784270.4128088057,799955.82106498256]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,4402298.4194479352,54661527,null,null,{"$f":"O537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54661527]
[null,null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,35666436.866894014,42800087,null,null,{"$f":"O544","v":0},0,0,0,42800087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D559","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,563857433.83880937,721446210.03273296,null,null,{"$f":"SUM(O560:O584)","v":398802663},{"$f":"SUM(P560:P584)","v":2257200},{"$f":"SUM(Q560:Q584)","v":2438820},{"$f":"SUM(R560:R584)","v":2608074.7200000007},{"$f":"SUM(S560:S584)","v":46761576.464000002},{"$f":"SUM(T560:T584)","v":3852376.0574399997},{"$f":"SUM(U560:U584)","v":4521807.0927377259},{"$f":"SUM(V560:V584)","v":4307346.0212009475},{"$f":"SUM(W560:W584)","v":4327443.5157351326},{"$f":"SUM(X560:X584)","v":12139914.344378779},{"$f":"SUM(Y560:Y584)","v":6146719.6081951354},{"$f":"SUM(Z560:Z584)","v":11266068.329033542},{"$f":"SUM(AA560:AA584)","v":11453218.104346503},{"$f":"SUM(AB560:AB584)","v":7444198.8615437672},{"$f":"SUM(AC560:AC584)","v":9636463.8722394668},{"$f":"SUM(AD560:AD584)","v":8289097.5374372723},{"$f":"SUM(AE560:AE584)","v":6540516.3637537807},{"$f":"SUM(AF560:AF584)","v":5272869.8932530433},{"$f":"SUM(AG560:AG584)","v":6720178.6431302065},{"$f":"SUM(AH560:AH584)","v":9560823.2059003338},{"$f":"SUM(AI560:AI584)","v":7897810.4096249547},{"$f":"SUM(AJ560:AJ584)","v":4801690.4153644629},{"$f":"SUM(AK560:AK584)","v":6183009.283297183},{"$f":"SUM(AL560:AL584)","v":5400539.8643279579},{"$f":"SUM(AM560:AM584)","v":7504936.6680661179},{"$f":"SUM(AN560:AN584)","v":8018542.2198088579},{"$f":"SUM(AO560:AO584)","v":8566096.0788986888},{"$f":"SUM(AP560:AP584)","v":7918279.833500389},{"$f":"SUM(AQ560:AQ584)","v":5648599.4171484243},{"$f":"SUM(AR560:AR584)","v":9132194.2686440889},{"$f":"SUM(AS560:AS584)","v":4406403.4300349411},{"$f":"SUM(AT560:AT584)","v":5299935.313391367},{"$f":"SUM(AU560:AU584)","v":4532874.4006479662},{"$f":"SUM(AV560:AV584)","v":4152962.1028132699},{"$f":"SUM(AW560:AW584)","v":4492831.4604363441},{"$f":"SUM(AX560:AX584)","v":4086244.9183370769},{"$f":"SUM(AY560:AY584)","v":59055884.314065218}]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C588+1","v":1},{"$f":"INDEX(D$55:D$79,$C589,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C589,1)","v":"Capital"},4,null,{"$f":"Input!L5","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0}]
[null,null,{"$f":"C589+1","v":2},{"$f":"INDEX(D$55:D$79,$C590,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!L6","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!L7","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!L8","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!L9","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!L10","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!L11","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!L12","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!L13","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!L14","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!L15","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!L16","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!L17","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!L18","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!L19","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!L20","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!L21","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!L22","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!L23","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!L24","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!L25","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!L26","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!L27","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!L28","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!L29","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0}]
[null,null,null,{"$f":"D588","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C617+1","v":1},{"$f":"INDEX(D$55:D$79,$C618,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C618,1)","v":"Capital"},4,null,{"$f":"Input!J5","v":20},null,null,{"$f":"SUMPRODUCT(O618:AY618,$O$5:$AY$5)","v":1.0864157411087116},{"$f":"SUM(O618:AY618)","v":1.0000000000000002},null,null,{"$f":"+O$802","v":0.93490900304988511},5.2220411312368254E-3,5.116590447725459E-3,5.0131489267471862E-3,4.9206366174552683E-3,4.8065415205018778E-3,4.7232982399417383E-3,4.631624096031353E-3,4.5041121917637136E-3,4.3249935912347982E-3,{"$f":"+Y$802","v":4.0994129229808456E-3},3.7586367368494882E-3,3.4800967134805696E-3,2.2697475581380691E-3,1.1472452199122157E-3,1.0886831160313397E-3,1.0318056133027038E-3,9.9549741296917397E-4,5.362778531120923E-4,5.9643620640233303E-5,{"$f":"+AI$802","v":1.25686172115099E-5},6.2857173277019926E-6,0,0,0,0,0,0,0,0,{"$f":"+AS$802","v":0},0,0,0,0,0,3.3421090855205978E-3]
[null,null,{"$f":"C618+1","v":2},{"$f":"INDEX(D$55:D$79,$C619,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!J6","v":20},null,null,1.0864157411087116,1.0000000000000002,null,null,0.93490900304988511,5.2220411312368254E-3,5.116590447725459E-3,5.0131489267471862E-3,4.9206366174552683E-3,4.8065415205018778E-3,4.7232982399417383E-3,4.631624096031353E-3,4.5041121917637136E-3,4.3249935912347982E-3,4.0994129229808456E-3,3.7586367368494882E-3,3.4800967134805696E-3,2.2697475581380691E-3,1.1472452199122157E-3,1.0886831160313397E-3,1.0318056133027038E-3,9.9549741296917397E-4,5.362778531120923E-4,5.9643620640233303E-5,1.25686172115099E-5,6.2857173277019926E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3421090855205978E-3]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!J7","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!J8","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!J9","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!J10","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!J11","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!J12","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!J13","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!J14","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!J15","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!J16","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!J17","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!J18","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!J19","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!J20","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!J21","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!J22","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!J23","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!J24","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!J25","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!J26","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!J27","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!J28","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!J29","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0}]
[null,null,null,{"$f":"D617","v":"Tax Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C646+1","v":1},{"$f":"INDEX(D$55:D$79,$C647,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C647,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O647:AY647,$O$5:$AY$5)","v":373073573.8976711},{"$f":"SUM(O647:AY647)","v":343398535.00000006},null,null,{"$f":"SUMPRODUCT($O560:O560,N(1-$O589:O589),N(OFFSET($O618:O618,0,MAX(COLUMN($O618:O618))-COLUMN($O618:O618),1,1)))+O589*O560","v":321046382.0056411},{"$f":"SUMPRODUCT($O560:P560,N(1-$O589:P589),N(OFFSET($O618:P618,0,MAX(COLUMN($O618:P618))-COLUMN($O618:P618),1,1)))+P589*P560","v":1793241.2741764686},{"$f":"SUMPRODUCT($O560:Q560,N(1-$O589:Q589),N(OFFSET($O618:Q618,0,MAX(COLUMN($O618:Q618))-COLUMN($O618:Q618),1,1)))+Q589*Q560","v":1757029.6639439168},{"$f":"SUMPRODUCT($O560:R560,N(1-$O589:R589),N(OFFSET($O618:R618,0,MAX(COLUMN($O618:R618))-COLUMN($O618:R618),1,1)))+R589*R560","v":1721507.997181806},{"$f":"SUMPRODUCT($O560:S560,N(1-$O589:S589),N(OFFSET($O618:S618,0,MAX(COLUMN($O618:S618))-COLUMN($O618:S618),1,1)))+S589*S560","v":1689739.4057014945},{"$f":"SUMPRODUCT($O560:T560,N(1-$O589:T589),N(OFFSET($O618:T618,0,MAX(COLUMN($O618:T618))-COLUMN($O618:T618),1,1)))+T589*T560","v":1650559.3165570174},{"$f":"SUMPRODUCT($O560:U560,N(1-$O589:U589),N(OFFSET($O618:U618,0,MAX(COLUMN($O618:U618))-COLUMN($O618:U618),1,1)))+U589*U560","v":1621973.6959640714},{"$f":"SUMPRODUCT($O560:V560,N(1-$O589:V589),N(OFFSET($O618:V618,0,MAX(COLUMN($O618:V618))-COLUMN($O618:V618),1,1)))+V589*V560","v":1590492.9292478659},{"$f":"SUMPRODUCT($O560:W560,N(1-$O589:W589),N(OFFSET($O618:W618,0,MAX(COLUMN($O618:W618))-COLUMN($O618:W618),1,1)))+W589*W560","v":1546705.5281272982},{"$f":"SUMPRODUCT($O560:X560,N(1-$O589:X589),N(OFFSET($O618:X618,0,MAX(COLUMN($O618:X618))-COLUMN($O618:X618),1,1)))+X589*X560","v":1485196.4631144186},{"$f":"SUMPRODUCT($O560:Y560,N(1-$O589:Y589),N(OFFSET($O618:Y618,0,MAX(COLUMN($O618:Y618))-COLUMN($O618:Y618),1,1)))+Y589*Y560","v":1407732.3921116902},{"$f":"SUMPRODUCT($O560:Z560,N(1-$O589:Z589),N(OFFSET($O618:Z618,0,MAX(COLUMN($O618:Z618))-COLUMN($O618:Z618),1,1)))+Z589*Z560","v":1290710.3490312947},{"$f":"SUMPRODUCT($O560:AA560,N(1-$O589:AA589),N(OFFSET($O618:AA618,0,MAX(COLUMN($O618:AA618))-COLUMN($O618:AA618),1,1)))+AA589*AA560","v":1195060.1130675424},{"$f":"SUMPRODUCT($O560:AB560,N(1-$O589:AB589),N(OFFSET($O618:AB618,0,MAX(COLUMN($O618:AB618))-COLUMN($O618:AB618),1,1)))+AB589*AB560","v":779427.98628444027},{"$f":"SUMPRODUCT($O560:AC560,N(1-$O589:AC589),N(OFFSET($O618:AC618,0,MAX(COLUMN($O618:AC618))-COLUMN($O618:AC618),1,1)))+AC589*AC560","v":393962.32780360768},{"$f":"SUMPRODUCT($O560:AD560,N(1-$O589:AD589),N(OFFSET($O618:AD618,0,MAX(COLUMN($O618:AD618))-COLUMN($O618:AD618),1,1)))+AD589*AD560","v":373852.18712439708},{"$f":"SUMPRODUCT($O560:AE560,N(1-$O589:AE589),N(OFFSET($O618:AE618,0,MAX(COLUMN($O618:AE618))-COLUMN($O618:AE618),1,1)))+AE589*AE560","v":354320.53601292497},{"$f":"SUMPRODUCT($O560:AF560,N(1-$O589:AF589),N(OFFSET($O618:AF618,0,MAX(COLUMN($O618:AF618))-COLUMN($O618:AF618),1,1)))+AF589*AF560","v":341852.35320990434},{"$f":"SUMPRODUCT($O560:AG560,N(1-$O589:AG589),N(OFFSET($O618:AG618,0,MAX(COLUMN($O618:AG618))-COLUMN($O618:AG618),1,1)))+AG589*AG560","v":184157.02911163768},{"$f":"SUMPRODUCT($O560:AH560,N(1-$O589:AH589),N(OFFSET($O618:AH618,0,MAX(COLUMN($O618:AH618))-COLUMN($O618:AH618),1,1)))+AH589*AH560","v":20481.531949951877},{"$f":"SUMPRODUCT($O560:AI560,N(1-$O589:AI589),N(OFFSET($O618:AI618,0,MAX(COLUMN($O618:AI618))-COLUMN($O618:AI618),1,1)))+AI589*AI560","v":4316.0447374082851},{"$f":"SUMPRODUCT($O560:AJ560,N(1-$O589:AJ589),N(OFFSET($O618:AJ618,0,MAX(COLUMN($O618:AJ618))-COLUMN($O618:AJ618),1,1)))+AJ589*AJ560","v":2158.5061217569792},{"$f":"SUMPRODUCT($O560:AK560,N(1-$O589:AK589),N(OFFSET($O618:AK618,0,MAX(COLUMN($O618:AK618))-COLUMN($O618:AK618),1,1)))+AK589*AK560","v":0},{"$f":"SUMPRODUCT($O560:AL560,N(1-$O589:AL589),N(OFFSET($O618:AL618,0,MAX(COLUMN($O618:AL618))-COLUMN($O618:AL618),1,1)))+AL589*AL560","v":0},{"$f":"SUMPRODUCT($O560:AM560,N(1-$O589:AM589),N(OFFSET($O618:AM618,0,MAX(COLUMN($O618:AM618))-COLUMN($O618:AM618),1,1)))+AM589*AM560","v":0},{"$f":"SUMPRODUCT($O560:AN560,N(1-$O589:AN589),N(OFFSET($O618:AN618,0,MAX(COLUMN($O618:AN618))-COLUMN($O618:AN618),1,1)))+AN589*AN560","v":0},{"$f":"SUMPRODUCT($O560:AO560,N(1-$O589:AO589),N(OFFSET($O618:AO618,0,MAX(COLUMN($O618:AO618))-COLUMN($O618:AO618),1,1)))+AO589*AO560","v":0},{"$f":"SUMPRODUCT($O560:AP560,N(1-$O589:AP589),N(OFFSET($O618:AP618,0,MAX(COLUMN($O618:AP618))-COLUMN($O618:AP618),1,1)))+AP589*AP560","v":0},{"$f":"SUMPRODUCT($O560:AQ560,N(1-$O589:AQ589),N(OFFSET($O618:AQ618,0,MAX(COLUMN($O618:AQ618))-COLUMN($O618:AQ618),1,1)))+AQ589*AQ560","v":0},{"$f":"SUMPRODUCT($O560:AR560,N(1-$O589:AR589),N(OFFSET($O618:AR618,0,MAX(COLUMN($O618:AR618))-COLUMN($O618:AR618),1,1)))+AR589*AR560","v":0},{"$f":"SUMPRODUCT($O560:AS560,N(1-$O589:AS589),N(OFFSET($O618:AS618,0,MAX(COLUMN($O618:AS618))-COLUMN($O618:AS618),1,1)))+AS589*AS560","v":0},{"$f":"SUMPRODUCT($O560:AT560,N(1-$O589:AT589),N(OFFSET($O618:AT618,0,MAX(COLUMN($O618:AT618))-COLUMN($O618:AT618),1,1)))+AT589*AT560","v":0},{"$f":"SUMPRODUCT($O560:AU560,N(1-$O589:AU589),N(OFFSET($O618:AU618,0,MAX(COLUMN($O618:AU618))-COLUMN($O618:AU618),1,1)))+AU589*AU560","v":0},{"$f":"SUMPRODUCT($O560:AV560,N(1-$O589:AV589),N(OFFSET($O618:AV618,0,MAX(COLUMN($O618:AV618))-COLUMN($O618:AV618),1,1)))+AV589*AV560","v":0},{"$f":"SUMPRODUCT($O560:AW560,N(1-$O589:AW589),N(OFFSET($O618:AW618,0,MAX(COLUMN($O618:AW618))-COLUMN($O618:AW618),1,1)))+AW589*AW560","v":0},{"$f":"SUMPRODUCT($O560:AX560,N(1-$O589:AX589),N(OFFSET($O618:AX618,0,MAX(COLUMN($O618:AX618))-COLUMN($O618:AX618),1,1)))+AX589*AX560","v":0},{"$f":"SUMPRODUCT($O560:AY560,N(1-$O589:AY589),N(OFFSET($O618:AY618,0,MAX(COLUMN($O618:AY618))-COLUMN($O618:AY618),1,1)))+AY589*AY560","v":1147675.363777963}]
["Clause",null,{"$f":"C647+1","v":2},{"$f":"INDEX(D$55:D$79,$C648,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,60191916.781601958,55404128.000000007,null,null,{"$f":"SUMPRODUCT($O561:O561,N(1-$O590:O590),N(OFFSET($O619:O619,0,MAX(COLUMN($O619:O619))-COLUMN($O619:O619),1,1)))+O590*O561","v":51797818.073328227},{"$f":"SUMPRODUCT($O561:P561,N(1-$O590:P590),N(OFFSET($O619:P619,0,MAX(COLUMN($O619:P619))-COLUMN($O619:P619),1,1)))+P590*P561","v":289322.63525630988},{"$f":"SUMPRODUCT($O561:Q561,N(1-$O590:Q590),N(OFFSET($O619:Q619,0,MAX(COLUMN($O619:Q619))-COLUMN($O619:Q619),1,1)))+Q590*Q561","v":283480.23208935861},{"$f":"SUMPRODUCT($O561:R561,N(1-$O590:R590),N(OFFSET($O619:R619,0,MAX(COLUMN($O619:R619))-COLUMN($O619:R619),1,1)))+R590*R561","v":277749.14482056373},{"$f":"SUMPRODUCT($O561:S561,N(1-$O590:S590),N(OFFSET($O619:S619,0,MAX(COLUMN($O619:S619))-COLUMN($O619:S619),1,1)))+S590*S561","v":272623.58099497872},{"$f":"SUMPRODUCT($O561:T561,N(1-$O590:T590),N(OFFSET($O619:T619,0,MAX(COLUMN($O619:T619))-COLUMN($O619:T619),1,1)))+T590*T561","v":266302.24163920066},{"$f":"SUMPRODUCT($O561:U561,N(1-$O590:U590),N(OFFSET($O619:U619,0,MAX(COLUMN($O619:U619))-COLUMN($O619:U619),1,1)))+U590*U561","v":261690.22026790679},{"$f":"SUMPRODUCT($O561:V561,N(1-$O590:V590),N(OFFSET($O619:V619,0,MAX(COLUMN($O619:V619))-COLUMN($O619:V619),1,1)))+V590*V561","v":256611.09426440537},{"$f":"SUMPRODUCT($O561:W561,N(1-$O590:W590),N(OFFSET($O619:W619,0,MAX(COLUMN($O619:W619))-COLUMN($O619:W619),1,1)))+W590*W561","v":249546.40839883735},{"$f":"SUMPRODUCT($O561:X561,N(1-$O590:X590),N(OFFSET($O619:X619,0,MAX(COLUMN($O619:X619))-COLUMN($O619:X619),1,1)))+X590*X561","v":239622.49852795244},{"$f":"SUMPRODUCT($O561:Y561,N(1-$O590:Y590),N(OFFSET($O619:Y619,0,MAX(COLUMN($O619:Y619))-COLUMN($O619:Y619),1,1)))+Y590*Y561","v":227124.39830968491},{"$f":"SUMPRODUCT($O561:Z561,N(1-$O590:Z590),N(OFFSET($O619:Z619,0,MAX(COLUMN($O619:Z619))-COLUMN($O619:Z619),1,1)))+Z590*Z561","v":208243.99087391136},{"$f":"SUMPRODUCT($O561:AA561,N(1-$O590:AA590),N(OFFSET($O619:AA619,0,MAX(COLUMN($O619:AA619))-COLUMN($O619:AA619),1,1)))+AA590*AA561","v":192811.72376605679},{"$f":"SUMPRODUCT($O561:AB561,N(1-$O590:AB590),N(OFFSET($O619:AB619,0,MAX(COLUMN($O619:AB619))-COLUMN($O619:AB619),1,1)))+AB590*AB561","v":125753.38423876902},{"$f":"SUMPRODUCT($O561:AC561,N(1-$O590:AC590),N(OFFSET($O619:AC619,0,MAX(COLUMN($O619:AC619))-COLUMN($O619:AC619),1,1)))+AC590*AC561","v":63562.121011404546},{"$f":"SUMPRODUCT($O561:AD561,N(1-$O590:AD590),N(OFFSET($O619:AD619,0,MAX(COLUMN($O619:AD619))-COLUMN($O619:AD619),1,1)))+AD590*AD561","v":60317.538712039197},{"$f":"SUMPRODUCT($O561:AE561,N(1-$O590:AE590),N(OFFSET($O619:AE619,0,MAX(COLUMN($O619:AE619))-COLUMN($O619:AE619),1,1)))+AE590*AE561","v":57166.290270541504},{"$f":"SUMPRODUCT($O561:AF561,N(1-$O590:AF590),N(OFFSET($O619:AF619,0,MAX(COLUMN($O619:AF619))-COLUMN($O619:AF619),1,1)))+AF590*AF561","v":55154.666091812971},{"$f":"SUMPRODUCT($O561:AG561,N(1-$O590:AG590),N(OFFSET($O619:AG619,0,MAX(COLUMN($O619:AG619))-COLUMN($O619:AG619),1,1)))+AG590*AG561","v":29712.006817387559},{"$f":"SUMPRODUCT($O561:AH561,N(1-$O590:AH590),N(OFFSET($O619:AH619,0,MAX(COLUMN($O619:AH619))-COLUMN($O619:AH619),1,1)))+AH590*AH561","v":3304.502792334928},{"$f":"SUMPRODUCT($O561:AI561,N(1-$O590:AI590),N(OFFSET($O619:AI619,0,MAX(COLUMN($O619:AI619))-COLUMN($O619:AI619),1,1)))+AI590*AI561","v":696.3532767694976},{"$f":"SUMPRODUCT($O561:AJ561,N(1-$O590:AJ590),N(OFFSET($O619:AJ619,0,MAX(COLUMN($O619:AJ619))-COLUMN($O619:AJ619),1,1)))+AJ590*AJ561","v":348.25468739581913},{"$f":"SUMPRODUCT($O561:AK561,N(1-$O590:AK590),N(OFFSET($O619:AK619,0,MAX(COLUMN($O619:AK619))-COLUMN($O619:AK619),1,1)))+AK590*AK561","v":0},{"$f":"SUMPRODUCT($O561:AL561,N(1-$O590:AL590),N(OFFSET($O619:AL619,0,MAX(COLUMN($O619:AL619))-COLUMN($O619:AL619),1,1)))+AL590*AL561","v":0},{"$f":"SUMPRODUCT($O561:AM561,N(1-$O590:AM590),N(OFFSET($O619:AM619,0,MAX(COLUMN($O619:AM619))-COLUMN($O619:AM619),1,1)))+AM590*AM561","v":0},{"$f":"SUMPRODUCT($O561:AN561,N(1-$O590:AN590),N(OFFSET($O619:AN619,0,MAX(COLUMN($O619:AN619))-COLUMN($O619:AN619),1,1)))+AN590*AN561","v":0},{"$f":"SUMPRODUCT($O561:AO561,N(1-$O590:AO590),N(OFFSET($O619:AO619,0,MAX(COLUMN($O619:AO619))-COLUMN($O619:AO619),1,1)))+AO590*AO561","v":0},{"$f":"SUMPRODUCT($O561:AP561,N(1-$O590:AP590),N(OFFSET($O619:AP619,0,MAX(COLUMN($O619:AP619))-COLUMN($O619:AP619),1,1)))+AP590*AP561","v":0},{"$f":"SUMPRODUCT($O561:AQ561,N(1-$O590:AQ590),N(OFFSET($O619:AQ619,0,MAX(COLUMN($O619:AQ619))-COLUMN($O619:AQ619),1,1)))+AQ590*AQ561","v":0},{"$f":"SUMPRODUCT($O561:AR561,N(1-$O590:AR590),N(OFFSET($O619:AR619,0,MAX(COLUMN($O619:AR619))-COLUMN($O619:AR619),1,1)))+AR590*AR561","v":0},{"$f":"SUMPRODUCT($O561:AS561,N(1-$O590:AS590),N(OFFSET($O619:AS619,0,MAX(COLUMN($O619:AS619))-COLUMN($O619:AS619),1,1)))+AS590*AS561","v":0},{"$f":"SUMPRODUCT($O561:AT561,N(1-$O590:AT590),N(OFFSET($O619:AT619,0,MAX(COLUMN($O619:AT619))-COLUMN($O619:AT619),1,1)))+AT590*AT561","v":0},{"$f":"SUMPRODUCT($O561:AU561,N(1-$O590:AU590),N(OFFSET($O619:AU619,0,MAX(COLUMN($O619:AU619))-COLUMN($O619:AU619),1,1)))+AU590*AU561","v":0},{"$f":"SUMPRODUCT($O561:AV561,N(1-$O590:AV590),N(OFFSET($O619:AV619,0,MAX(COLUMN($O619:AV619))-COLUMN($O619:AV619),1,1)))+AV590*AV561","v":0},{"$f":"SUMPRODUCT($O561:AW561,N(1-$O590:AW590),N(OFFSET($O619:AW619,0,MAX(COLUMN($O619:AW619))-COLUMN($O619:AW619),1,1)))+AW590*AW561","v":0},{"$f":"SUMPRODUCT($O561:AX561,N(1-$O590:AX590),N(OFFSET($O619:AX619,0,MAX(COLUMN($O619:AX619))-COLUMN($O619:AX619),1,1)))+AX590*AX561","v":0},{"$f":"SUMPRODUCT($O561:AY561,N(1-$O590:AY590),N(OFFSET($O619:AY619,0,MAX(COLUMN($O619:AY619))-COLUMN($O619:AY619),1,1)))+AY590*AY561","v":185166.63956414614}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,38834967.888651632,159484456.76079485,null,null,{"$f":"SUMPRODUCT($O562:O562,N(1-$O591:O591),N(OFFSET($O620:O620,0,MAX(COLUMN($O620:O620))-COLUMN($O620:O620),1,1)))+O591*O562","v":0},{"$f":"SUMPRODUCT($O562:P562,N(1-$O591:P591),N(OFFSET($O620:P620,0,MAX(COLUMN($O620:P620))-COLUMN($O620:P620),1,1)))+P591*P562","v":84645},{"$f":"SUMPRODUCT($O562:Q562,N(1-$O591:Q591),N(OFFSET($O620:Q620,0,MAX(COLUMN($O620:Q620))-COLUMN($O620:Q620),1,1)))+Q591*Q562","v":1020968.718},{"$f":"SUMPRODUCT($O562:R562,N(1-$O591:R591),N(OFFSET($O620:R620,0,MAX(COLUMN($O620:R620))-COLUMN($O620:R620),1,1)))+R591*R562","v":953788.35888000019},{"$f":"SUMPRODUCT($O562:S562,N(1-$O591:S591),N(OFFSET($O620:S620,0,MAX(COLUMN($O620:S620))-COLUMN($O620:S620),1,1)))+S591*S562","v":464187.71628576005},{"$f":"SUMPRODUCT($O562:T562,N(1-$O591:T591),N(OFFSET($O620:T620,0,MAX(COLUMN($O620:T620))-COLUMN($O620:T620),1,1)))+T591*T562","v":690232.09089024004},{"$f":"SUMPRODUCT($O562:U562,N(1-$O591:U591),N(OFFSET($O620:U620,0,MAX(COLUMN($O620:U620))-COLUMN($O620:U620),1,1)))+U591*U562","v":919700.84724945831},{"$f":"SUMPRODUCT($O562:V562,N(1-$O591:V591),N(OFFSET($O620:V620,0,MAX(COLUMN($O620:V620))-COLUMN($O620:V620),1,1)))+V591*V562","v":1148361.3841783975},{"$f":"SUMPRODUCT($O562:W562,N(1-$O591:W591),N(OFFSET($O620:W620,0,MAX(COLUMN($O620:W620))-COLUMN($O620:W620),1,1)))+W591*W562","v":1351916.4207148985},{"$f":"SUMPRODUCT($O562:X562,N(1-$O591:X591),N(OFFSET($O620:X620,0,MAX(COLUMN($O620:X620))-COLUMN($O620:X620),1,1)))+X591*X562","v":1839553.2526290242},{"$f":"SUMPRODUCT($O562:Y562,N(1-$O591:Y591),N(OFFSET($O620:Y620,0,MAX(COLUMN($O620:Y620))-COLUMN($O620:Y620),1,1)))+Y591*Y562","v":2362777.4096592152},{"$f":"SUMPRODUCT($O562:Z562,N(1-$O591:Z591),N(OFFSET($O620:Z620,0,MAX(COLUMN($O620:Z620))-COLUMN($O620:Z620),1,1)))+Z591*Z562","v":2818228.8631555857},{"$f":"SUMPRODUCT($O562:AA562,N(1-$O591:AA591),N(OFFSET($O620:AA620,0,MAX(COLUMN($O620:AA620))-COLUMN($O620:AA620),1,1)))+AA591*AA562","v":3448582.486662521},{"$f":"SUMPRODUCT($O562:AB562,N(1-$O591:AB591),N(OFFSET($O620:AB620,0,MAX(COLUMN($O620:AB620))-COLUMN($O620:AB620),1,1)))+AB591*AB562","v":3898996.6177712427},{"$f":"SUMPRODUCT($O562:AC562,N(1-$O591:AC591),N(OFFSET($O620:AC620,0,MAX(COLUMN($O620:AC620))-COLUMN($O620:AC620),1,1)))+AC591*AC562","v":4260127.5678623104},{"$f":"SUMPRODUCT($O562:AD562,N(1-$O591:AD591),N(OFFSET($O620:AD620,0,MAX(COLUMN($O620:AD620))-COLUMN($O620:AD620),1,1)))+AD591*AD562","v":4638041.965593596},{"$f":"SUMPRODUCT($O562:AE562,N(1-$O591:AE591),N(OFFSET($O620:AE620,0,MAX(COLUMN($O620:AE620))-COLUMN($O620:AE620),1,1)))+AE591*AE562","v":4883721.7713200497},{"$f":"SUMPRODUCT($O562:AF562,N(1-$O591:AF591),N(OFFSET($O620:AF620,0,MAX(COLUMN($O620:AF620))-COLUMN($O620:AF620),1,1)))+AF591*AF562","v":5031781.1080189859},{"$f":"SUMPRODUCT($O562:AG562,N(1-$O591:AG591),N(OFFSET($O620:AG620,0,MAX(COLUMN($O620:AG620))-COLUMN($O620:AG620),1,1)))+AG591*AG562","v":5196865.218467338},{"$f":"SUMPRODUCT($O562:AH562,N(1-$O591:AH591),N(OFFSET($O620:AH620,0,MAX(COLUMN($O620:AH620))-COLUMN($O620:AH620),1,1)))+AH591*AH562","v":5542948.776187378},{"$f":"SUMPRODUCT($O562:AI562,N(1-$O591:AI591),N(OFFSET($O620:AI620,0,MAX(COLUMN($O620:AI620))-COLUMN($O620:AI620),1,1)))+AI591*AI562","v":5942719.6847002907},{"$f":"SUMPRODUCT($O562:AJ562,N(1-$O591:AJ591),N(OFFSET($O620:AJ620,0,MAX(COLUMN($O620:AJ620))-COLUMN($O620:AJ620),1,1)))+AJ591*AJ562","v":6108456.6694755312},{"$f":"SUMPRODUCT($O562:AK562,N(1-$O591:AK591),N(OFFSET($O620:AK620,0,MAX(COLUMN($O620:AK620))-COLUMN($O620:AK620),1,1)))+AK591*AK562","v":6194802.5297857234},{"$f":"SUMPRODUCT($O562:AL562,N(1-$O591:AL591),N(OFFSET($O620:AL620,0,MAX(COLUMN($O620:AL620))-COLUMN($O620:AL620),1,1)))+AL591*AL562","v":6333350.6462750426},{"$f":"SUMPRODUCT($O562:AM562,N(1-$O591:AM591),N(OFFSET($O620:AM620,0,MAX(COLUMN($O620:AM620))-COLUMN($O620:AM620),1,1)))+AM591*AM562","v":6474785.8592330478},{"$f":"SUMPRODUCT($O562:AN562,N(1-$O591:AN591),N(OFFSET($O620:AN620,0,MAX(COLUMN($O620:AN620))-COLUMN($O620:AN620),1,1)))+AN591*AN562","v":6668967.6251445645},{"$f":"SUMPRODUCT($O562:AO562,N(1-$O591:AO591),N(OFFSET($O620:AO620,0,MAX(COLUMN($O620:AO620))-COLUMN($O620:AO620),1,1)))+AO591*AO562","v":6883365.0019642822},{"$f":"SUMPRODUCT($O562:AP562,N(1-$O591:AP591),N(OFFSET($O620:AP620,0,MAX(COLUMN($O620:AP620))-COLUMN($O620:AP620),1,1)))+AP591*AP562","v":7083284.0072922492},{"$f":"SUMPRODUCT($O562:AQ562,N(1-$O591:AQ591),N(OFFSET($O620:AQ620,0,MAX(COLUMN($O620:AQ620))-COLUMN($O620:AQ620),1,1)))+AQ591*AQ562","v":7174497.1832648544},{"$f":"SUMPRODUCT($O562:AR562,N(1-$O591:AR591),N(OFFSET($O620:AR620,0,MAX(COLUMN($O620:AR620))-COLUMN($O620:AR620),1,1)))+AR591*AR562","v":7132079.6493737334},{"$f":"SUMPRODUCT($O562:AS562,N(1-$O591:AS591),N(OFFSET($O620:AS620,0,MAX(COLUMN($O620:AS620))-COLUMN($O620:AS620),1,1)))+AS591*AS562","v":6996917.7332816655},{"$f":"SUMPRODUCT($O562:AT562,N(1-$O591:AT591),N(OFFSET($O620:AT620,0,MAX(COLUMN($O620:AT620))-COLUMN($O620:AT620),1,1)))+AT591*AT562","v":6734409.5987633727},{"$f":"SUMPRODUCT($O562:AU562,N(1-$O591:AU591),N(OFFSET($O620:AU620,0,MAX(COLUMN($O620:AU620))-COLUMN($O620:AU620),1,1)))+AU591*AU562","v":6371784.8358629504},{"$f":"SUMPRODUCT($O562:AV562,N(1-$O591:AV591),N(OFFSET($O620:AV620,0,MAX(COLUMN($O620:AV620))-COLUMN($O620:AV620),1,1)))+AV591*AV562","v":6065808.7532517454},{"$f":"SUMPRODUCT($O562:AW562,N(1-$O591:AW591),N(OFFSET($O620:AW620,0,MAX(COLUMN($O620:AW620))-COLUMN($O620:AW620),1,1)))+AW591*AW562","v":5817511.4639145182},{"$f":"SUMPRODUCT($O562:AX562,N(1-$O591:AX591),N(OFFSET($O620:AX620,0,MAX(COLUMN($O620:AX620))-COLUMN($O620:AX620),1,1)))+AX591*AX562","v":5563442.9155872306},{"$f":"SUMPRODUCT($O562:AY562,N(1-$O591:AY591),N(OFFSET($O620:AY620,0,MAX(COLUMN($O620:AY620))-COLUMN($O620:AY620),1,1)))+AY591*AY562","v":5382847.0300980099}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,3389603.6401053499,13863501.491040261,null,null,{"$f":"SUMPRODUCT($O563:O563,N(1-$O592:O592),N(OFFSET($O621:O621,0,MAX(COLUMN($O621:O621))-COLUMN($O621:O621),1,1)))+O592*O563","v":0},{"$f":"SUMPRODUCT($O563:P563,N(1-$O592:P592),N(OFFSET($O621:P621,0,MAX(COLUMN($O621:P621))-COLUMN($O621:P621),1,1)))+P592*P563","v":0},{"$f":"SUMPRODUCT($O563:Q563,N(1-$O592:Q592),N(OFFSET($O621:Q621,0,MAX(COLUMN($O621:Q621))-COLUMN($O621:Q621),1,1)))+Q592*Q563","v":172380},{"$f":"SUMPRODUCT($O563:R563,N(1-$O592:R592),N(OFFSET($O621:R621,0,MAX(COLUMN($O621:R621))-COLUMN($O621:R621),1,1)))+R592*R563","v":153444.31200000001},{"$f":"SUMPRODUCT($O563:S563,N(1-$O592:S592),N(OFFSET($O621:S621,0,MAX(COLUMN($O621:S621))-COLUMN($O621:S621),1,1)))+S592*S563","v":53293.22928},{"$f":"SUMPRODUCT($O563:T563,N(1-$O592:T592),N(OFFSET($O621:T621,0,MAX(COLUMN($O621:T621))-COLUMN($O621:T621),1,1)))+T592*T563","v":81452.122847999999},{"$f":"SUMPRODUCT($O563:U563,N(1-$O592:U592),N(OFFSET($O621:U621,0,MAX(COLUMN($O621:U621))-COLUMN($O621:U621),1,1)))+U592*U563","v":108140.03260416001},{"$f":"SUMPRODUCT($O563:V563,N(1-$O592:V592),N(OFFSET($O621:V621,0,MAX(COLUMN($O621:V621))-COLUMN($O621:V621),1,1)))+V592*V563","v":133484.13351544319},{"$f":"SUMPRODUCT($O563:W563,N(1-$O592:W592),N(OFFSET($O621:W621,0,MAX(COLUMN($O621:W621))-COLUMN($O621:W621),1,1)))+W592*W563","v":157594.26335055209},{"$f":"SUMPRODUCT($O563:X563,N(1-$O592:X592),N(OFFSET($O621:X621,0,MAX(COLUMN($O621:X621))-COLUMN($O621:X621),1,1)))+X592*X563","v":180580.37583356313},{"$f":"SUMPRODUCT($O563:Y563,N(1-$O592:Y592),N(OFFSET($O621:Y621,0,MAX(COLUMN($O621:Y621))-COLUMN($O621:Y621),1,1)))+Y592*Y563","v":203221.45651503437},{"$f":"SUMPRODUCT($O563:Z563,N(1-$O592:Z592),N(OFFSET($O621:Z621,0,MAX(COLUMN($O621:Z621))-COLUMN($O621:Z621),1,1)))+Z592*Z563","v":225821.85865653507},{"$f":"SUMPRODUCT($O563:AA563,N(1-$O592:AA592),N(OFFSET($O621:AA621,0,MAX(COLUMN($O621:AA621))-COLUMN($O621:AA621),1,1)))+AA592*AA563","v":248799.89370486574},{"$f":"SUMPRODUCT($O563:AB563,N(1-$O592:AB592),N(OFFSET($O621:AB621,0,MAX(COLUMN($O621:AB621))-COLUMN($O621:AB621),1,1)))+AB592*AB563","v":272234.18416456302},{"$f":"SUMPRODUCT($O563:AC563,N(1-$O592:AC592),N(OFFSET($O621:AC621,0,MAX(COLUMN($O621:AC621))-COLUMN($O621:AC621),1,1)))+AC592*AC563","v":296140.46572305437},{"$f":"SUMPRODUCT($O563:AD563,N(1-$O592:AD592),N(OFFSET($O621:AD621,0,MAX(COLUMN($O621:AD621))-COLUMN($O621:AD621),1,1)))+AD592*AD563","v":320521.56762311544},{"$f":"SUMPRODUCT($O563:AE563,N(1-$O592:AE592),N(OFFSET($O621:AE621,0,MAX(COLUMN($O621:AE621))-COLUMN($O621:AE621),1,1)))+AE592*AE563","v":345393.5968507778},{"$f":"SUMPRODUCT($O563:AF563,N(1-$O592:AF592),N(OFFSET($O621:AF621,0,MAX(COLUMN($O621:AF621))-COLUMN($O621:AF621),1,1)))+AF592*AF563","v":370759.76137339324},{"$f":"SUMPRODUCT($O563:AG563,N(1-$O592:AG592),N(OFFSET($O621:AG621,0,MAX(COLUMN($O621:AG621))-COLUMN($O621:AG621),1,1)))+AG592*AG563","v":396636.55447606114},{"$f":"SUMPRODUCT($O563:AH563,N(1-$O592:AH592),N(OFFSET($O621:AH621,0,MAX(COLUMN($O621:AH621))-COLUMN($O621:AH621),1,1)))+AH592*AH563","v":423027.57815118233},{"$f":"SUMPRODUCT($O563:AI563,N(1-$O592:AI592),N(OFFSET($O621:AI621,0,MAX(COLUMN($O621:AI621))-COLUMN($O621:AI621),1,1)))+AI592*AI563","v":449949.72758940596},{"$f":"SUMPRODUCT($O563:AJ563,N(1-$O592:AJ592),N(OFFSET($O621:AJ621,0,MAX(COLUMN($O621:AJ621))-COLUMN($O621:AJ621),1,1)))+AJ592*AJ563","v":477407.01472679409},{"$f":"SUMPRODUCT($O563:AK563,N(1-$O592:AK592),N(OFFSET($O621:AK621,0,MAX(COLUMN($O621:AK621))-COLUMN($O621:AK621),1,1)))+AK592*AK563","v":499955.26489652996},{"$f":"SUMPRODUCT($O563:AL563,N(1-$O592:AL592),N(OFFSET($O621:AL621,0,MAX(COLUMN($O621:AL621))-COLUMN($O621:AL621),1,1)))+AL592*AL563","v":516563.68182006059},{"$f":"SUMPRODUCT($O563:AM563,N(1-$O592:AM592),N(OFFSET($O621:AM621,0,MAX(COLUMN($O621:AM621))-COLUMN($O621:AM621),1,1)))+AM592*AM563","v":529736.02151406195},{"$f":"SUMPRODUCT($O563:AN563,N(1-$O592:AN592),N(OFFSET($O621:AN621,0,MAX(COLUMN($O621:AN621))-COLUMN($O621:AN621),1,1)))+AN592*AN563","v":540330.74194434308},{"$f":"SUMPRODUCT($O563:AO563,N(1-$O592:AO592),N(OFFSET($O621:AO621,0,MAX(COLUMN($O621:AO621))-COLUMN($O621:AO621),1,1)))+AO592*AO563","v":551137.35678322986},{"$f":"SUMPRODUCT($O563:AP563,N(1-$O592:AP592),N(OFFSET($O621:AP621,0,MAX(COLUMN($O621:AP621))-COLUMN($O621:AP621),1,1)))+AP592*AP563","v":562160.10391889466},{"$f":"SUMPRODUCT($O563:AQ563,N(1-$O592:AQ592),N(OFFSET($O621:AQ621,0,MAX(COLUMN($O621:AQ621))-COLUMN($O621:AQ621),1,1)))+AQ592*AQ563","v":573403.30599727249},{"$f":"SUMPRODUCT($O563:AR563,N(1-$O592:AR592),N(OFFSET($O621:AR621,0,MAX(COLUMN($O621:AR621))-COLUMN($O621:AR621),1,1)))+AR592*AR563","v":584871.37211721786},{"$f":"SUMPRODUCT($O563:AS563,N(1-$O592:AS592),N(OFFSET($O621:AS621,0,MAX(COLUMN($O621:AS621))-COLUMN($O621:AS621),1,1)))+AS592*AS563","v":596568.79955956235},{"$f":"SUMPRODUCT($O563:AT563,N(1-$O592:AT592),N(OFFSET($O621:AT621,0,MAX(COLUMN($O621:AT621))-COLUMN($O621:AT621),1,1)))+AT592*AT563","v":608500.17555075372},{"$f":"SUMPRODUCT($O563:AU563,N(1-$O592:AU592),N(OFFSET($O621:AU621,0,MAX(COLUMN($O621:AU621))-COLUMN($O621:AU621),1,1)))+AU592*AU563","v":620670.17906176869},{"$f":"SUMPRODUCT($O563:AV563,N(1-$O592:AV592),N(OFFSET($O621:AV621,0,MAX(COLUMN($O621:AV621))-COLUMN($O621:AV621),1,1)))+AV592*AV563","v":633083.58264300402},{"$f":"SUMPRODUCT($O563:AW563,N(1-$O592:AW592),N(OFFSET($O621:AW621,0,MAX(COLUMN($O621:AW621))-COLUMN($O621:AW621),1,1)))+AW592*AW563","v":645745.25429586403},{"$f":"SUMPRODUCT($O563:AX563,N(1-$O592:AX592),N(OFFSET($O621:AX621,0,MAX(COLUMN($O621:AX621))-COLUMN($O621:AX621),1,1)))+AX592*AX563","v":658660.15938178147},{"$f":"SUMPRODUCT($O563:AY563,N(1-$O592:AY592),N(OFFSET($O621:AY621,0,MAX(COLUMN($O621:AY621))-COLUMN($O621:AY621),1,1)))+AY592*AY563","v":671833.36256941711}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O564:O564,N(1-$O593:O593),N(OFFSET($O622:O622,0,MAX(COLUMN($O622:O622))-COLUMN($O622:O622),1,1)))+O593*O564","v":0},{"$f":"SUMPRODUCT($O564:P564,N(1-$O593:P593),N(OFFSET($O622:P622,0,MAX(COLUMN($O622:P622))-COLUMN($O622:P622),1,1)))+P593*P564","v":0},{"$f":"SUMPRODUCT($O564:Q564,N(1-$O593:Q593),N(OFFSET($O622:Q622,0,MAX(COLUMN($O622:Q622))-COLUMN($O622:Q622),1,1)))+Q593*Q564","v":0},{"$f":"SUMPRODUCT($O564:R564,N(1-$O593:R593),N(OFFSET($O622:R622,0,MAX(COLUMN($O622:R622))-COLUMN($O622:R622),1,1)))+R593*R564","v":0},{"$f":"SUMPRODUCT($O564:S564,N(1-$O593:S593),N(OFFSET($O622:S622,0,MAX(COLUMN($O622:S622))-COLUMN($O622:S622),1,1)))+S593*S564","v":0},{"$f":"SUMPRODUCT($O564:T564,N(1-$O593:T593),N(OFFSET($O622:T622,0,MAX(COLUMN($O622:T622))-COLUMN($O622:T622),1,1)))+T593*T564","v":0},{"$f":"SUMPRODUCT($O564:U564,N(1-$O593:U593),N(OFFSET($O622:U622,0,MAX(COLUMN($O622:U622))-COLUMN($O622:U622),1,1)))+U593*U564","v":0},{"$f":"SUMPRODUCT($O564:V564,N(1-$O593:V593),N(OFFSET($O622:V622,0,MAX(COLUMN($O622:V622))-COLUMN($O622:V622),1,1)))+V593*V564","v":0},{"$f":"SUMPRODUCT($O564:W564,N(1-$O593:W593),N(OFFSET($O622:W622,0,MAX(COLUMN($O622:W622))-COLUMN($O622:W622),1,1)))+W593*W564","v":0},{"$f":"SUMPRODUCT($O564:X564,N(1-$O593:X593),N(OFFSET($O622:X622,0,MAX(COLUMN($O622:X622))-COLUMN($O622:X622),1,1)))+X593*X564","v":0},{"$f":"SUMPRODUCT($O564:Y564,N(1-$O593:Y593),N(OFFSET($O622:Y622,0,MAX(COLUMN($O622:Y622))-COLUMN($O622:Y622),1,1)))+Y593*Y564","v":0},{"$f":"SUMPRODUCT($O564:Z564,N(1-$O593:Z593),N(OFFSET($O622:Z622,0,MAX(COLUMN($O622:Z622))-COLUMN($O622:Z622),1,1)))+Z593*Z564","v":0},{"$f":"SUMPRODUCT($O564:AA564,N(1-$O593:AA593),N(OFFSET($O622:AA622,0,MAX(COLUMN($O622:AA622))-COLUMN($O622:AA622),1,1)))+AA593*AA564","v":0},{"$f":"SUMPRODUCT($O564:AB564,N(1-$O593:AB593),N(OFFSET($O622:AB622,0,MAX(COLUMN($O622:AB622))-COLUMN($O622:AB622),1,1)))+AB593*AB564","v":0},{"$f":"SUMPRODUCT($O564:AC564,N(1-$O593:AC593),N(OFFSET($O622:AC622,0,MAX(COLUMN($O622:AC622))-COLUMN($O622:AC622),1,1)))+AC593*AC564","v":0},{"$f":"SUMPRODUCT($O564:AD564,N(1-$O593:AD593),N(OFFSET($O622:AD622,0,MAX(COLUMN($O622:AD622))-COLUMN($O622:AD622),1,1)))+AD593*AD564","v":0},{"$f":"SUMPRODUCT($O564:AE564,N(1-$O593:AE593),N(OFFSET($O622:AE622,0,MAX(COLUMN($O622:AE622))-COLUMN($O622:AE622),1,1)))+AE593*AE564","v":0},{"$f":"SUMPRODUCT($O564:AF564,N(1-$O593:AF593),N(OFFSET($O622:AF622,0,MAX(COLUMN($O622:AF622))-COLUMN($O622:AF622),1,1)))+AF593*AF564","v":0},{"$f":"SUMPRODUCT($O564:AG564,N(1-$O593:AG593),N(OFFSET($O622:AG622,0,MAX(COLUMN($O622:AG622))-COLUMN($O622:AG622),1,1)))+AG593*AG564","v":0},{"$f":"SUMPRODUCT($O564:AH564,N(1-$O593:AH593),N(OFFSET($O622:AH622,0,MAX(COLUMN($O622:AH622))-COLUMN($O622:AH622),1,1)))+AH593*AH564","v":0},{"$f":"SUMPRODUCT($O564:AI564,N(1-$O593:AI593),N(OFFSET($O622:AI622,0,MAX(COLUMN($O622:AI622))-COLUMN($O622:AI622),1,1)))+AI593*AI564","v":0},{"$f":"SUMPRODUCT($O564:AJ564,N(1-$O593:AJ593),N(OFFSET($O622:AJ622,0,MAX(COLUMN($O622:AJ622))-COLUMN($O622:AJ622),1,1)))+AJ593*AJ564","v":0},{"$f":"SUMPRODUCT($O564:AK564,N(1-$O593:AK593),N(OFFSET($O622:AK622,0,MAX(COLUMN($O622:AK622))-COLUMN($O622:AK622),1,1)))+AK593*AK564","v":0},{"$f":"SUMPRODUCT($O564:AL564,N(1-$O593:AL593),N(OFFSET($O622:AL622,0,MAX(COLUMN($O622:AL622))-COLUMN($O622:AL622),1,1)))+AL593*AL564","v":0},{"$f":"SUMPRODUCT($O564:AM564,N(1-$O593:AM593),N(OFFSET($O622:AM622,0,MAX(COLUMN($O622:AM622))-COLUMN($O622:AM622),1,1)))+AM593*AM564","v":0},{"$f":"SUMPRODUCT($O564:AN564,N(1-$O593:AN593),N(OFFSET($O622:AN622,0,MAX(COLUMN($O622:AN622))-COLUMN($O622:AN622),1,1)))+AN593*AN564","v":0},{"$f":"SUMPRODUCT($O564:AO564,N(1-$O593:AO593),N(OFFSET($O622:AO622,0,MAX(COLUMN($O622:AO622))-COLUMN($O622:AO622),1,1)))+AO593*AO564","v":0},{"$f":"SUMPRODUCT($O564:AP564,N(1-$O593:AP593),N(OFFSET($O622:AP622,0,MAX(COLUMN($O622:AP622))-COLUMN($O622:AP622),1,1)))+AP593*AP564","v":0},{"$f":"SUMPRODUCT($O564:AQ564,N(1-$O593:AQ593),N(OFFSET($O622:AQ622,0,MAX(COLUMN($O622:AQ622))-COLUMN($O622:AQ622),1,1)))+AQ593*AQ564","v":0},{"$f":"SUMPRODUCT($O564:AR564,N(1-$O593:AR593),N(OFFSET($O622:AR622,0,MAX(COLUMN($O622:AR622))-COLUMN($O622:AR622),1,1)))+AR593*AR564","v":0},{"$f":"SUMPRODUCT($O564:AS564,N(1-$O593:AS593),N(OFFSET($O622:AS622,0,MAX(COLUMN($O622:AS622))-COLUMN($O622:AS622),1,1)))+AS593*AS564","v":0},{"$f":"SUMPRODUCT($O564:AT564,N(1-$O593:AT593),N(OFFSET($O622:AT622,0,MAX(COLUMN($O622:AT622))-COLUMN($O622:AT622),1,1)))+AT593*AT564","v":0},{"$f":"SUMPRODUCT($O564:AU564,N(1-$O593:AU593),N(OFFSET($O622:AU622,0,MAX(COLUMN($O622:AU622))-COLUMN($O622:AU622),1,1)))+AU593*AU564","v":0},{"$f":"SUMPRODUCT($O564:AV564,N(1-$O593:AV593),N(OFFSET($O622:AV622,0,MAX(COLUMN($O622:AV622))-COLUMN($O622:AV622),1,1)))+AV593*AV564","v":0},{"$f":"SUMPRODUCT($O564:AW564,N(1-$O593:AW593),N(OFFSET($O622:AW622,0,MAX(COLUMN($O622:AW622))-COLUMN($O622:AW622),1,1)))+AW593*AW564","v":0},{"$f":"SUMPRODUCT($O564:AX564,N(1-$O593:AX593),N(OFFSET($O622:AX622,0,MAX(COLUMN($O622:AX622))-COLUMN($O622:AX622),1,1)))+AX593*AX564","v":0},{"$f":"SUMPRODUCT($O564:AY564,N(1-$O593:AY593),N(OFFSET($O622:AY622,0,MAX(COLUMN($O622:AY622))-COLUMN($O622:AY622),1,1)))+AY593*AY564","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O565:O565,N(1-$O594:O594),N(OFFSET($O623:O623,0,MAX(COLUMN($O623:O623))-COLUMN($O623:O623),1,1)))+O594*O565","v":0},{"$f":"SUMPRODUCT($O565:P565,N(1-$O594:P594),N(OFFSET($O623:P623,0,MAX(COLUMN($O623:P623))-COLUMN($O623:P623),1,1)))+P594*P565","v":0},{"$f":"SUMPRODUCT($O565:Q565,N(1-$O594:Q594),N(OFFSET($O623:Q623,0,MAX(COLUMN($O623:Q623))-COLUMN($O623:Q623),1,1)))+Q594*Q565","v":0},{"$f":"SUMPRODUCT($O565:R565,N(1-$O594:R594),N(OFFSET($O623:R623,0,MAX(COLUMN($O623:R623))-COLUMN($O623:R623),1,1)))+R594*R565","v":0},{"$f":"SUMPRODUCT($O565:S565,N(1-$O594:S594),N(OFFSET($O623:S623,0,MAX(COLUMN($O623:S623))-COLUMN($O623:S623),1,1)))+S594*S565","v":0},{"$f":"SUMPRODUCT($O565:T565,N(1-$O594:T594),N(OFFSET($O623:T623,0,MAX(COLUMN($O623:T623))-COLUMN($O623:T623),1,1)))+T594*T565","v":0},{"$f":"SUMPRODUCT($O565:U565,N(1-$O594:U594),N(OFFSET($O623:U623,0,MAX(COLUMN($O623:U623))-COLUMN($O623:U623),1,1)))+U594*U565","v":0},{"$f":"SUMPRODUCT($O565:V565,N(1-$O594:V594),N(OFFSET($O623:V623,0,MAX(COLUMN($O623:V623))-COLUMN($O623:V623),1,1)))+V594*V565","v":0},{"$f":"SUMPRODUCT($O565:W565,N(1-$O594:W594),N(OFFSET($O623:W623,0,MAX(COLUMN($O623:W623))-COLUMN($O623:W623),1,1)))+W594*W565","v":0},{"$f":"SUMPRODUCT($O565:X565,N(1-$O594:X594),N(OFFSET($O623:X623,0,MAX(COLUMN($O623:X623))-COLUMN($O623:X623),1,1)))+X594*X565","v":0},{"$f":"SUMPRODUCT($O565:Y565,N(1-$O594:Y594),N(OFFSET($O623:Y623,0,MAX(COLUMN($O623:Y623))-COLUMN($O623:Y623),1,1)))+Y594*Y565","v":0},{"$f":"SUMPRODUCT($O565:Z565,N(1-$O594:Z594),N(OFFSET($O623:Z623,0,MAX(COLUMN($O623:Z623))-COLUMN($O623:Z623),1,1)))+Z594*Z565","v":0},{"$f":"SUMPRODUCT($O565:AA565,N(1-$O594:AA594),N(OFFSET($O623:AA623,0,MAX(COLUMN($O623:AA623))-COLUMN($O623:AA623),1,1)))+AA594*AA565","v":0},{"$f":"SUMPRODUCT($O565:AB565,N(1-$O594:AB594),N(OFFSET($O623:AB623,0,MAX(COLUMN($O623:AB623))-COLUMN($O623:AB623),1,1)))+AB594*AB565","v":0},{"$f":"SUMPRODUCT($O565:AC565,N(1-$O594:AC594),N(OFFSET($O623:AC623,0,MAX(COLUMN($O623:AC623))-COLUMN($O623:AC623),1,1)))+AC594*AC565","v":0},{"$f":"SUMPRODUCT($O565:AD565,N(1-$O594:AD594),N(OFFSET($O623:AD623,0,MAX(COLUMN($O623:AD623))-COLUMN($O623:AD623),1,1)))+AD594*AD565","v":0},{"$f":"SUMPRODUCT($O565:AE565,N(1-$O594:AE594),N(OFFSET($O623:AE623,0,MAX(COLUMN($O623:AE623))-COLUMN($O623:AE623),1,1)))+AE594*AE565","v":0},{"$f":"SUMPRODUCT($O565:AF565,N(1-$O594:AF594),N(OFFSET($O623:AF623,0,MAX(COLUMN($O623:AF623))-COLUMN($O623:AF623),1,1)))+AF594*AF565","v":0},{"$f":"SUMPRODUCT($O565:AG565,N(1-$O594:AG594),N(OFFSET($O623:AG623,0,MAX(COLUMN($O623:AG623))-COLUMN($O623:AG623),1,1)))+AG594*AG565","v":0},{"$f":"SUMPRODUCT($O565:AH565,N(1-$O594:AH594),N(OFFSET($O623:AH623,0,MAX(COLUMN($O623:AH623))-COLUMN($O623:AH623),1,1)))+AH594*AH565","v":0},{"$f":"SUMPRODUCT($O565:AI565,N(1-$O594:AI594),N(OFFSET($O623:AI623,0,MAX(COLUMN($O623:AI623))-COLUMN($O623:AI623),1,1)))+AI594*AI565","v":0},{"$f":"SUMPRODUCT($O565:AJ565,N(1-$O594:AJ594),N(OFFSET($O623:AJ623,0,MAX(COLUMN($O623:AJ623))-COLUMN($O623:AJ623),1,1)))+AJ594*AJ565","v":0},{"$f":"SUMPRODUCT($O565:AK565,N(1-$O594:AK594),N(OFFSET($O623:AK623,0,MAX(COLUMN($O623:AK623))-COLUMN($O623:AK623),1,1)))+AK594*AK565","v":0},{"$f":"SUMPRODUCT($O565:AL565,N(1-$O594:AL594),N(OFFSET($O623:AL623,0,MAX(COLUMN($O623:AL623))-COLUMN($O623:AL623),1,1)))+AL594*AL565","v":0},{"$f":"SUMPRODUCT($O565:AM565,N(1-$O594:AM594),N(OFFSET($O623:AM623,0,MAX(COLUMN($O623:AM623))-COLUMN($O623:AM623),1,1)))+AM594*AM565","v":0},{"$f":"SUMPRODUCT($O565:AN565,N(1-$O594:AN594),N(OFFSET($O623:AN623,0,MAX(COLUMN($O623:AN623))-COLUMN($O623:AN623),1,1)))+AN594*AN565","v":0},{"$f":"SUMPRODUCT($O565:AO565,N(1-$O594:AO594),N(OFFSET($O623:AO623,0,MAX(COLUMN($O623:AO623))-COLUMN($O623:AO623),1,1)))+AO594*AO565","v":0},{"$f":"SUMPRODUCT($O565:AP565,N(1-$O594:AP594),N(OFFSET($O623:AP623,0,MAX(COLUMN($O623:AP623))-COLUMN($O623:AP623),1,1)))+AP594*AP565","v":0},{"$f":"SUMPRODUCT($O565:AQ565,N(1-$O594:AQ594),N(OFFSET($O623:AQ623,0,MAX(COLUMN($O623:AQ623))-COLUMN($O623:AQ623),1,1)))+AQ594*AQ565","v":0},{"$f":"SUMPRODUCT($O565:AR565,N(1-$O594:AR594),N(OFFSET($O623:AR623,0,MAX(COLUMN($O623:AR623))-COLUMN($O623:AR623),1,1)))+AR594*AR565","v":0},{"$f":"SUMPRODUCT($O565:AS565,N(1-$O594:AS594),N(OFFSET($O623:AS623,0,MAX(COLUMN($O623:AS623))-COLUMN($O623:AS623),1,1)))+AS594*AS565","v":0},{"$f":"SUMPRODUCT($O565:AT565,N(1-$O594:AT594),N(OFFSET($O623:AT623,0,MAX(COLUMN($O623:AT623))-COLUMN($O623:AT623),1,1)))+AT594*AT565","v":0},{"$f":"SUMPRODUCT($O565:AU565,N(1-$O594:AU594),N(OFFSET($O623:AU623,0,MAX(COLUMN($O623:AU623))-COLUMN($O623:AU623),1,1)))+AU594*AU565","v":0},{"$f":"SUMPRODUCT($O565:AV565,N(1-$O594:AV594),N(OFFSET($O623:AV623,0,MAX(COLUMN($O623:AV623))-COLUMN($O623:AV623),1,1)))+AV594*AV565","v":0},{"$f":"SUMPRODUCT($O565:AW565,N(1-$O594:AW594),N(OFFSET($O623:AW623,0,MAX(COLUMN($O623:AW623))-COLUMN($O623:AW623),1,1)))+AW594*AW565","v":0},{"$f":"SUMPRODUCT($O565:AX565,N(1-$O594:AX594),N(OFFSET($O623:AX623,0,MAX(COLUMN($O623:AX623))-COLUMN($O623:AX623),1,1)))+AX594*AX565","v":0},{"$f":"SUMPRODUCT($O565:AY565,N(1-$O594:AY594),N(OFFSET($O623:AY623,0,MAX(COLUMN($O623:AY623))-COLUMN($O623:AY623),1,1)))+AY594*AY565","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,4402298.4194479352,54661527,null,null,{"$f":"SUMPRODUCT($O566:O566,N(1-$O595:O595),N(OFFSET($O624:O624,0,MAX(COLUMN($O624:O624))-COLUMN($O624:O624),1,1)))+O595*O566","v":0},{"$f":"SUMPRODUCT($O566:P566,N(1-$O595:P595),N(OFFSET($O624:P624,0,MAX(COLUMN($O624:P624))-COLUMN($O624:P624),1,1)))+P595*P566","v":0},{"$f":"SUMPRODUCT($O566:Q566,N(1-$O595:Q595),N(OFFSET($O624:Q624,0,MAX(COLUMN($O624:Q624))-COLUMN($O624:Q624),1,1)))+Q595*Q566","v":0},{"$f":"SUMPRODUCT($O566:R566,N(1-$O595:R595),N(OFFSET($O624:R624,0,MAX(COLUMN($O624:R624))-COLUMN($O624:R624),1,1)))+R595*R566","v":0},{"$f":"SUMPRODUCT($O566:S566,N(1-$O595:S595),N(OFFSET($O624:S624,0,MAX(COLUMN($O624:S624))-COLUMN($O624:S624),1,1)))+S595*S566","v":0},{"$f":"SUMPRODUCT($O566:T566,N(1-$O595:T595),N(OFFSET($O624:T624,0,MAX(COLUMN($O624:T624))-COLUMN($O624:T624),1,1)))+T595*T566","v":0},{"$f":"SUMPRODUCT($O566:U566,N(1-$O595:U595),N(OFFSET($O624:U624,0,MAX(COLUMN($O624:U624))-COLUMN($O624:U624),1,1)))+U595*U566","v":0},{"$f":"SUMPRODUCT($O566:V566,N(1-$O595:V595),N(OFFSET($O624:V624,0,MAX(COLUMN($O624:V624))-COLUMN($O624:V624),1,1)))+V595*V566","v":0},{"$f":"SUMPRODUCT($O566:W566,N(1-$O595:W595),N(OFFSET($O624:W624,0,MAX(COLUMN($O624:W624))-COLUMN($O624:W624),1,1)))+W595*W566","v":0},{"$f":"SUMPRODUCT($O566:X566,N(1-$O595:X595),N(OFFSET($O624:X624,0,MAX(COLUMN($O624:X624))-COLUMN($O624:X624),1,1)))+X595*X566","v":0},{"$f":"SUMPRODUCT($O566:Y566,N(1-$O595:Y595),N(OFFSET($O624:Y624,0,MAX(COLUMN($O624:Y624))-COLUMN($O624:Y624),1,1)))+Y595*Y566","v":0},{"$f":"SUMPRODUCT($O566:Z566,N(1-$O595:Z595),N(OFFSET($O624:Z624,0,MAX(COLUMN($O624:Z624))-COLUMN($O624:Z624),1,1)))+Z595*Z566","v":0},{"$f":"SUMPRODUCT($O566:AA566,N(1-$O595:AA595),N(OFFSET($O624:AA624,0,MAX(COLUMN($O624:AA624))-COLUMN($O624:AA624),1,1)))+AA595*AA566","v":0},{"$f":"SUMPRODUCT($O566:AB566,N(1-$O595:AB595),N(OFFSET($O624:AB624,0,MAX(COLUMN($O624:AB624))-COLUMN($O624:AB624),1,1)))+AB595*AB566","v":0},{"$f":"SUMPRODUCT($O566:AC566,N(1-$O595:AC595),N(OFFSET($O624:AC624,0,MAX(COLUMN($O624:AC624))-COLUMN($O624:AC624),1,1)))+AC595*AC566","v":0},{"$f":"SUMPRODUCT($O566:AD566,N(1-$O595:AD595),N(OFFSET($O624:AD624,0,MAX(COLUMN($O624:AD624))-COLUMN($O624:AD624),1,1)))+AD595*AD566","v":0},{"$f":"SUMPRODUCT($O566:AE566,N(1-$O595:AE595),N(OFFSET($O624:AE624,0,MAX(COLUMN($O624:AE624))-COLUMN($O624:AE624),1,1)))+AE595*AE566","v":0},{"$f":"SUMPRODUCT($O566:AF566,N(1-$O595:AF595),N(OFFSET($O624:AF624,0,MAX(COLUMN($O624:AF624))-COLUMN($O624:AF624),1,1)))+AF595*AF566","v":0},{"$f":"SUMPRODUCT($O566:AG566,N(1-$O595:AG595),N(OFFSET($O624:AG624,0,MAX(COLUMN($O624:AG624))-COLUMN($O624:AG624),1,1)))+AG595*AG566","v":0},{"$f":"SUMPRODUCT($O566:AH566,N(1-$O595:AH595),N(OFFSET($O624:AH624,0,MAX(COLUMN($O624:AH624))-COLUMN($O624:AH624),1,1)))+AH595*AH566","v":0},{"$f":"SUMPRODUCT($O566:AI566,N(1-$O595:AI595),N(OFFSET($O624:AI624,0,MAX(COLUMN($O624:AI624))-COLUMN($O624:AI624),1,1)))+AI595*AI566","v":0},{"$f":"SUMPRODUCT($O566:AJ566,N(1-$O595:AJ595),N(OFFSET($O624:AJ624,0,MAX(COLUMN($O624:AJ624))-COLUMN($O624:AJ624),1,1)))+AJ595*AJ566","v":0},{"$f":"SUMPRODUCT($O566:AK566,N(1-$O595:AK595),N(OFFSET($O624:AK624,0,MAX(COLUMN($O624:AK624))-COLUMN($O624:AK624),1,1)))+AK595*AK566","v":0},{"$f":"SUMPRODUCT($O566:AL566,N(1-$O595:AL595),N(OFFSET($O624:AL624,0,MAX(COLUMN($O624:AL624))-COLUMN($O624:AL624),1,1)))+AL595*AL566","v":0},{"$f":"SUMPRODUCT($O566:AM566,N(1-$O595:AM595),N(OFFSET($O624:AM624,0,MAX(COLUMN($O624:AM624))-COLUMN($O624:AM624),1,1)))+AM595*AM566","v":0},{"$f":"SUMPRODUCT($O566:AN566,N(1-$O595:AN595),N(OFFSET($O624:AN624,0,MAX(COLUMN($O624:AN624))-COLUMN($O624:AN624),1,1)))+AN595*AN566","v":0},{"$f":"SUMPRODUCT($O566:AO566,N(1-$O595:AO595),N(OFFSET($O624:AO624,0,MAX(COLUMN($O624:AO624))-COLUMN($O624:AO624),1,1)))+AO595*AO566","v":0},{"$f":"SUMPRODUCT($O566:AP566,N(1-$O595:AP595),N(OFFSET($O624:AP624,0,MAX(COLUMN($O624:AP624))-COLUMN($O624:AP624),1,1)))+AP595*AP566","v":0},{"$f":"SUMPRODUCT($O566:AQ566,N(1-$O595:AQ595),N(OFFSET($O624:AQ624,0,MAX(COLUMN($O624:AQ624))-COLUMN($O624:AQ624),1,1)))+AQ595*AQ566","v":0},{"$f":"SUMPRODUCT($O566:AR566,N(1-$O595:AR595),N(OFFSET($O624:AR624,0,MAX(COLUMN($O624:AR624))-COLUMN($O624:AR624),1,1)))+AR595*AR566","v":0},{"$f":"SUMPRODUCT($O566:AS566,N(1-$O595:AS595),N(OFFSET($O624:AS624,0,MAX(COLUMN($O624:AS624))-COLUMN($O624:AS624),1,1)))+AS595*AS566","v":0},{"$f":"SUMPRODUCT($O566:AT566,N(1-$O595:AT595),N(OFFSET($O624:AT624,0,MAX(COLUMN($O624:AT624))-COLUMN($O624:AT624),1,1)))+AT595*AT566","v":0},{"$f":"SUMPRODUCT($O566:AU566,N(1-$O595:AU595),N(OFFSET($O624:AU624,0,MAX(COLUMN($O624:AU624))-COLUMN($O624:AU624),1,1)))+AU595*AU566","v":0},{"$f":"SUMPRODUCT($O566:AV566,N(1-$O595:AV595),N(OFFSET($O624:AV624,0,MAX(COLUMN($O624:AV624))-COLUMN($O624:AV624),1,1)))+AV595*AV566","v":0},{"$f":"SUMPRODUCT($O566:AW566,N(1-$O595:AW595),N(OFFSET($O624:AW624,0,MAX(COLUMN($O624:AW624))-COLUMN($O624:AW624),1,1)))+AW595*AW566","v":0},{"$f":"SUMPRODUCT($O566:AX566,N(1-$O595:AX595),N(OFFSET($O624:AX624,0,MAX(COLUMN($O624:AX624))-COLUMN($O624:AX624),1,1)))+AX595*AX566","v":0},{"$f":"SUMPRODUCT($O566:AY566,N(1-$O595:AY595),N(OFFSET($O624:AY624,0,MAX(COLUMN($O624:AY624))-COLUMN($O624:AY624),1,1)))+AY595*AY566","v":54661527}]
["...",null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O567:O567,N(1-$O596:O596),N(OFFSET($O625:O625,0,MAX(COLUMN($O625:O625))-COLUMN($O625:O625),1,1)))+O596*O567","v":0},{"$f":"SUMPRODUCT($O567:P567,N(1-$O596:P596),N(OFFSET($O625:P625,0,MAX(COLUMN($O625:P625))-COLUMN($O625:P625),1,1)))+P596*P567","v":0},{"$f":"SUMPRODUCT($O567:Q567,N(1-$O596:Q596),N(OFFSET($O625:Q625,0,MAX(COLUMN($O625:Q625))-COLUMN($O625:Q625),1,1)))+Q596*Q567","v":0},{"$f":"SUMPRODUCT($O567:R567,N(1-$O596:R596),N(OFFSET($O625:R625,0,MAX(COLUMN($O625:R625))-COLUMN($O625:R625),1,1)))+R596*R567","v":0},{"$f":"SUMPRODUCT($O567:S567,N(1-$O596:S596),N(OFFSET($O625:S625,0,MAX(COLUMN($O625:S625))-COLUMN($O625:S625),1,1)))+S596*S567","v":0},{"$f":"SUMPRODUCT($O567:T567,N(1-$O596:T596),N(OFFSET($O625:T625,0,MAX(COLUMN($O625:T625))-COLUMN($O625:T625),1,1)))+T596*T567","v":0},{"$f":"SUMPRODUCT($O567:U567,N(1-$O596:U596),N(OFFSET($O625:U625,0,MAX(COLUMN($O625:U625))-COLUMN($O625:U625),1,1)))+U596*U567","v":0},{"$f":"SUMPRODUCT($O567:V567,N(1-$O596:V596),N(OFFSET($O625:V625,0,MAX(COLUMN($O625:V625))-COLUMN($O625:V625),1,1)))+V596*V567","v":0},{"$f":"SUMPRODUCT($O567:W567,N(1-$O596:W596),N(OFFSET($O625:W625,0,MAX(COLUMN($O625:W625))-COLUMN($O625:W625),1,1)))+W596*W567","v":0},{"$f":"SUMPRODUCT($O567:X567,N(1-$O596:X596),N(OFFSET($O625:X625,0,MAX(COLUMN($O625:X625))-COLUMN($O625:X625),1,1)))+X596*X567","v":0},{"$f":"SUMPRODUCT($O567:Y567,N(1-$O596:Y596),N(OFFSET($O625:Y625,0,MAX(COLUMN($O625:Y625))-COLUMN($O625:Y625),1,1)))+Y596*Y567","v":0},{"$f":"SUMPRODUCT($O567:Z567,N(1-$O596:Z596),N(OFFSET($O625:Z625,0,MAX(COLUMN($O625:Z625))-COLUMN($O625:Z625),1,1)))+Z596*Z567","v":0},{"$f":"SUMPRODUCT($O567:AA567,N(1-$O596:AA596),N(OFFSET($O625:AA625,0,MAX(COLUMN($O625:AA625))-COLUMN($O625:AA625),1,1)))+AA596*AA567","v":0},{"$f":"SUMPRODUCT($O567:AB567,N(1-$O596:AB596),N(OFFSET($O625:AB625,0,MAX(COLUMN($O625:AB625))-COLUMN($O625:AB625),1,1)))+AB596*AB567","v":0},{"$f":"SUMPRODUCT($O567:AC567,N(1-$O596:AC596),N(OFFSET($O625:AC625,0,MAX(COLUMN($O625:AC625))-COLUMN($O625:AC625),1,1)))+AC596*AC567","v":0},{"$f":"SUMPRODUCT($O567:AD567,N(1-$O596:AD596),N(OFFSET($O625:AD625,0,MAX(COLUMN($O625:AD625))-COLUMN($O625:AD625),1,1)))+AD596*AD567","v":0},{"$f":"SUMPRODUCT($O567:AE567,N(1-$O596:AE596),N(OFFSET($O625:AE625,0,MAX(COLUMN($O625:AE625))-COLUMN($O625:AE625),1,1)))+AE596*AE567","v":0},{"$f":"SUMPRODUCT($O567:AF567,N(1-$O596:AF596),N(OFFSET($O625:AF625,0,MAX(COLUMN($O625:AF625))-COLUMN($O625:AF625),1,1)))+AF596*AF567","v":0},{"$f":"SUMPRODUCT($O567:AG567,N(1-$O596:AG596),N(OFFSET($O625:AG625,0,MAX(COLUMN($O625:AG625))-COLUMN($O625:AG625),1,1)))+AG596*AG567","v":0},{"$f":"SUMPRODUCT($O567:AH567,N(1-$O596:AH596),N(OFFSET($O625:AH625,0,MAX(COLUMN($O625:AH625))-COLUMN($O625:AH625),1,1)))+AH596*AH567","v":0},{"$f":"SUMPRODUCT($O567:AI567,N(1-$O596:AI596),N(OFFSET($O625:AI625,0,MAX(COLUMN($O625:AI625))-COLUMN($O625:AI625),1,1)))+AI596*AI567","v":0},{"$f":"SUMPRODUCT($O567:AJ567,N(1-$O596:AJ596),N(OFFSET($O625:AJ625,0,MAX(COLUMN($O625:AJ625))-COLUMN($O625:AJ625),1,1)))+AJ596*AJ567","v":0},{"$f":"SUMPRODUCT($O567:AK567,N(1-$O596:AK596),N(OFFSET($O625:AK625,0,MAX(COLUMN($O625:AK625))-COLUMN($O625:AK625),1,1)))+AK596*AK567","v":0},{"$f":"SUMPRODUCT($O567:AL567,N(1-$O596:AL596),N(OFFSET($O625:AL625,0,MAX(COLUMN($O625:AL625))-COLUMN($O625:AL625),1,1)))+AL596*AL567","v":0},{"$f":"SUMPRODUCT($O567:AM567,N(1-$O596:AM596),N(OFFSET($O625:AM625,0,MAX(COLUMN($O625:AM625))-COLUMN($O625:AM625),1,1)))+AM596*AM567","v":0},{"$f":"SUMPRODUCT($O567:AN567,N(1-$O596:AN596),N(OFFSET($O625:AN625,0,MAX(COLUMN($O625:AN625))-COLUMN($O625:AN625),1,1)))+AN596*AN567","v":0},{"$f":"SUMPRODUCT($O567:AO567,N(1-$O596:AO596),N(OFFSET($O625:AO625,0,MAX(COLUMN($O625:AO625))-COLUMN($O625:AO625),1,1)))+AO596*AO567","v":0},{"$f":"SUMPRODUCT($O567:AP567,N(1-$O596:AP596),N(OFFSET($O625:AP625,0,MAX(COLUMN($O625:AP625))-COLUMN($O625:AP625),1,1)))+AP596*AP567","v":0},{"$f":"SUMPRODUCT($O567:AQ567,N(1-$O596:AQ596),N(OFFSET($O625:AQ625,0,MAX(COLUMN($O625:AQ625))-COLUMN($O625:AQ625),1,1)))+AQ596*AQ567","v":0},{"$f":"SUMPRODUCT($O567:AR567,N(1-$O596:AR596),N(OFFSET($O625:AR625,0,MAX(COLUMN($O625:AR625))-COLUMN($O625:AR625),1,1)))+AR596*AR567","v":0},{"$f":"SUMPRODUCT($O567:AS567,N(1-$O596:AS596),N(OFFSET($O625:AS625,0,MAX(COLUMN($O625:AS625))-COLUMN($O625:AS625),1,1)))+AS596*AS567","v":0},{"$f":"SUMPRODUCT($O567:AT567,N(1-$O596:AT596),N(OFFSET($O625:AT625,0,MAX(COLUMN($O625:AT625))-COLUMN($O625:AT625),1,1)))+AT596*AT567","v":0},{"$f":"SUMPRODUCT($O567:AU567,N(1-$O596:AU596),N(OFFSET($O625:AU625,0,MAX(COLUMN($O625:AU625))-COLUMN($O625:AU625),1,1)))+AU596*AU567","v":0},{"$f":"SUMPRODUCT($O567:AV567,N(1-$O596:AV596),N(OFFSET($O625:AV625,0,MAX(COLUMN($O625:AV625))-COLUMN($O625:AV625),1,1)))+AV596*AV567","v":0},{"$f":"SUMPRODUCT($O567:AW567,N(1-$O596:AW596),N(OFFSET($O625:AW625,0,MAX(COLUMN($O625:AW625))-COLUMN($O625:AW625),1,1)))+AW596*AW567","v":0},{"$f":"SUMPRODUCT($O567:AX567,N(1-$O596:AX596),N(OFFSET($O625:AX625,0,MAX(COLUMN($O625:AX625))-COLUMN($O625:AX625),1,1)))+AX596*AX567","v":0},{"$f":"SUMPRODUCT($O567:AY567,N(1-$O596:AY596),N(OFFSET($O625:AY625,0,MAX(COLUMN($O625:AY625))-COLUMN($O625:AY625),1,1)))+AY596*AY567","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O568:O568,N(1-$O597:O597),N(OFFSET($O626:O626,0,MAX(COLUMN($O626:O626))-COLUMN($O626:O626),1,1)))+O597*O568","v":0},{"$f":"SUMPRODUCT($O568:P568,N(1-$O597:P597),N(OFFSET($O626:P626,0,MAX(COLUMN($O626:P626))-COLUMN($O626:P626),1,1)))+P597*P568","v":0},{"$f":"SUMPRODUCT($O568:Q568,N(1-$O597:Q597),N(OFFSET($O626:Q626,0,MAX(COLUMN($O626:Q626))-COLUMN($O626:Q626),1,1)))+Q597*Q568","v":0},{"$f":"SUMPRODUCT($O568:R568,N(1-$O597:R597),N(OFFSET($O626:R626,0,MAX(COLUMN($O626:R626))-COLUMN($O626:R626),1,1)))+R597*R568","v":0},{"$f":"SUMPRODUCT($O568:S568,N(1-$O597:S597),N(OFFSET($O626:S626,0,MAX(COLUMN($O626:S626))-COLUMN($O626:S626),1,1)))+S597*S568","v":0},{"$f":"SUMPRODUCT($O568:T568,N(1-$O597:T597),N(OFFSET($O626:T626,0,MAX(COLUMN($O626:T626))-COLUMN($O626:T626),1,1)))+T597*T568","v":0},{"$f":"SUMPRODUCT($O568:U568,N(1-$O597:U597),N(OFFSET($O626:U626,0,MAX(COLUMN($O626:U626))-COLUMN($O626:U626),1,1)))+U597*U568","v":0},{"$f":"SUMPRODUCT($O568:V568,N(1-$O597:V597),N(OFFSET($O626:V626,0,MAX(COLUMN($O626:V626))-COLUMN($O626:V626),1,1)))+V597*V568","v":0},{"$f":"SUMPRODUCT($O568:W568,N(1-$O597:W597),N(OFFSET($O626:W626,0,MAX(COLUMN($O626:W626))-COLUMN($O626:W626),1,1)))+W597*W568","v":0},{"$f":"SUMPRODUCT($O568:X568,N(1-$O597:X597),N(OFFSET($O626:X626,0,MAX(COLUMN($O626:X626))-COLUMN($O626:X626),1,1)))+X597*X568","v":0},{"$f":"SUMPRODUCT($O568:Y568,N(1-$O597:Y597),N(OFFSET($O626:Y626,0,MAX(COLUMN($O626:Y626))-COLUMN($O626:Y626),1,1)))+Y597*Y568","v":0},{"$f":"SUMPRODUCT($O568:Z568,N(1-$O597:Z597),N(OFFSET($O626:Z626,0,MAX(COLUMN($O626:Z626))-COLUMN($O626:Z626),1,1)))+Z597*Z568","v":0},{"$f":"SUMPRODUCT($O568:AA568,N(1-$O597:AA597),N(OFFSET($O626:AA626,0,MAX(COLUMN($O626:AA626))-COLUMN($O626:AA626),1,1)))+AA597*AA568","v":0},{"$f":"SUMPRODUCT($O568:AB568,N(1-$O597:AB597),N(OFFSET($O626:AB626,0,MAX(COLUMN($O626:AB626))-COLUMN($O626:AB626),1,1)))+AB597*AB568","v":0},{"$f":"SUMPRODUCT($O568:AC568,N(1-$O597:AC597),N(OFFSET($O626:AC626,0,MAX(COLUMN($O626:AC626))-COLUMN($O626:AC626),1,1)))+AC597*AC568","v":0},{"$f":"SUMPRODUCT($O568:AD568,N(1-$O597:AD597),N(OFFSET($O626:AD626,0,MAX(COLUMN($O626:AD626))-COLUMN($O626:AD626),1,1)))+AD597*AD568","v":0},{"$f":"SUMPRODUCT($O568:AE568,N(1-$O597:AE597),N(OFFSET($O626:AE626,0,MAX(COLUMN($O626:AE626))-COLUMN($O626:AE626),1,1)))+AE597*AE568","v":0},{"$f":"SUMPRODUCT($O568:AF568,N(1-$O597:AF597),N(OFFSET($O626:AF626,0,MAX(COLUMN($O626:AF626))-COLUMN($O626:AF626),1,1)))+AF597*AF568","v":0},{"$f":"SUMPRODUCT($O568:AG568,N(1-$O597:AG597),N(OFFSET($O626:AG626,0,MAX(COLUMN($O626:AG626))-COLUMN($O626:AG626),1,1)))+AG597*AG568","v":0},{"$f":"SUMPRODUCT($O568:AH568,N(1-$O597:AH597),N(OFFSET($O626:AH626,0,MAX(COLUMN($O626:AH626))-COLUMN($O626:AH626),1,1)))+AH597*AH568","v":0},{"$f":"SUMPRODUCT($O568:AI568,N(1-$O597:AI597),N(OFFSET($O626:AI626,0,MAX(COLUMN($O626:AI626))-COLUMN($O626:AI626),1,1)))+AI597*AI568","v":0},{"$f":"SUMPRODUCT($O568:AJ568,N(1-$O597:AJ597),N(OFFSET($O626:AJ626,0,MAX(COLUMN($O626:AJ626))-COLUMN($O626:AJ626),1,1)))+AJ597*AJ568","v":0},{"$f":"SUMPRODUCT($O568:AK568,N(1-$O597:AK597),N(OFFSET($O626:AK626,0,MAX(COLUMN($O626:AK626))-COLUMN($O626:AK626),1,1)))+AK597*AK568","v":0},{"$f":"SUMPRODUCT($O568:AL568,N(1-$O597:AL597),N(OFFSET($O626:AL626,0,MAX(COLUMN($O626:AL626))-COLUMN($O626:AL626),1,1)))+AL597*AL568","v":0},{"$f":"SUMPRODUCT($O568:AM568,N(1-$O597:AM597),N(OFFSET($O626:AM626,0,MAX(COLUMN($O626:AM626))-COLUMN($O626:AM626),1,1)))+AM597*AM568","v":0},{"$f":"SUMPRODUCT($O568:AN568,N(1-$O597:AN597),N(OFFSET($O626:AN626,0,MAX(COLUMN($O626:AN626))-COLUMN($O626:AN626),1,1)))+AN597*AN568","v":0},{"$f":"SUMPRODUCT($O568:AO568,N(1-$O597:AO597),N(OFFSET($O626:AO626,0,MAX(COLUMN($O626:AO626))-COLUMN($O626:AO626),1,1)))+AO597*AO568","v":0},{"$f":"SUMPRODUCT($O568:AP568,N(1-$O597:AP597),N(OFFSET($O626:AP626,0,MAX(COLUMN($O626:AP626))-COLUMN($O626:AP626),1,1)))+AP597*AP568","v":0},{"$f":"SUMPRODUCT($O568:AQ568,N(1-$O597:AQ597),N(OFFSET($O626:AQ626,0,MAX(COLUMN($O626:AQ626))-COLUMN($O626:AQ626),1,1)))+AQ597*AQ568","v":0},{"$f":"SUMPRODUCT($O568:AR568,N(1-$O597:AR597),N(OFFSET($O626:AR626,0,MAX(COLUMN($O626:AR626))-COLUMN($O626:AR626),1,1)))+AR597*AR568","v":0},{"$f":"SUMPRODUCT($O568:AS568,N(1-$O597:AS597),N(OFFSET($O626:AS626,0,MAX(COLUMN($O626:AS626))-COLUMN($O626:AS626),1,1)))+AS597*AS568","v":0},{"$f":"SUMPRODUCT($O568:AT568,N(1-$O597:AT597),N(OFFSET($O626:AT626,0,MAX(COLUMN($O626:AT626))-COLUMN($O626:AT626),1,1)))+AT597*AT568","v":0},{"$f":"SUMPRODUCT($O568:AU568,N(1-$O597:AU597),N(OFFSET($O626:AU626,0,MAX(COLUMN($O626:AU626))-COLUMN($O626:AU626),1,1)))+AU597*AU568","v":0},{"$f":"SUMPRODUCT($O568:AV568,N(1-$O597:AV597),N(OFFSET($O626:AV626,0,MAX(COLUMN($O626:AV626))-COLUMN($O626:AV626),1,1)))+AV597*AV568","v":0},{"$f":"SUMPRODUCT($O568:AW568,N(1-$O597:AW597),N(OFFSET($O626:AW626,0,MAX(COLUMN($O626:AW626))-COLUMN($O626:AW626),1,1)))+AW597*AW568","v":0},{"$f":"SUMPRODUCT($O568:AX568,N(1-$O597:AX597),N(OFFSET($O626:AX626,0,MAX(COLUMN($O626:AX626))-COLUMN($O626:AX626),1,1)))+AX597*AX568","v":0},{"$f":"SUMPRODUCT($O568:AY568,N(1-$O597:AY597),N(OFFSET($O626:AY626,0,MAX(COLUMN($O626:AY626))-COLUMN($O626:AY626),1,1)))+AY597*AY568","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O569:O569,N(1-$O598:O598),N(OFFSET($O627:O627,0,MAX(COLUMN($O627:O627))-COLUMN($O627:O627),1,1)))+O598*O569","v":0},{"$f":"SUMPRODUCT($O569:P569,N(1-$O598:P598),N(OFFSET($O627:P627,0,MAX(COLUMN($O627:P627))-COLUMN($O627:P627),1,1)))+P598*P569","v":0},{"$f":"SUMPRODUCT($O569:Q569,N(1-$O598:Q598),N(OFFSET($O627:Q627,0,MAX(COLUMN($O627:Q627))-COLUMN($O627:Q627),1,1)))+Q598*Q569","v":0},{"$f":"SUMPRODUCT($O569:R569,N(1-$O598:R598),N(OFFSET($O627:R627,0,MAX(COLUMN($O627:R627))-COLUMN($O627:R627),1,1)))+R598*R569","v":0},{"$f":"SUMPRODUCT($O569:S569,N(1-$O598:S598),N(OFFSET($O627:S627,0,MAX(COLUMN($O627:S627))-COLUMN($O627:S627),1,1)))+S598*S569","v":0},{"$f":"SUMPRODUCT($O569:T569,N(1-$O598:T598),N(OFFSET($O627:T627,0,MAX(COLUMN($O627:T627))-COLUMN($O627:T627),1,1)))+T598*T569","v":0},{"$f":"SUMPRODUCT($O569:U569,N(1-$O598:U598),N(OFFSET($O627:U627,0,MAX(COLUMN($O627:U627))-COLUMN($O627:U627),1,1)))+U598*U569","v":0},{"$f":"SUMPRODUCT($O569:V569,N(1-$O598:V598),N(OFFSET($O627:V627,0,MAX(COLUMN($O627:V627))-COLUMN($O627:V627),1,1)))+V598*V569","v":0},{"$f":"SUMPRODUCT($O569:W569,N(1-$O598:W598),N(OFFSET($O627:W627,0,MAX(COLUMN($O627:W627))-COLUMN($O627:W627),1,1)))+W598*W569","v":0},{"$f":"SUMPRODUCT($O569:X569,N(1-$O598:X598),N(OFFSET($O627:X627,0,MAX(COLUMN($O627:X627))-COLUMN($O627:X627),1,1)))+X598*X569","v":0},{"$f":"SUMPRODUCT($O569:Y569,N(1-$O598:Y598),N(OFFSET($O627:Y627,0,MAX(COLUMN($O627:Y627))-COLUMN($O627:Y627),1,1)))+Y598*Y569","v":0},{"$f":"SUMPRODUCT($O569:Z569,N(1-$O598:Z598),N(OFFSET($O627:Z627,0,MAX(COLUMN($O627:Z627))-COLUMN($O627:Z627),1,1)))+Z598*Z569","v":0},{"$f":"SUMPRODUCT($O569:AA569,N(1-$O598:AA598),N(OFFSET($O627:AA627,0,MAX(COLUMN($O627:AA627))-COLUMN($O627:AA627),1,1)))+AA598*AA569","v":0},{"$f":"SUMPRODUCT($O569:AB569,N(1-$O598:AB598),N(OFFSET($O627:AB627,0,MAX(COLUMN($O627:AB627))-COLUMN($O627:AB627),1,1)))+AB598*AB569","v":0},{"$f":"SUMPRODUCT($O569:AC569,N(1-$O598:AC598),N(OFFSET($O627:AC627,0,MAX(COLUMN($O627:AC627))-COLUMN($O627:AC627),1,1)))+AC598*AC569","v":0},{"$f":"SUMPRODUCT($O569:AD569,N(1-$O598:AD598),N(OFFSET($O627:AD627,0,MAX(COLUMN($O627:AD627))-COLUMN($O627:AD627),1,1)))+AD598*AD569","v":0},{"$f":"SUMPRODUCT($O569:AE569,N(1-$O598:AE598),N(OFFSET($O627:AE627,0,MAX(COLUMN($O627:AE627))-COLUMN($O627:AE627),1,1)))+AE598*AE569","v":0},{"$f":"SUMPRODUCT($O569:AF569,N(1-$O598:AF598),N(OFFSET($O627:AF627,0,MAX(COLUMN($O627:AF627))-COLUMN($O627:AF627),1,1)))+AF598*AF569","v":0},{"$f":"SUMPRODUCT($O569:AG569,N(1-$O598:AG598),N(OFFSET($O627:AG627,0,MAX(COLUMN($O627:AG627))-COLUMN($O627:AG627),1,1)))+AG598*AG569","v":0},{"$f":"SUMPRODUCT($O569:AH569,N(1-$O598:AH598),N(OFFSET($O627:AH627,0,MAX(COLUMN($O627:AH627))-COLUMN($O627:AH627),1,1)))+AH598*AH569","v":0},{"$f":"SUMPRODUCT($O569:AI569,N(1-$O598:AI598),N(OFFSET($O627:AI627,0,MAX(COLUMN($O627:AI627))-COLUMN($O627:AI627),1,1)))+AI598*AI569","v":0},{"$f":"SUMPRODUCT($O569:AJ569,N(1-$O598:AJ598),N(OFFSET($O627:AJ627,0,MAX(COLUMN($O627:AJ627))-COLUMN($O627:AJ627),1,1)))+AJ598*AJ569","v":0},{"$f":"SUMPRODUCT($O569:AK569,N(1-$O598:AK598),N(OFFSET($O627:AK627,0,MAX(COLUMN($O627:AK627))-COLUMN($O627:AK627),1,1)))+AK598*AK569","v":0},{"$f":"SUMPRODUCT($O569:AL569,N(1-$O598:AL598),N(OFFSET($O627:AL627,0,MAX(COLUMN($O627:AL627))-COLUMN($O627:AL627),1,1)))+AL598*AL569","v":0},{"$f":"SUMPRODUCT($O569:AM569,N(1-$O598:AM598),N(OFFSET($O627:AM627,0,MAX(COLUMN($O627:AM627))-COLUMN($O627:AM627),1,1)))+AM598*AM569","v":0},{"$f":"SUMPRODUCT($O569:AN569,N(1-$O598:AN598),N(OFFSET($O627:AN627,0,MAX(COLUMN($O627:AN627))-COLUMN($O627:AN627),1,1)))+AN598*AN569","v":0},{"$f":"SUMPRODUCT($O569:AO569,N(1-$O598:AO598),N(OFFSET($O627:AO627,0,MAX(COLUMN($O627:AO627))-COLUMN($O627:AO627),1,1)))+AO598*AO569","v":0},{"$f":"SUMPRODUCT($O569:AP569,N(1-$O598:AP598),N(OFFSET($O627:AP627,0,MAX(COLUMN($O627:AP627))-COLUMN($O627:AP627),1,1)))+AP598*AP569","v":0},{"$f":"SUMPRODUCT($O569:AQ569,N(1-$O598:AQ598),N(OFFSET($O627:AQ627,0,MAX(COLUMN($O627:AQ627))-COLUMN($O627:AQ627),1,1)))+AQ598*AQ569","v":0},{"$f":"SUMPRODUCT($O569:AR569,N(1-$O598:AR598),N(OFFSET($O627:AR627,0,MAX(COLUMN($O627:AR627))-COLUMN($O627:AR627),1,1)))+AR598*AR569","v":0},{"$f":"SUMPRODUCT($O569:AS569,N(1-$O598:AS598),N(OFFSET($O627:AS627,0,MAX(COLUMN($O627:AS627))-COLUMN($O627:AS627),1,1)))+AS598*AS569","v":0},{"$f":"SUMPRODUCT($O569:AT569,N(1-$O598:AT598),N(OFFSET($O627:AT627,0,MAX(COLUMN($O627:AT627))-COLUMN($O627:AT627),1,1)))+AT598*AT569","v":0},{"$f":"SUMPRODUCT($O569:AU569,N(1-$O598:AU598),N(OFFSET($O627:AU627,0,MAX(COLUMN($O627:AU627))-COLUMN($O627:AU627),1,1)))+AU598*AU569","v":0},{"$f":"SUMPRODUCT($O569:AV569,N(1-$O598:AV598),N(OFFSET($O627:AV627,0,MAX(COLUMN($O627:AV627))-COLUMN($O627:AV627),1,1)))+AV598*AV569","v":0},{"$f":"SUMPRODUCT($O569:AW569,N(1-$O598:AW598),N(OFFSET($O627:AW627,0,MAX(COLUMN($O627:AW627))-COLUMN($O627:AW627),1,1)))+AW598*AW569","v":0},{"$f":"SUMPRODUCT($O569:AX569,N(1-$O598:AX598),N(OFFSET($O627:AX627,0,MAX(COLUMN($O627:AX627))-COLUMN($O627:AX627),1,1)))+AX598*AX569","v":0},{"$f":"SUMPRODUCT($O569:AY569,N(1-$O598:AY598),N(OFFSET($O627:AY627,0,MAX(COLUMN($O627:AY627))-COLUMN($O627:AY627),1,1)))+AY598*AY569","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O570:O570,N(1-$O599:O599),N(OFFSET($O628:O628,0,MAX(COLUMN($O628:O628))-COLUMN($O628:O628),1,1)))+O599*O570","v":0},{"$f":"SUMPRODUCT($O570:P570,N(1-$O599:P599),N(OFFSET($O628:P628,0,MAX(COLUMN($O628:P628))-COLUMN($O628:P628),1,1)))+P599*P570","v":0},{"$f":"SUMPRODUCT($O570:Q570,N(1-$O599:Q599),N(OFFSET($O628:Q628,0,MAX(COLUMN($O628:Q628))-COLUMN($O628:Q628),1,1)))+Q599*Q570","v":0},{"$f":"SUMPRODUCT($O570:R570,N(1-$O599:R599),N(OFFSET($O628:R628,0,MAX(COLUMN($O628:R628))-COLUMN($O628:R628),1,1)))+R599*R570","v":0},{"$f":"SUMPRODUCT($O570:S570,N(1-$O599:S599),N(OFFSET($O628:S628,0,MAX(COLUMN($O628:S628))-COLUMN($O628:S628),1,1)))+S599*S570","v":0},{"$f":"SUMPRODUCT($O570:T570,N(1-$O599:T599),N(OFFSET($O628:T628,0,MAX(COLUMN($O628:T628))-COLUMN($O628:T628),1,1)))+T599*T570","v":0},{"$f":"SUMPRODUCT($O570:U570,N(1-$O599:U599),N(OFFSET($O628:U628,0,MAX(COLUMN($O628:U628))-COLUMN($O628:U628),1,1)))+U599*U570","v":0},{"$f":"SUMPRODUCT($O570:V570,N(1-$O599:V599),N(OFFSET($O628:V628,0,MAX(COLUMN($O628:V628))-COLUMN($O628:V628),1,1)))+V599*V570","v":0},{"$f":"SUMPRODUCT($O570:W570,N(1-$O599:W599),N(OFFSET($O628:W628,0,MAX(COLUMN($O628:W628))-COLUMN($O628:W628),1,1)))+W599*W570","v":0},{"$f":"SUMPRODUCT($O570:X570,N(1-$O599:X599),N(OFFSET($O628:X628,0,MAX(COLUMN($O628:X628))-COLUMN($O628:X628),1,1)))+X599*X570","v":0},{"$f":"SUMPRODUCT($O570:Y570,N(1-$O599:Y599),N(OFFSET($O628:Y628,0,MAX(COLUMN($O628:Y628))-COLUMN($O628:Y628),1,1)))+Y599*Y570","v":0},{"$f":"SUMPRODUCT($O570:Z570,N(1-$O599:Z599),N(OFFSET($O628:Z628,0,MAX(COLUMN($O628:Z628))-COLUMN($O628:Z628),1,1)))+Z599*Z570","v":0},{"$f":"SUMPRODUCT($O570:AA570,N(1-$O599:AA599),N(OFFSET($O628:AA628,0,MAX(COLUMN($O628:AA628))-COLUMN($O628:AA628),1,1)))+AA599*AA570","v":0},{"$f":"SUMPRODUCT($O570:AB570,N(1-$O599:AB599),N(OFFSET($O628:AB628,0,MAX(COLUMN($O628:AB628))-COLUMN($O628:AB628),1,1)))+AB599*AB570","v":0},{"$f":"SUMPRODUCT($O570:AC570,N(1-$O599:AC599),N(OFFSET($O628:AC628,0,MAX(COLUMN($O628:AC628))-COLUMN($O628:AC628),1,1)))+AC599*AC570","v":0},{"$f":"SUMPRODUCT($O570:AD570,N(1-$O599:AD599),N(OFFSET($O628:AD628,0,MAX(COLUMN($O628:AD628))-COLUMN($O628:AD628),1,1)))+AD599*AD570","v":0},{"$f":"SUMPRODUCT($O570:AE570,N(1-$O599:AE599),N(OFFSET($O628:AE628,0,MAX(COLUMN($O628:AE628))-COLUMN($O628:AE628),1,1)))+AE599*AE570","v":0},{"$f":"SUMPRODUCT($O570:AF570,N(1-$O599:AF599),N(OFFSET($O628:AF628,0,MAX(COLUMN($O628:AF628))-COLUMN($O628:AF628),1,1)))+AF599*AF570","v":0},{"$f":"SUMPRODUCT($O570:AG570,N(1-$O599:AG599),N(OFFSET($O628:AG628,0,MAX(COLUMN($O628:AG628))-COLUMN($O628:AG628),1,1)))+AG599*AG570","v":0},{"$f":"SUMPRODUCT($O570:AH570,N(1-$O599:AH599),N(OFFSET($O628:AH628,0,MAX(COLUMN($O628:AH628))-COLUMN($O628:AH628),1,1)))+AH599*AH570","v":0},{"$f":"SUMPRODUCT($O570:AI570,N(1-$O599:AI599),N(OFFSET($O628:AI628,0,MAX(COLUMN($O628:AI628))-COLUMN($O628:AI628),1,1)))+AI599*AI570","v":0},{"$f":"SUMPRODUCT($O570:AJ570,N(1-$O599:AJ599),N(OFFSET($O628:AJ628,0,MAX(COLUMN($O628:AJ628))-COLUMN($O628:AJ628),1,1)))+AJ599*AJ570","v":0},{"$f":"SUMPRODUCT($O570:AK570,N(1-$O599:AK599),N(OFFSET($O628:AK628,0,MAX(COLUMN($O628:AK628))-COLUMN($O628:AK628),1,1)))+AK599*AK570","v":0},{"$f":"SUMPRODUCT($O570:AL570,N(1-$O599:AL599),N(OFFSET($O628:AL628,0,MAX(COLUMN($O628:AL628))-COLUMN($O628:AL628),1,1)))+AL599*AL570","v":0},{"$f":"SUMPRODUCT($O570:AM570,N(1-$O599:AM599),N(OFFSET($O628:AM628,0,MAX(COLUMN($O628:AM628))-COLUMN($O628:AM628),1,1)))+AM599*AM570","v":0},{"$f":"SUMPRODUCT($O570:AN570,N(1-$O599:AN599),N(OFFSET($O628:AN628,0,MAX(COLUMN($O628:AN628))-COLUMN($O628:AN628),1,1)))+AN599*AN570","v":0},{"$f":"SUMPRODUCT($O570:AO570,N(1-$O599:AO599),N(OFFSET($O628:AO628,0,MAX(COLUMN($O628:AO628))-COLUMN($O628:AO628),1,1)))+AO599*AO570","v":0},{"$f":"SUMPRODUCT($O570:AP570,N(1-$O599:AP599),N(OFFSET($O628:AP628,0,MAX(COLUMN($O628:AP628))-COLUMN($O628:AP628),1,1)))+AP599*AP570","v":0},{"$f":"SUMPRODUCT($O570:AQ570,N(1-$O599:AQ599),N(OFFSET($O628:AQ628,0,MAX(COLUMN($O628:AQ628))-COLUMN($O628:AQ628),1,1)))+AQ599*AQ570","v":0},{"$f":"SUMPRODUCT($O570:AR570,N(1-$O599:AR599),N(OFFSET($O628:AR628,0,MAX(COLUMN($O628:AR628))-COLUMN($O628:AR628),1,1)))+AR599*AR570","v":0},{"$f":"SUMPRODUCT($O570:AS570,N(1-$O599:AS599),N(OFFSET($O628:AS628,0,MAX(COLUMN($O628:AS628))-COLUMN($O628:AS628),1,1)))+AS599*AS570","v":0},{"$f":"SUMPRODUCT($O570:AT570,N(1-$O599:AT599),N(OFFSET($O628:AT628,0,MAX(COLUMN($O628:AT628))-COLUMN($O628:AT628),1,1)))+AT599*AT570","v":0},{"$f":"SUMPRODUCT($O570:AU570,N(1-$O599:AU599),N(OFFSET($O628:AU628,0,MAX(COLUMN($O628:AU628))-COLUMN($O628:AU628),1,1)))+AU599*AU570","v":0},{"$f":"SUMPRODUCT($O570:AV570,N(1-$O599:AV599),N(OFFSET($O628:AV628,0,MAX(COLUMN($O628:AV628))-COLUMN($O628:AV628),1,1)))+AV599*AV570","v":0},{"$f":"SUMPRODUCT($O570:AW570,N(1-$O599:AW599),N(OFFSET($O628:AW628,0,MAX(COLUMN($O628:AW628))-COLUMN($O628:AW628),1,1)))+AW599*AW570","v":0},{"$f":"SUMPRODUCT($O570:AX570,N(1-$O599:AX599),N(OFFSET($O628:AX628,0,MAX(COLUMN($O628:AX628))-COLUMN($O628:AX628),1,1)))+AX599*AX570","v":0},{"$f":"SUMPRODUCT($O570:AY570,N(1-$O599:AY599),N(OFFSET($O628:AY628,0,MAX(COLUMN($O628:AY628))-COLUMN($O628:AY628),1,1)))+AY599*AY570","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O571:O571,N(1-$O600:O600),N(OFFSET($O629:O629,0,MAX(COLUMN($O629:O629))-COLUMN($O629:O629),1,1)))+O600*O571","v":0},{"$f":"SUMPRODUCT($O571:P571,N(1-$O600:P600),N(OFFSET($O629:P629,0,MAX(COLUMN($O629:P629))-COLUMN($O629:P629),1,1)))+P600*P571","v":0},{"$f":"SUMPRODUCT($O571:Q571,N(1-$O600:Q600),N(OFFSET($O629:Q629,0,MAX(COLUMN($O629:Q629))-COLUMN($O629:Q629),1,1)))+Q600*Q571","v":0},{"$f":"SUMPRODUCT($O571:R571,N(1-$O600:R600),N(OFFSET($O629:R629,0,MAX(COLUMN($O629:R629))-COLUMN($O629:R629),1,1)))+R600*R571","v":0},{"$f":"SUMPRODUCT($O571:S571,N(1-$O600:S600),N(OFFSET($O629:S629,0,MAX(COLUMN($O629:S629))-COLUMN($O629:S629),1,1)))+S600*S571","v":0},{"$f":"SUMPRODUCT($O571:T571,N(1-$O600:T600),N(OFFSET($O629:T629,0,MAX(COLUMN($O629:T629))-COLUMN($O629:T629),1,1)))+T600*T571","v":0},{"$f":"SUMPRODUCT($O571:U571,N(1-$O600:U600),N(OFFSET($O629:U629,0,MAX(COLUMN($O629:U629))-COLUMN($O629:U629),1,1)))+U600*U571","v":0},{"$f":"SUMPRODUCT($O571:V571,N(1-$O600:V600),N(OFFSET($O629:V629,0,MAX(COLUMN($O629:V629))-COLUMN($O629:V629),1,1)))+V600*V571","v":0},{"$f":"SUMPRODUCT($O571:W571,N(1-$O600:W600),N(OFFSET($O629:W629,0,MAX(COLUMN($O629:W629))-COLUMN($O629:W629),1,1)))+W600*W571","v":0},{"$f":"SUMPRODUCT($O571:X571,N(1-$O600:X600),N(OFFSET($O629:X629,0,MAX(COLUMN($O629:X629))-COLUMN($O629:X629),1,1)))+X600*X571","v":0},{"$f":"SUMPRODUCT($O571:Y571,N(1-$O600:Y600),N(OFFSET($O629:Y629,0,MAX(COLUMN($O629:Y629))-COLUMN($O629:Y629),1,1)))+Y600*Y571","v":0},{"$f":"SUMPRODUCT($O571:Z571,N(1-$O600:Z600),N(OFFSET($O629:Z629,0,MAX(COLUMN($O629:Z629))-COLUMN($O629:Z629),1,1)))+Z600*Z571","v":0},{"$f":"SUMPRODUCT($O571:AA571,N(1-$O600:AA600),N(OFFSET($O629:AA629,0,MAX(COLUMN($O629:AA629))-COLUMN($O629:AA629),1,1)))+AA600*AA571","v":0},{"$f":"SUMPRODUCT($O571:AB571,N(1-$O600:AB600),N(OFFSET($O629:AB629,0,MAX(COLUMN($O629:AB629))-COLUMN($O629:AB629),1,1)))+AB600*AB571","v":0},{"$f":"SUMPRODUCT($O571:AC571,N(1-$O600:AC600),N(OFFSET($O629:AC629,0,MAX(COLUMN($O629:AC629))-COLUMN($O629:AC629),1,1)))+AC600*AC571","v":0},{"$f":"SUMPRODUCT($O571:AD571,N(1-$O600:AD600),N(OFFSET($O629:AD629,0,MAX(COLUMN($O629:AD629))-COLUMN($O629:AD629),1,1)))+AD600*AD571","v":0},{"$f":"SUMPRODUCT($O571:AE571,N(1-$O600:AE600),N(OFFSET($O629:AE629,0,MAX(COLUMN($O629:AE629))-COLUMN($O629:AE629),1,1)))+AE600*AE571","v":0},{"$f":"SUMPRODUCT($O571:AF571,N(1-$O600:AF600),N(OFFSET($O629:AF629,0,MAX(COLUMN($O629:AF629))-COLUMN($O629:AF629),1,1)))+AF600*AF571","v":0},{"$f":"SUMPRODUCT($O571:AG571,N(1-$O600:AG600),N(OFFSET($O629:AG629,0,MAX(COLUMN($O629:AG629))-COLUMN($O629:AG629),1,1)))+AG600*AG571","v":0},{"$f":"SUMPRODUCT($O571:AH571,N(1-$O600:AH600),N(OFFSET($O629:AH629,0,MAX(COLUMN($O629:AH629))-COLUMN($O629:AH629),1,1)))+AH600*AH571","v":0},{"$f":"SUMPRODUCT($O571:AI571,N(1-$O600:AI600),N(OFFSET($O629:AI629,0,MAX(COLUMN($O629:AI629))-COLUMN($O629:AI629),1,1)))+AI600*AI571","v":0},{"$f":"SUMPRODUCT($O571:AJ571,N(1-$O600:AJ600),N(OFFSET($O629:AJ629,0,MAX(COLUMN($O629:AJ629))-COLUMN($O629:AJ629),1,1)))+AJ600*AJ571","v":0},{"$f":"SUMPRODUCT($O571:AK571,N(1-$O600:AK600),N(OFFSET($O629:AK629,0,MAX(COLUMN($O629:AK629))-COLUMN($O629:AK629),1,1)))+AK600*AK571","v":0},{"$f":"SUMPRODUCT($O571:AL571,N(1-$O600:AL600),N(OFFSET($O629:AL629,0,MAX(COLUMN($O629:AL629))-COLUMN($O629:AL629),1,1)))+AL600*AL571","v":0},{"$f":"SUMPRODUCT($O571:AM571,N(1-$O600:AM600),N(OFFSET($O629:AM629,0,MAX(COLUMN($O629:AM629))-COLUMN($O629:AM629),1,1)))+AM600*AM571","v":0},{"$f":"SUMPRODUCT($O571:AN571,N(1-$O600:AN600),N(OFFSET($O629:AN629,0,MAX(COLUMN($O629:AN629))-COLUMN($O629:AN629),1,1)))+AN600*AN571","v":0},{"$f":"SUMPRODUCT($O571:AO571,N(1-$O600:AO600),N(OFFSET($O629:AO629,0,MAX(COLUMN($O629:AO629))-COLUMN($O629:AO629),1,1)))+AO600*AO571","v":0},{"$f":"SUMPRODUCT($O571:AP571,N(1-$O600:AP600),N(OFFSET($O629:AP629,0,MAX(COLUMN($O629:AP629))-COLUMN($O629:AP629),1,1)))+AP600*AP571","v":0},{"$f":"SUMPRODUCT($O571:AQ571,N(1-$O600:AQ600),N(OFFSET($O629:AQ629,0,MAX(COLUMN($O629:AQ629))-COLUMN($O629:AQ629),1,1)))+AQ600*AQ571","v":0},{"$f":"SUMPRODUCT($O571:AR571,N(1-$O600:AR600),N(OFFSET($O629:AR629,0,MAX(COLUMN($O629:AR629))-COLUMN($O629:AR629),1,1)))+AR600*AR571","v":0},{"$f":"SUMPRODUCT($O571:AS571,N(1-$O600:AS600),N(OFFSET($O629:AS629,0,MAX(COLUMN($O629:AS629))-COLUMN($O629:AS629),1,1)))+AS600*AS571","v":0},{"$f":"SUMPRODUCT($O571:AT571,N(1-$O600:AT600),N(OFFSET($O629:AT629,0,MAX(COLUMN($O629:AT629))-COLUMN($O629:AT629),1,1)))+AT600*AT571","v":0},{"$f":"SUMPRODUCT($O571:AU571,N(1-$O600:AU600),N(OFFSET($O629:AU629,0,MAX(COLUMN($O629:AU629))-COLUMN($O629:AU629),1,1)))+AU600*AU571","v":0},{"$f":"SUMPRODUCT($O571:AV571,N(1-$O600:AV600),N(OFFSET($O629:AV629,0,MAX(COLUMN($O629:AV629))-COLUMN($O629:AV629),1,1)))+AV600*AV571","v":0},{"$f":"SUMPRODUCT($O571:AW571,N(1-$O600:AW600),N(OFFSET($O629:AW629,0,MAX(COLUMN($O629:AW629))-COLUMN($O629:AW629),1,1)))+AW600*AW571","v":0},{"$f":"SUMPRODUCT($O571:AX571,N(1-$O600:AX600),N(OFFSET($O629:AX629,0,MAX(COLUMN($O629:AX629))-COLUMN($O629:AX629),1,1)))+AX600*AX571","v":0},{"$f":"SUMPRODUCT($O571:AY571,N(1-$O600:AY600),N(OFFSET($O629:AY629,0,MAX(COLUMN($O629:AY629))-COLUMN($O629:AY629),1,1)))+AY600*AY571","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O572:O572,N(1-$O601:O601),N(OFFSET($O630:O630,0,MAX(COLUMN($O630:O630))-COLUMN($O630:O630),1,1)))+O601*O572","v":0},{"$f":"SUMPRODUCT($O572:P572,N(1-$O601:P601),N(OFFSET($O630:P630,0,MAX(COLUMN($O630:P630))-COLUMN($O630:P630),1,1)))+P601*P572","v":0},{"$f":"SUMPRODUCT($O572:Q572,N(1-$O601:Q601),N(OFFSET($O630:Q630,0,MAX(COLUMN($O630:Q630))-COLUMN($O630:Q630),1,1)))+Q601*Q572","v":0},{"$f":"SUMPRODUCT($O572:R572,N(1-$O601:R601),N(OFFSET($O630:R630,0,MAX(COLUMN($O630:R630))-COLUMN($O630:R630),1,1)))+R601*R572","v":0},{"$f":"SUMPRODUCT($O572:S572,N(1-$O601:S601),N(OFFSET($O630:S630,0,MAX(COLUMN($O630:S630))-COLUMN($O630:S630),1,1)))+S601*S572","v":0},{"$f":"SUMPRODUCT($O572:T572,N(1-$O601:T601),N(OFFSET($O630:T630,0,MAX(COLUMN($O630:T630))-COLUMN($O630:T630),1,1)))+T601*T572","v":0},{"$f":"SUMPRODUCT($O572:U572,N(1-$O601:U601),N(OFFSET($O630:U630,0,MAX(COLUMN($O630:U630))-COLUMN($O630:U630),1,1)))+U601*U572","v":0},{"$f":"SUMPRODUCT($O572:V572,N(1-$O601:V601),N(OFFSET($O630:V630,0,MAX(COLUMN($O630:V630))-COLUMN($O630:V630),1,1)))+V601*V572","v":0},{"$f":"SUMPRODUCT($O572:W572,N(1-$O601:W601),N(OFFSET($O630:W630,0,MAX(COLUMN($O630:W630))-COLUMN($O630:W630),1,1)))+W601*W572","v":0},{"$f":"SUMPRODUCT($O572:X572,N(1-$O601:X601),N(OFFSET($O630:X630,0,MAX(COLUMN($O630:X630))-COLUMN($O630:X630),1,1)))+X601*X572","v":0},{"$f":"SUMPRODUCT($O572:Y572,N(1-$O601:Y601),N(OFFSET($O630:Y630,0,MAX(COLUMN($O630:Y630))-COLUMN($O630:Y630),1,1)))+Y601*Y572","v":0},{"$f":"SUMPRODUCT($O572:Z572,N(1-$O601:Z601),N(OFFSET($O630:Z630,0,MAX(COLUMN($O630:Z630))-COLUMN($O630:Z630),1,1)))+Z601*Z572","v":0},{"$f":"SUMPRODUCT($O572:AA572,N(1-$O601:AA601),N(OFFSET($O630:AA630,0,MAX(COLUMN($O630:AA630))-COLUMN($O630:AA630),1,1)))+AA601*AA572","v":0},{"$f":"SUMPRODUCT($O572:AB572,N(1-$O601:AB601),N(OFFSET($O630:AB630,0,MAX(COLUMN($O630:AB630))-COLUMN($O630:AB630),1,1)))+AB601*AB572","v":0},{"$f":"SUMPRODUCT($O572:AC572,N(1-$O601:AC601),N(OFFSET($O630:AC630,0,MAX(COLUMN($O630:AC630))-COLUMN($O630:AC630),1,1)))+AC601*AC572","v":0},{"$f":"SUMPRODUCT($O572:AD572,N(1-$O601:AD601),N(OFFSET($O630:AD630,0,MAX(COLUMN($O630:AD630))-COLUMN($O630:AD630),1,1)))+AD601*AD572","v":0},{"$f":"SUMPRODUCT($O572:AE572,N(1-$O601:AE601),N(OFFSET($O630:AE630,0,MAX(COLUMN($O630:AE630))-COLUMN($O630:AE630),1,1)))+AE601*AE572","v":0},{"$f":"SUMPRODUCT($O572:AF572,N(1-$O601:AF601),N(OFFSET($O630:AF630,0,MAX(COLUMN($O630:AF630))-COLUMN($O630:AF630),1,1)))+AF601*AF572","v":0},{"$f":"SUMPRODUCT($O572:AG572,N(1-$O601:AG601),N(OFFSET($O630:AG630,0,MAX(COLUMN($O630:AG630))-COLUMN($O630:AG630),1,1)))+AG601*AG572","v":0},{"$f":"SUMPRODUCT($O572:AH572,N(1-$O601:AH601),N(OFFSET($O630:AH630,0,MAX(COLUMN($O630:AH630))-COLUMN($O630:AH630),1,1)))+AH601*AH572","v":0},{"$f":"SUMPRODUCT($O572:AI572,N(1-$O601:AI601),N(OFFSET($O630:AI630,0,MAX(COLUMN($O630:AI630))-COLUMN($O630:AI630),1,1)))+AI601*AI572","v":0},{"$f":"SUMPRODUCT($O572:AJ572,N(1-$O601:AJ601),N(OFFSET($O630:AJ630,0,MAX(COLUMN($O630:AJ630))-COLUMN($O630:AJ630),1,1)))+AJ601*AJ572","v":0},{"$f":"SUMPRODUCT($O572:AK572,N(1-$O601:AK601),N(OFFSET($O630:AK630,0,MAX(COLUMN($O630:AK630))-COLUMN($O630:AK630),1,1)))+AK601*AK572","v":0},{"$f":"SUMPRODUCT($O572:AL572,N(1-$O601:AL601),N(OFFSET($O630:AL630,0,MAX(COLUMN($O630:AL630))-COLUMN($O630:AL630),1,1)))+AL601*AL572","v":0},{"$f":"SUMPRODUCT($O572:AM572,N(1-$O601:AM601),N(OFFSET($O630:AM630,0,MAX(COLUMN($O630:AM630))-COLUMN($O630:AM630),1,1)))+AM601*AM572","v":0},{"$f":"SUMPRODUCT($O572:AN572,N(1-$O601:AN601),N(OFFSET($O630:AN630,0,MAX(COLUMN($O630:AN630))-COLUMN($O630:AN630),1,1)))+AN601*AN572","v":0},{"$f":"SUMPRODUCT($O572:AO572,N(1-$O601:AO601),N(OFFSET($O630:AO630,0,MAX(COLUMN($O630:AO630))-COLUMN($O630:AO630),1,1)))+AO601*AO572","v":0},{"$f":"SUMPRODUCT($O572:AP572,N(1-$O601:AP601),N(OFFSET($O630:AP630,0,MAX(COLUMN($O630:AP630))-COLUMN($O630:AP630),1,1)))+AP601*AP572","v":0},{"$f":"SUMPRODUCT($O572:AQ572,N(1-$O601:AQ601),N(OFFSET($O630:AQ630,0,MAX(COLUMN($O630:AQ630))-COLUMN($O630:AQ630),1,1)))+AQ601*AQ572","v":0},{"$f":"SUMPRODUCT($O572:AR572,N(1-$O601:AR601),N(OFFSET($O630:AR630,0,MAX(COLUMN($O630:AR630))-COLUMN($O630:AR630),1,1)))+AR601*AR572","v":0},{"$f":"SUMPRODUCT($O572:AS572,N(1-$O601:AS601),N(OFFSET($O630:AS630,0,MAX(COLUMN($O630:AS630))-COLUMN($O630:AS630),1,1)))+AS601*AS572","v":0},{"$f":"SUMPRODUCT($O572:AT572,N(1-$O601:AT601),N(OFFSET($O630:AT630,0,MAX(COLUMN($O630:AT630))-COLUMN($O630:AT630),1,1)))+AT601*AT572","v":0},{"$f":"SUMPRODUCT($O572:AU572,N(1-$O601:AU601),N(OFFSET($O630:AU630,0,MAX(COLUMN($O630:AU630))-COLUMN($O630:AU630),1,1)))+AU601*AU572","v":0},{"$f":"SUMPRODUCT($O572:AV572,N(1-$O601:AV601),N(OFFSET($O630:AV630,0,MAX(COLUMN($O630:AV630))-COLUMN($O630:AV630),1,1)))+AV601*AV572","v":0},{"$f":"SUMPRODUCT($O572:AW572,N(1-$O601:AW601),N(OFFSET($O630:AW630,0,MAX(COLUMN($O630:AW630))-COLUMN($O630:AW630),1,1)))+AW601*AW572","v":0},{"$f":"SUMPRODUCT($O572:AX572,N(1-$O601:AX601),N(OFFSET($O630:AX630,0,MAX(COLUMN($O630:AX630))-COLUMN($O630:AX630),1,1)))+AX601*AX572","v":0},{"$f":"SUMPRODUCT($O572:AY572,N(1-$O601:AY601),N(OFFSET($O630:AY630,0,MAX(COLUMN($O630:AY630))-COLUMN($O630:AY630),1,1)))+AY601*AY572","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,35666436.866894014,42800087,null,null,{"$f":"SUMPRODUCT($O573:O573,N(1-$O602:O602),N(OFFSET($O631:O631,0,MAX(COLUMN($O631:O631))-COLUMN($O631:O631),1,1)))+O602*O573","v":0},{"$f":"SUMPRODUCT($O573:P573,N(1-$O602:P602),N(OFFSET($O631:P631,0,MAX(COLUMN($O631:P631))-COLUMN($O631:P631),1,1)))+P602*P573","v":0},{"$f":"SUMPRODUCT($O573:Q573,N(1-$O602:Q602),N(OFFSET($O631:Q631,0,MAX(COLUMN($O631:Q631))-COLUMN($O631:Q631),1,1)))+Q602*Q573","v":0},{"$f":"SUMPRODUCT($O573:R573,N(1-$O602:R602),N(OFFSET($O631:R631,0,MAX(COLUMN($O631:R631))-COLUMN($O631:R631),1,1)))+R602*R573","v":0},{"$f":"SUMPRODUCT($O573:S573,N(1-$O602:S602),N(OFFSET($O631:S631,0,MAX(COLUMN($O631:S631))-COLUMN($O631:S631),1,1)))+S602*S573","v":42800087},{"$f":"SUMPRODUCT($O573:T573,N(1-$O602:T602),N(OFFSET($O631:T631,0,MAX(COLUMN($O631:T631))-COLUMN($O631:T631),1,1)))+T602*T573","v":0},{"$f":"SUMPRODUCT($O573:U573,N(1-$O602:U602),N(OFFSET($O631:U631,0,MAX(COLUMN($O631:U631))-COLUMN($O631:U631),1,1)))+U602*U573","v":0},{"$f":"SUMPRODUCT($O573:V573,N(1-$O602:V602),N(OFFSET($O631:V631,0,MAX(COLUMN($O631:V631))-COLUMN($O631:V631),1,1)))+V602*V573","v":0},{"$f":"SUMPRODUCT($O573:W573,N(1-$O602:W602),N(OFFSET($O631:W631,0,MAX(COLUMN($O631:W631))-COLUMN($O631:W631),1,1)))+W602*W573","v":0},{"$f":"SUMPRODUCT($O573:X573,N(1-$O602:X602),N(OFFSET($O631:X631,0,MAX(COLUMN($O631:X631))-COLUMN($O631:X631),1,1)))+X602*X573","v":0},{"$f":"SUMPRODUCT($O573:Y573,N(1-$O602:Y602),N(OFFSET($O631:Y631,0,MAX(COLUMN($O631:Y631))-COLUMN($O631:Y631),1,1)))+Y602*Y573","v":0},{"$f":"SUMPRODUCT($O573:Z573,N(1-$O602:Z602),N(OFFSET($O631:Z631,0,MAX(COLUMN($O631:Z631))-COLUMN($O631:Z631),1,1)))+Z602*Z573","v":0},{"$f":"SUMPRODUCT($O573:AA573,N(1-$O602:AA602),N(OFFSET($O631:AA631,0,MAX(COLUMN($O631:AA631))-COLUMN($O631:AA631),1,1)))+AA602*AA573","v":0},{"$f":"SUMPRODUCT($O573:AB573,N(1-$O602:AB602),N(OFFSET($O631:AB631,0,MAX(COLUMN($O631:AB631))-COLUMN($O631:AB631),1,1)))+AB602*AB573","v":0},{"$f":"SUMPRODUCT($O573:AC573,N(1-$O602:AC602),N(OFFSET($O631:AC631,0,MAX(COLUMN($O631:AC631))-COLUMN($O631:AC631),1,1)))+AC602*AC573","v":0},{"$f":"SUMPRODUCT($O573:AD573,N(1-$O602:AD602),N(OFFSET($O631:AD631,0,MAX(COLUMN($O631:AD631))-COLUMN($O631:AD631),1,1)))+AD602*AD573","v":0},{"$f":"SUMPRODUCT($O573:AE573,N(1-$O602:AE602),N(OFFSET($O631:AE631,0,MAX(COLUMN($O631:AE631))-COLUMN($O631:AE631),1,1)))+AE602*AE573","v":0},{"$f":"SUMPRODUCT($O573:AF573,N(1-$O602:AF602),N(OFFSET($O631:AF631,0,MAX(COLUMN($O631:AF631))-COLUMN($O631:AF631),1,1)))+AF602*AF573","v":0},{"$f":"SUMPRODUCT($O573:AG573,N(1-$O602:AG602),N(OFFSET($O631:AG631,0,MAX(COLUMN($O631:AG631))-COLUMN($O631:AG631),1,1)))+AG602*AG573","v":0},{"$f":"SUMPRODUCT($O573:AH573,N(1-$O602:AH602),N(OFFSET($O631:AH631,0,MAX(COLUMN($O631:AH631))-COLUMN($O631:AH631),1,1)))+AH602*AH573","v":0},{"$f":"SUMPRODUCT($O573:AI573,N(1-$O602:AI602),N(OFFSET($O631:AI631,0,MAX(COLUMN($O631:AI631))-COLUMN($O631:AI631),1,1)))+AI602*AI573","v":0},{"$f":"SUMPRODUCT($O573:AJ573,N(1-$O602:AJ602),N(OFFSET($O631:AJ631,0,MAX(COLUMN($O631:AJ631))-COLUMN($O631:AJ631),1,1)))+AJ602*AJ573","v":0},{"$f":"SUMPRODUCT($O573:AK573,N(1-$O602:AK602),N(OFFSET($O631:AK631,0,MAX(COLUMN($O631:AK631))-COLUMN($O631:AK631),1,1)))+AK602*AK573","v":0},{"$f":"SUMPRODUCT($O573:AL573,N(1-$O602:AL602),N(OFFSET($O631:AL631,0,MAX(COLUMN($O631:AL631))-COLUMN($O631:AL631),1,1)))+AL602*AL573","v":0},{"$f":"SUMPRODUCT($O573:AM573,N(1-$O602:AM602),N(OFFSET($O631:AM631,0,MAX(COLUMN($O631:AM631))-COLUMN($O631:AM631),1,1)))+AM602*AM573","v":0},{"$f":"SUMPRODUCT($O573:AN573,N(1-$O602:AN602),N(OFFSET($O631:AN631,0,MAX(COLUMN($O631:AN631))-COLUMN($O631:AN631),1,1)))+AN602*AN573","v":0},{"$f":"SUMPRODUCT($O573:AO573,N(1-$O602:AO602),N(OFFSET($O631:AO631,0,MAX(COLUMN($O631:AO631))-COLUMN($O631:AO631),1,1)))+AO602*AO573","v":0},{"$f":"SUMPRODUCT($O573:AP573,N(1-$O602:AP602),N(OFFSET($O631:AP631,0,MAX(COLUMN($O631:AP631))-COLUMN($O631:AP631),1,1)))+AP602*AP573","v":0},{"$f":"SUMPRODUCT($O573:AQ573,N(1-$O602:AQ602),N(OFFSET($O631:AQ631,0,MAX(COLUMN($O631:AQ631))-COLUMN($O631:AQ631),1,1)))+AQ602*AQ573","v":0},{"$f":"SUMPRODUCT($O573:AR573,N(1-$O602:AR602),N(OFFSET($O631:AR631,0,MAX(COLUMN($O631:AR631))-COLUMN($O631:AR631),1,1)))+AR602*AR573","v":0},{"$f":"SUMPRODUCT($O573:AS573,N(1-$O602:AS602),N(OFFSET($O631:AS631,0,MAX(COLUMN($O631:AS631))-COLUMN($O631:AS631),1,1)))+AS602*AS573","v":0},{"$f":"SUMPRODUCT($O573:AT573,N(1-$O602:AT602),N(OFFSET($O631:AT631,0,MAX(COLUMN($O631:AT631))-COLUMN($O631:AT631),1,1)))+AT602*AT573","v":0},{"$f":"SUMPRODUCT($O573:AU573,N(1-$O602:AU602),N(OFFSET($O631:AU631,0,MAX(COLUMN($O631:AU631))-COLUMN($O631:AU631),1,1)))+AU602*AU573","v":0},{"$f":"SUMPRODUCT($O573:AV573,N(1-$O602:AV602),N(OFFSET($O631:AV631,0,MAX(COLUMN($O631:AV631))-COLUMN($O631:AV631),1,1)))+AV602*AV573","v":0},{"$f":"SUMPRODUCT($O573:AW573,N(1-$O602:AW602),N(OFFSET($O631:AW631,0,MAX(COLUMN($O631:AW631))-COLUMN($O631:AW631),1,1)))+AW602*AW573","v":0},{"$f":"SUMPRODUCT($O573:AX573,N(1-$O602:AX602),N(OFFSET($O631:AX631,0,MAX(COLUMN($O631:AX631))-COLUMN($O631:AX631),1,1)))+AX602*AX573","v":0},{"$f":"SUMPRODUCT($O573:AY573,N(1-$O602:AY602),N(OFFSET($O631:AY631,0,MAX(COLUMN($O631:AY631))-COLUMN($O631:AY631),1,1)))+AY602*AY573","v":0}]
["...",null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O574:O574,N(1-$O603:O603),N(OFFSET($O632:O632,0,MAX(COLUMN($O632:O632))-COLUMN($O632:O632),1,1)))+O603*O574","v":0},{"$f":"SUMPRODUCT($O574:P574,N(1-$O603:P603),N(OFFSET($O632:P632,0,MAX(COLUMN($O632:P632))-COLUMN($O632:P632),1,1)))+P603*P574","v":0},{"$f":"SUMPRODUCT($O574:Q574,N(1-$O603:Q603),N(OFFSET($O632:Q632,0,MAX(COLUMN($O632:Q632))-COLUMN($O632:Q632),1,1)))+Q603*Q574","v":0},{"$f":"SUMPRODUCT($O574:R574,N(1-$O603:R603),N(OFFSET($O632:R632,0,MAX(COLUMN($O632:R632))-COLUMN($O632:R632),1,1)))+R603*R574","v":0},{"$f":"SUMPRODUCT($O574:S574,N(1-$O603:S603),N(OFFSET($O632:S632,0,MAX(COLUMN($O632:S632))-COLUMN($O632:S632),1,1)))+S603*S574","v":0},{"$f":"SUMPRODUCT($O574:T574,N(1-$O603:T603),N(OFFSET($O632:T632,0,MAX(COLUMN($O632:T632))-COLUMN($O632:T632),1,1)))+T603*T574","v":0},{"$f":"SUMPRODUCT($O574:U574,N(1-$O603:U603),N(OFFSET($O632:U632,0,MAX(COLUMN($O632:U632))-COLUMN($O632:U632),1,1)))+U603*U574","v":0},{"$f":"SUMPRODUCT($O574:V574,N(1-$O603:V603),N(OFFSET($O632:V632,0,MAX(COLUMN($O632:V632))-COLUMN($O632:V632),1,1)))+V603*V574","v":0},{"$f":"SUMPRODUCT($O574:W574,N(1-$O603:W603),N(OFFSET($O632:W632,0,MAX(COLUMN($O632:W632))-COLUMN($O632:W632),1,1)))+W603*W574","v":0},{"$f":"SUMPRODUCT($O574:X574,N(1-$O603:X603),N(OFFSET($O632:X632,0,MAX(COLUMN($O632:X632))-COLUMN($O632:X632),1,1)))+X603*X574","v":0},{"$f":"SUMPRODUCT($O574:Y574,N(1-$O603:Y603),N(OFFSET($O632:Y632,0,MAX(COLUMN($O632:Y632))-COLUMN($O632:Y632),1,1)))+Y603*Y574","v":0},{"$f":"SUMPRODUCT($O574:Z574,N(1-$O603:Z603),N(OFFSET($O632:Z632,0,MAX(COLUMN($O632:Z632))-COLUMN($O632:Z632),1,1)))+Z603*Z574","v":0},{"$f":"SUMPRODUCT($O574:AA574,N(1-$O603:AA603),N(OFFSET($O632:AA632,0,MAX(COLUMN($O632:AA632))-COLUMN($O632:AA632),1,1)))+AA603*AA574","v":0},{"$f":"SUMPRODUCT($O574:AB574,N(1-$O603:AB603),N(OFFSET($O632:AB632,0,MAX(COLUMN($O632:AB632))-COLUMN($O632:AB632),1,1)))+AB603*AB574","v":0},{"$f":"SUMPRODUCT($O574:AC574,N(1-$O603:AC603),N(OFFSET($O632:AC632,0,MAX(COLUMN($O632:AC632))-COLUMN($O632:AC632),1,1)))+AC603*AC574","v":0},{"$f":"SUMPRODUCT($O574:AD574,N(1-$O603:AD603),N(OFFSET($O632:AD632,0,MAX(COLUMN($O632:AD632))-COLUMN($O632:AD632),1,1)))+AD603*AD574","v":0},{"$f":"SUMPRODUCT($O574:AE574,N(1-$O603:AE603),N(OFFSET($O632:AE632,0,MAX(COLUMN($O632:AE632))-COLUMN($O632:AE632),1,1)))+AE603*AE574","v":0},{"$f":"SUMPRODUCT($O574:AF574,N(1-$O603:AF603),N(OFFSET($O632:AF632,0,MAX(COLUMN($O632:AF632))-COLUMN($O632:AF632),1,1)))+AF603*AF574","v":0},{"$f":"SUMPRODUCT($O574:AG574,N(1-$O603:AG603),N(OFFSET($O632:AG632,0,MAX(COLUMN($O632:AG632))-COLUMN($O632:AG632),1,1)))+AG603*AG574","v":0},{"$f":"SUMPRODUCT($O574:AH574,N(1-$O603:AH603),N(OFFSET($O632:AH632,0,MAX(COLUMN($O632:AH632))-COLUMN($O632:AH632),1,1)))+AH603*AH574","v":0},{"$f":"SUMPRODUCT($O574:AI574,N(1-$O603:AI603),N(OFFSET($O632:AI632,0,MAX(COLUMN($O632:AI632))-COLUMN($O632:AI632),1,1)))+AI603*AI574","v":0},{"$f":"SUMPRODUCT($O574:AJ574,N(1-$O603:AJ603),N(OFFSET($O632:AJ632,0,MAX(COLUMN($O632:AJ632))-COLUMN($O632:AJ632),1,1)))+AJ603*AJ574","v":0},{"$f":"SUMPRODUCT($O574:AK574,N(1-$O603:AK603),N(OFFSET($O632:AK632,0,MAX(COLUMN($O632:AK632))-COLUMN($O632:AK632),1,1)))+AK603*AK574","v":0},{"$f":"SUMPRODUCT($O574:AL574,N(1-$O603:AL603),N(OFFSET($O632:AL632,0,MAX(COLUMN($O632:AL632))-COLUMN($O632:AL632),1,1)))+AL603*AL574","v":0},{"$f":"SUMPRODUCT($O574:AM574,N(1-$O603:AM603),N(OFFSET($O632:AM632,0,MAX(COLUMN($O632:AM632))-COLUMN($O632:AM632),1,1)))+AM603*AM574","v":0},{"$f":"SUMPRODUCT($O574:AN574,N(1-$O603:AN603),N(OFFSET($O632:AN632,0,MAX(COLUMN($O632:AN632))-COLUMN($O632:AN632),1,1)))+AN603*AN574","v":0},{"$f":"SUMPRODUCT($O574:AO574,N(1-$O603:AO603),N(OFFSET($O632:AO632,0,MAX(COLUMN($O632:AO632))-COLUMN($O632:AO632),1,1)))+AO603*AO574","v":0},{"$f":"SUMPRODUCT($O574:AP574,N(1-$O603:AP603),N(OFFSET($O632:AP632,0,MAX(COLUMN($O632:AP632))-COLUMN($O632:AP632),1,1)))+AP603*AP574","v":0},{"$f":"SUMPRODUCT($O574:AQ574,N(1-$O603:AQ603),N(OFFSET($O632:AQ632,0,MAX(COLUMN($O632:AQ632))-COLUMN($O632:AQ632),1,1)))+AQ603*AQ574","v":0},{"$f":"SUMPRODUCT($O574:AR574,N(1-$O603:AR603),N(OFFSET($O632:AR632,0,MAX(COLUMN($O632:AR632))-COLUMN($O632:AR632),1,1)))+AR603*AR574","v":0},{"$f":"SUMPRODUCT($O574:AS574,N(1-$O603:AS603),N(OFFSET($O632:AS632,0,MAX(COLUMN($O632:AS632))-COLUMN($O632:AS632),1,1)))+AS603*AS574","v":0},{"$f":"SUMPRODUCT($O574:AT574,N(1-$O603:AT603),N(OFFSET($O632:AT632,0,MAX(COLUMN($O632:AT632))-COLUMN($O632:AT632),1,1)))+AT603*AT574","v":0},{"$f":"SUMPRODUCT($O574:AU574,N(1-$O603:AU603),N(OFFSET($O632:AU632,0,MAX(COLUMN($O632:AU632))-COLUMN($O632:AU632),1,1)))+AU603*AU574","v":0},{"$f":"SUMPRODUCT($O574:AV574,N(1-$O603:AV603),N(OFFSET($O632:AV632,0,MAX(COLUMN($O632:AV632))-COLUMN($O632:AV632),1,1)))+AV603*AV574","v":0},{"$f":"SUMPRODUCT($O574:AW574,N(1-$O603:AW603),N(OFFSET($O632:AW632,0,MAX(COLUMN($O632:AW632))-COLUMN($O632:AW632),1,1)))+AW603*AW574","v":0},{"$f":"SUMPRODUCT($O574:AX574,N(1-$O603:AX603),N(OFFSET($O632:AX632,0,MAX(COLUMN($O632:AX632))-COLUMN($O632:AX632),1,1)))+AX603*AX574","v":0},{"$f":"SUMPRODUCT($O574:AY574,N(1-$O603:AY603),N(OFFSET($O632:AY632,0,MAX(COLUMN($O632:AY632))-COLUMN($O632:AY632),1,1)))+AY603*AY574","v":0}]
["...",null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O575:O575,N(1-$O604:O604),N(OFFSET($O633:O633,0,MAX(COLUMN($O633:O633))-COLUMN($O633:O633),1,1)))+O604*O575","v":0},{"$f":"SUMPRODUCT($O575:P575,N(1-$O604:P604),N(OFFSET($O633:P633,0,MAX(COLUMN($O633:P633))-COLUMN($O633:P633),1,1)))+P604*P575","v":0},{"$f":"SUMPRODUCT($O575:Q575,N(1-$O604:Q604),N(OFFSET($O633:Q633,0,MAX(COLUMN($O633:Q633))-COLUMN($O633:Q633),1,1)))+Q604*Q575","v":0},{"$f":"SUMPRODUCT($O575:R575,N(1-$O604:R604),N(OFFSET($O633:R633,0,MAX(COLUMN($O633:R633))-COLUMN($O633:R633),1,1)))+R604*R575","v":0},{"$f":"SUMPRODUCT($O575:S575,N(1-$O604:S604),N(OFFSET($O633:S633,0,MAX(COLUMN($O633:S633))-COLUMN($O633:S633),1,1)))+S604*S575","v":0},{"$f":"SUMPRODUCT($O575:T575,N(1-$O604:T604),N(OFFSET($O633:T633,0,MAX(COLUMN($O633:T633))-COLUMN($O633:T633),1,1)))+T604*T575","v":0},{"$f":"SUMPRODUCT($O575:U575,N(1-$O604:U604),N(OFFSET($O633:U633,0,MAX(COLUMN($O633:U633))-COLUMN($O633:U633),1,1)))+U604*U575","v":0},{"$f":"SUMPRODUCT($O575:V575,N(1-$O604:V604),N(OFFSET($O633:V633,0,MAX(COLUMN($O633:V633))-COLUMN($O633:V633),1,1)))+V604*V575","v":0},{"$f":"SUMPRODUCT($O575:W575,N(1-$O604:W604),N(OFFSET($O633:W633,0,MAX(COLUMN($O633:W633))-COLUMN($O633:W633),1,1)))+W604*W575","v":0},{"$f":"SUMPRODUCT($O575:X575,N(1-$O604:X604),N(OFFSET($O633:X633,0,MAX(COLUMN($O633:X633))-COLUMN($O633:X633),1,1)))+X604*X575","v":0},{"$f":"SUMPRODUCT($O575:Y575,N(1-$O604:Y604),N(OFFSET($O633:Y633,0,MAX(COLUMN($O633:Y633))-COLUMN($O633:Y633),1,1)))+Y604*Y575","v":0},{"$f":"SUMPRODUCT($O575:Z575,N(1-$O604:Z604),N(OFFSET($O633:Z633,0,MAX(COLUMN($O633:Z633))-COLUMN($O633:Z633),1,1)))+Z604*Z575","v":0},{"$f":"SUMPRODUCT($O575:AA575,N(1-$O604:AA604),N(OFFSET($O633:AA633,0,MAX(COLUMN($O633:AA633))-COLUMN($O633:AA633),1,1)))+AA604*AA575","v":0},{"$f":"SUMPRODUCT($O575:AB575,N(1-$O604:AB604),N(OFFSET($O633:AB633,0,MAX(COLUMN($O633:AB633))-COLUMN($O633:AB633),1,1)))+AB604*AB575","v":0},{"$f":"SUMPRODUCT($O575:AC575,N(1-$O604:AC604),N(OFFSET($O633:AC633,0,MAX(COLUMN($O633:AC633))-COLUMN($O633:AC633),1,1)))+AC604*AC575","v":0},{"$f":"SUMPRODUCT($O575:AD575,N(1-$O604:AD604),N(OFFSET($O633:AD633,0,MAX(COLUMN($O633:AD633))-COLUMN($O633:AD633),1,1)))+AD604*AD575","v":0},{"$f":"SUMPRODUCT($O575:AE575,N(1-$O604:AE604),N(OFFSET($O633:AE633,0,MAX(COLUMN($O633:AE633))-COLUMN($O633:AE633),1,1)))+AE604*AE575","v":0},{"$f":"SUMPRODUCT($O575:AF575,N(1-$O604:AF604),N(OFFSET($O633:AF633,0,MAX(COLUMN($O633:AF633))-COLUMN($O633:AF633),1,1)))+AF604*AF575","v":0},{"$f":"SUMPRODUCT($O575:AG575,N(1-$O604:AG604),N(OFFSET($O633:AG633,0,MAX(COLUMN($O633:AG633))-COLUMN($O633:AG633),1,1)))+AG604*AG575","v":0},{"$f":"SUMPRODUCT($O575:AH575,N(1-$O604:AH604),N(OFFSET($O633:AH633,0,MAX(COLUMN($O633:AH633))-COLUMN($O633:AH633),1,1)))+AH604*AH575","v":0},{"$f":"SUMPRODUCT($O575:AI575,N(1-$O604:AI604),N(OFFSET($O633:AI633,0,MAX(COLUMN($O633:AI633))-COLUMN($O633:AI633),1,1)))+AI604*AI575","v":0},{"$f":"SUMPRODUCT($O575:AJ575,N(1-$O604:AJ604),N(OFFSET($O633:AJ633,0,MAX(COLUMN($O633:AJ633))-COLUMN($O633:AJ633),1,1)))+AJ604*AJ575","v":0},{"$f":"SUMPRODUCT($O575:AK575,N(1-$O604:AK604),N(OFFSET($O633:AK633,0,MAX(COLUMN($O633:AK633))-COLUMN($O633:AK633),1,1)))+AK604*AK575","v":0},{"$f":"SUMPRODUCT($O575:AL575,N(1-$O604:AL604),N(OFFSET($O633:AL633,0,MAX(COLUMN($O633:AL633))-COLUMN($O633:AL633),1,1)))+AL604*AL575","v":0},{"$f":"SUMPRODUCT($O575:AM575,N(1-$O604:AM604),N(OFFSET($O633:AM633,0,MAX(COLUMN($O633:AM633))-COLUMN($O633:AM633),1,1)))+AM604*AM575","v":0},{"$f":"SUMPRODUCT($O575:AN575,N(1-$O604:AN604),N(OFFSET($O633:AN633,0,MAX(COLUMN($O633:AN633))-COLUMN($O633:AN633),1,1)))+AN604*AN575","v":0},{"$f":"SUMPRODUCT($O575:AO575,N(1-$O604:AO604),N(OFFSET($O633:AO633,0,MAX(COLUMN($O633:AO633))-COLUMN($O633:AO633),1,1)))+AO604*AO575","v":0},{"$f":"SUMPRODUCT($O575:AP575,N(1-$O604:AP604),N(OFFSET($O633:AP633,0,MAX(COLUMN($O633:AP633))-COLUMN($O633:AP633),1,1)))+AP604*AP575","v":0},{"$f":"SUMPRODUCT($O575:AQ575,N(1-$O604:AQ604),N(OFFSET($O633:AQ633,0,MAX(COLUMN($O633:AQ633))-COLUMN($O633:AQ633),1,1)))+AQ604*AQ575","v":0},{"$f":"SUMPRODUCT($O575:AR575,N(1-$O604:AR604),N(OFFSET($O633:AR633,0,MAX(COLUMN($O633:AR633))-COLUMN($O633:AR633),1,1)))+AR604*AR575","v":0},{"$f":"SUMPRODUCT($O575:AS575,N(1-$O604:AS604),N(OFFSET($O633:AS633,0,MAX(COLUMN($O633:AS633))-COLUMN($O633:AS633),1,1)))+AS604*AS575","v":0},{"$f":"SUMPRODUCT($O575:AT575,N(1-$O604:AT604),N(OFFSET($O633:AT633,0,MAX(COLUMN($O633:AT633))-COLUMN($O633:AT633),1,1)))+AT604*AT575","v":0},{"$f":"SUMPRODUCT($O575:AU575,N(1-$O604:AU604),N(OFFSET($O633:AU633,0,MAX(COLUMN($O633:AU633))-COLUMN($O633:AU633),1,1)))+AU604*AU575","v":0},{"$f":"SUMPRODUCT($O575:AV575,N(1-$O604:AV604),N(OFFSET($O633:AV633,0,MAX(COLUMN($O633:AV633))-COLUMN($O633:AV633),1,1)))+AV604*AV575","v":0},{"$f":"SUMPRODUCT($O575:AW575,N(1-$O604:AW604),N(OFFSET($O633:AW633,0,MAX(COLUMN($O633:AW633))-COLUMN($O633:AW633),1,1)))+AW604*AW575","v":0},{"$f":"SUMPRODUCT($O575:AX575,N(1-$O604:AX604),N(OFFSET($O633:AX633,0,MAX(COLUMN($O633:AX633))-COLUMN($O633:AX633),1,1)))+AX604*AX575","v":0},{"$f":"SUMPRODUCT($O575:AY575,N(1-$O604:AY604),N(OFFSET($O633:AY633,0,MAX(COLUMN($O633:AY633))-COLUMN($O633:AY633),1,1)))+AY604*AY575","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O576:O576,N(1-$O605:O605),N(OFFSET($O634:O634,0,MAX(COLUMN($O634:O634))-COLUMN($O634:O634),1,1)))+O605*O576","v":0},{"$f":"SUMPRODUCT($O576:P576,N(1-$O605:P605),N(OFFSET($O634:P634,0,MAX(COLUMN($O634:P634))-COLUMN($O634:P634),1,1)))+P605*P576","v":0},{"$f":"SUMPRODUCT($O576:Q576,N(1-$O605:Q605),N(OFFSET($O634:Q634,0,MAX(COLUMN($O634:Q634))-COLUMN($O634:Q634),1,1)))+Q605*Q576","v":0},{"$f":"SUMPRODUCT($O576:R576,N(1-$O605:R605),N(OFFSET($O634:R634,0,MAX(COLUMN($O634:R634))-COLUMN($O634:R634),1,1)))+R605*R576","v":0},{"$f":"SUMPRODUCT($O576:S576,N(1-$O605:S605),N(OFFSET($O634:S634,0,MAX(COLUMN($O634:S634))-COLUMN($O634:S634),1,1)))+S605*S576","v":0},{"$f":"SUMPRODUCT($O576:T576,N(1-$O605:T605),N(OFFSET($O634:T634,0,MAX(COLUMN($O634:T634))-COLUMN($O634:T634),1,1)))+T605*T576","v":0},{"$f":"SUMPRODUCT($O576:U576,N(1-$O605:U605),N(OFFSET($O634:U634,0,MAX(COLUMN($O634:U634))-COLUMN($O634:U634),1,1)))+U605*U576","v":0},{"$f":"SUMPRODUCT($O576:V576,N(1-$O605:V605),N(OFFSET($O634:V634,0,MAX(COLUMN($O634:V634))-COLUMN($O634:V634),1,1)))+V605*V576","v":0},{"$f":"SUMPRODUCT($O576:W576,N(1-$O605:W605),N(OFFSET($O634:W634,0,MAX(COLUMN($O634:W634))-COLUMN($O634:W634),1,1)))+W605*W576","v":0},{"$f":"SUMPRODUCT($O576:X576,N(1-$O605:X605),N(OFFSET($O634:X634,0,MAX(COLUMN($O634:X634))-COLUMN($O634:X634),1,1)))+X605*X576","v":0},{"$f":"SUMPRODUCT($O576:Y576,N(1-$O605:Y605),N(OFFSET($O634:Y634,0,MAX(COLUMN($O634:Y634))-COLUMN($O634:Y634),1,1)))+Y605*Y576","v":0},{"$f":"SUMPRODUCT($O576:Z576,N(1-$O605:Z605),N(OFFSET($O634:Z634,0,MAX(COLUMN($O634:Z634))-COLUMN($O634:Z634),1,1)))+Z605*Z576","v":0},{"$f":"SUMPRODUCT($O576:AA576,N(1-$O605:AA605),N(OFFSET($O634:AA634,0,MAX(COLUMN($O634:AA634))-COLUMN($O634:AA634),1,1)))+AA605*AA576","v":0},{"$f":"SUMPRODUCT($O576:AB576,N(1-$O605:AB605),N(OFFSET($O634:AB634,0,MAX(COLUMN($O634:AB634))-COLUMN($O634:AB634),1,1)))+AB605*AB576","v":0},{"$f":"SUMPRODUCT($O576:AC576,N(1-$O605:AC605),N(OFFSET($O634:AC634,0,MAX(COLUMN($O634:AC634))-COLUMN($O634:AC634),1,1)))+AC605*AC576","v":0},{"$f":"SUMPRODUCT($O576:AD576,N(1-$O605:AD605),N(OFFSET($O634:AD634,0,MAX(COLUMN($O634:AD634))-COLUMN($O634:AD634),1,1)))+AD605*AD576","v":0},{"$f":"SUMPRODUCT($O576:AE576,N(1-$O605:AE605),N(OFFSET($O634:AE634,0,MAX(COLUMN($O634:AE634))-COLUMN($O634:AE634),1,1)))+AE605*AE576","v":0},{"$f":"SUMPRODUCT($O576:AF576,N(1-$O605:AF605),N(OFFSET($O634:AF634,0,MAX(COLUMN($O634:AF634))-COLUMN($O634:AF634),1,1)))+AF605*AF576","v":0},{"$f":"SUMPRODUCT($O576:AG576,N(1-$O605:AG605),N(OFFSET($O634:AG634,0,MAX(COLUMN($O634:AG634))-COLUMN($O634:AG634),1,1)))+AG605*AG576","v":0},{"$f":"SUMPRODUCT($O576:AH576,N(1-$O605:AH605),N(OFFSET($O634:AH634,0,MAX(COLUMN($O634:AH634))-COLUMN($O634:AH634),1,1)))+AH605*AH576","v":0},{"$f":"SUMPRODUCT($O576:AI576,N(1-$O605:AI605),N(OFFSET($O634:AI634,0,MAX(COLUMN($O634:AI634))-COLUMN($O634:AI634),1,1)))+AI605*AI576","v":0},{"$f":"SUMPRODUCT($O576:AJ576,N(1-$O605:AJ605),N(OFFSET($O634:AJ634,0,MAX(COLUMN($O634:AJ634))-COLUMN($O634:AJ634),1,1)))+AJ605*AJ576","v":0},{"$f":"SUMPRODUCT($O576:AK576,N(1-$O605:AK605),N(OFFSET($O634:AK634,0,MAX(COLUMN($O634:AK634))-COLUMN($O634:AK634),1,1)))+AK605*AK576","v":0},{"$f":"SUMPRODUCT($O576:AL576,N(1-$O605:AL605),N(OFFSET($O634:AL634,0,MAX(COLUMN($O634:AL634))-COLUMN($O634:AL634),1,1)))+AL605*AL576","v":0},{"$f":"SUMPRODUCT($O576:AM576,N(1-$O605:AM605),N(OFFSET($O634:AM634,0,MAX(COLUMN($O634:AM634))-COLUMN($O634:AM634),1,1)))+AM605*AM576","v":0},{"$f":"SUMPRODUCT($O576:AN576,N(1-$O605:AN605),N(OFFSET($O634:AN634,0,MAX(COLUMN($O634:AN634))-COLUMN($O634:AN634),1,1)))+AN605*AN576","v":0},{"$f":"SUMPRODUCT($O576:AO576,N(1-$O605:AO605),N(OFFSET($O634:AO634,0,MAX(COLUMN($O634:AO634))-COLUMN($O634:AO634),1,1)))+AO605*AO576","v":0},{"$f":"SUMPRODUCT($O576:AP576,N(1-$O605:AP605),N(OFFSET($O634:AP634,0,MAX(COLUMN($O634:AP634))-COLUMN($O634:AP634),1,1)))+AP605*AP576","v":0},{"$f":"SUMPRODUCT($O576:AQ576,N(1-$O605:AQ605),N(OFFSET($O634:AQ634,0,MAX(COLUMN($O634:AQ634))-COLUMN($O634:AQ634),1,1)))+AQ605*AQ576","v":0},{"$f":"SUMPRODUCT($O576:AR576,N(1-$O605:AR605),N(OFFSET($O634:AR634,0,MAX(COLUMN($O634:AR634))-COLUMN($O634:AR634),1,1)))+AR605*AR576","v":0},{"$f":"SUMPRODUCT($O576:AS576,N(1-$O605:AS605),N(OFFSET($O634:AS634,0,MAX(COLUMN($O634:AS634))-COLUMN($O634:AS634),1,1)))+AS605*AS576","v":0},{"$f":"SUMPRODUCT($O576:AT576,N(1-$O605:AT605),N(OFFSET($O634:AT634,0,MAX(COLUMN($O634:AT634))-COLUMN($O634:AT634),1,1)))+AT605*AT576","v":0},{"$f":"SUMPRODUCT($O576:AU576,N(1-$O605:AU605),N(OFFSET($O634:AU634,0,MAX(COLUMN($O634:AU634))-COLUMN($O634:AU634),1,1)))+AU605*AU576","v":0},{"$f":"SUMPRODUCT($O576:AV576,N(1-$O605:AV605),N(OFFSET($O634:AV634,0,MAX(COLUMN($O634:AV634))-COLUMN($O634:AV634),1,1)))+AV605*AV576","v":0},{"$f":"SUMPRODUCT($O576:AW576,N(1-$O605:AW605),N(OFFSET($O634:AW634,0,MAX(COLUMN($O634:AW634))-COLUMN($O634:AW634),1,1)))+AW605*AW576","v":0},{"$f":"SUMPRODUCT($O576:AX576,N(1-$O605:AX605),N(OFFSET($O634:AX634,0,MAX(COLUMN($O634:AX634))-COLUMN($O634:AX634),1,1)))+AX605*AX576","v":0},{"$f":"SUMPRODUCT($O576:AY576,N(1-$O605:AY605),N(OFFSET($O634:AY634,0,MAX(COLUMN($O634:AY634))-COLUMN($O634:AY634),1,1)))+AY605*AY576","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,2371895.4937671786,0,null,null,{"$f":"+O249","v":18988355.75},-9083884.625,-9083884.625,981,1962,-823529.5,0,{"$f":"SUMPRODUCT($O577:V577,N(1-$O606:V606),N(OFFSET($O635:V635,0,MAX(COLUMN($O635:V635))-COLUMN($O635:V635),1,1)))+V606*V577","v":0},{"$f":"SUMPRODUCT($O577:W577,N(1-$O606:W606),N(OFFSET($O635:W635,0,MAX(COLUMN($O635:W635))-COLUMN($O635:W635),1,1)))+W606*W577","v":0},{"$f":"SUMPRODUCT($O577:X577,N(1-$O606:X606),N(OFFSET($O635:X635,0,MAX(COLUMN($O635:X635))-COLUMN($O635:X635),1,1)))+X606*X577","v":0},{"$f":"SUMPRODUCT($O577:Y577,N(1-$O606:Y606),N(OFFSET($O635:Y635,0,MAX(COLUMN($O635:Y635))-COLUMN($O635:Y635),1,1)))+Y606*Y577","v":0},{"$f":"SUMPRODUCT($O577:Z577,N(1-$O606:Z606),N(OFFSET($O635:Z635,0,MAX(COLUMN($O635:Z635))-COLUMN($O635:Z635),1,1)))+Z606*Z577","v":0},{"$f":"SUMPRODUCT($O577:AA577,N(1-$O606:AA606),N(OFFSET($O635:AA635,0,MAX(COLUMN($O635:AA635))-COLUMN($O635:AA635),1,1)))+AA606*AA577","v":0},{"$f":"SUMPRODUCT($O577:AB577,N(1-$O606:AB606),N(OFFSET($O635:AB635,0,MAX(COLUMN($O635:AB635))-COLUMN($O635:AB635),1,1)))+AB606*AB577","v":0},{"$f":"SUMPRODUCT($O577:AC577,N(1-$O606:AC606),N(OFFSET($O635:AC635,0,MAX(COLUMN($O635:AC635))-COLUMN($O635:AC635),1,1)))+AC606*AC577","v":0},{"$f":"SUMPRODUCT($O577:AD577,N(1-$O606:AD606),N(OFFSET($O635:AD635,0,MAX(COLUMN($O635:AD635))-COLUMN($O635:AD635),1,1)))+AD606*AD577","v":0},{"$f":"SUMPRODUCT($O577:AE577,N(1-$O606:AE606),N(OFFSET($O635:AE635,0,MAX(COLUMN($O635:AE635))-COLUMN($O635:AE635),1,1)))+AE606*AE577","v":0},{"$f":"SUMPRODUCT($O577:AF577,N(1-$O606:AF606),N(OFFSET($O635:AF635,0,MAX(COLUMN($O635:AF635))-COLUMN($O635:AF635),1,1)))+AF606*AF577","v":0},{"$f":"SUMPRODUCT($O577:AG577,N(1-$O606:AG606),N(OFFSET($O635:AG635,0,MAX(COLUMN($O635:AG635))-COLUMN($O635:AG635),1,1)))+AG606*AG577","v":0},{"$f":"SUMPRODUCT($O577:AH577,N(1-$O606:AH606),N(OFFSET($O635:AH635,0,MAX(COLUMN($O635:AH635))-COLUMN($O635:AH635),1,1)))+AH606*AH577","v":0},{"$f":"SUMPRODUCT($O577:AI577,N(1-$O606:AI606),N(OFFSET($O635:AI635,0,MAX(COLUMN($O635:AI635))-COLUMN($O635:AI635),1,1)))+AI606*AI577","v":0},{"$f":"SUMPRODUCT($O577:AJ577,N(1-$O606:AJ606),N(OFFSET($O635:AJ635,0,MAX(COLUMN($O635:AJ635))-COLUMN($O635:AJ635),1,1)))+AJ606*AJ577","v":0},{"$f":"SUMPRODUCT($O577:AK577,N(1-$O606:AK606),N(OFFSET($O635:AK635,0,MAX(COLUMN($O635:AK635))-COLUMN($O635:AK635),1,1)))+AK606*AK577","v":0},{"$f":"SUMPRODUCT($O577:AL577,N(1-$O606:AL606),N(OFFSET($O635:AL635,0,MAX(COLUMN($O635:AL635))-COLUMN($O635:AL635),1,1)))+AL606*AL577","v":0},{"$f":"SUMPRODUCT($O577:AM577,N(1-$O606:AM606),N(OFFSET($O635:AM635,0,MAX(COLUMN($O635:AM635))-COLUMN($O635:AM635),1,1)))+AM606*AM577","v":0},{"$f":"SUMPRODUCT($O577:AN577,N(1-$O606:AN606),N(OFFSET($O635:AN635,0,MAX(COLUMN($O635:AN635))-COLUMN($O635:AN635),1,1)))+AN606*AN577","v":0},{"$f":"SUMPRODUCT($O577:AO577,N(1-$O606:AO606),N(OFFSET($O635:AO635,0,MAX(COLUMN($O635:AO635))-COLUMN($O635:AO635),1,1)))+AO606*AO577","v":0},{"$f":"SUMPRODUCT($O577:AP577,N(1-$O606:AP606),N(OFFSET($O635:AP635,0,MAX(COLUMN($O635:AP635))-COLUMN($O635:AP635),1,1)))+AP606*AP577","v":0},{"$f":"SUMPRODUCT($O577:AQ577,N(1-$O606:AQ606),N(OFFSET($O635:AQ635,0,MAX(COLUMN($O635:AQ635))-COLUMN($O635:AQ635),1,1)))+AQ606*AQ577","v":0},{"$f":"SUMPRODUCT($O577:AR577,N(1-$O606:AR606),N(OFFSET($O635:AR635,0,MAX(COLUMN($O635:AR635))-COLUMN($O635:AR635),1,1)))+AR606*AR577","v":0},{"$f":"SUMPRODUCT($O577:AS577,N(1-$O606:AS606),N(OFFSET($O635:AS635,0,MAX(COLUMN($O635:AS635))-COLUMN($O635:AS635),1,1)))+AS606*AS577","v":0},{"$f":"SUMPRODUCT($O577:AT577,N(1-$O606:AT606),N(OFFSET($O635:AT635,0,MAX(COLUMN($O635:AT635))-COLUMN($O635:AT635),1,1)))+AT606*AT577","v":0},{"$f":"SUMPRODUCT($O577:AU577,N(1-$O606:AU606),N(OFFSET($O635:AU635,0,MAX(COLUMN($O635:AU635))-COLUMN($O635:AU635),1,1)))+AU606*AU577","v":0},{"$f":"SUMPRODUCT($O577:AV577,N(1-$O606:AV606),N(OFFSET($O635:AV635,0,MAX(COLUMN($O635:AV635))-COLUMN($O635:AV635),1,1)))+AV606*AV577","v":0},{"$f":"SUMPRODUCT($O577:AW577,N(1-$O606:AW606),N(OFFSET($O635:AW635,0,MAX(COLUMN($O635:AW635))-COLUMN($O635:AW635),1,1)))+AW606*AW577","v":0},{"$f":"SUMPRODUCT($O577:AX577,N(1-$O606:AX606),N(OFFSET($O635:AX635,0,MAX(COLUMN($O635:AX635))-COLUMN($O635:AX635),1,1)))+AX606*AX577","v":0},{"$f":"SUMPRODUCT($O577:AY577,N(1-$O606:AY606),N(OFFSET($O635:AY635,0,MAX(COLUMN($O635:AY635))-COLUMN($O635:AY635),1,1)))+AY606*AY577","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,3262500.0639411556,0,null,null,15684317.0499999,-3301961.5199999996,-3301961.5200000014,-3301961.5199999996,-3301961.5199999996,-2476470.9699999001,0,{"$f":"SUMPRODUCT($O578:V578,N(1-$O607:V607),N(OFFSET($O636:V636,0,MAX(COLUMN($O636:V636))-COLUMN($O636:V636),1,1)))+V607*V578","v":0},{"$f":"SUMPRODUCT($O578:W578,N(1-$O607:W607),N(OFFSET($O636:W636,0,MAX(COLUMN($O636:W636))-COLUMN($O636:W636),1,1)))+W607*W578","v":0},{"$f":"SUMPRODUCT($O578:X578,N(1-$O607:X607),N(OFFSET($O636:X636,0,MAX(COLUMN($O636:X636))-COLUMN($O636:X636),1,1)))+X607*X578","v":0},{"$f":"SUMPRODUCT($O578:Y578,N(1-$O607:Y607),N(OFFSET($O636:Y636,0,MAX(COLUMN($O636:Y636))-COLUMN($O636:Y636),1,1)))+Y607*Y578","v":0},{"$f":"SUMPRODUCT($O578:Z578,N(1-$O607:Z607),N(OFFSET($O636:Z636,0,MAX(COLUMN($O636:Z636))-COLUMN($O636:Z636),1,1)))+Z607*Z578","v":0},{"$f":"SUMPRODUCT($O578:AA578,N(1-$O607:AA607),N(OFFSET($O636:AA636,0,MAX(COLUMN($O636:AA636))-COLUMN($O636:AA636),1,1)))+AA607*AA578","v":0},{"$f":"SUMPRODUCT($O578:AB578,N(1-$O607:AB607),N(OFFSET($O636:AB636,0,MAX(COLUMN($O636:AB636))-COLUMN($O636:AB636),1,1)))+AB607*AB578","v":0},{"$f":"SUMPRODUCT($O578:AC578,N(1-$O607:AC607),N(OFFSET($O636:AC636,0,MAX(COLUMN($O636:AC636))-COLUMN($O636:AC636),1,1)))+AC607*AC578","v":0},{"$f":"SUMPRODUCT($O578:AD578,N(1-$O607:AD607),N(OFFSET($O636:AD636,0,MAX(COLUMN($O636:AD636))-COLUMN($O636:AD636),1,1)))+AD607*AD578","v":0},{"$f":"SUMPRODUCT($O578:AE578,N(1-$O607:AE607),N(OFFSET($O636:AE636,0,MAX(COLUMN($O636:AE636))-COLUMN($O636:AE636),1,1)))+AE607*AE578","v":0},{"$f":"SUMPRODUCT($O578:AF578,N(1-$O607:AF607),N(OFFSET($O636:AF636,0,MAX(COLUMN($O636:AF636))-COLUMN($O636:AF636),1,1)))+AF607*AF578","v":0},{"$f":"SUMPRODUCT($O578:AG578,N(1-$O607:AG607),N(OFFSET($O636:AG636,0,MAX(COLUMN($O636:AG636))-COLUMN($O636:AG636),1,1)))+AG607*AG578","v":0},{"$f":"SUMPRODUCT($O578:AH578,N(1-$O607:AH607),N(OFFSET($O636:AH636,0,MAX(COLUMN($O636:AH636))-COLUMN($O636:AH636),1,1)))+AH607*AH578","v":0},{"$f":"SUMPRODUCT($O578:AI578,N(1-$O607:AI607),N(OFFSET($O636:AI636,0,MAX(COLUMN($O636:AI636))-COLUMN($O636:AI636),1,1)))+AI607*AI578","v":0},{"$f":"SUMPRODUCT($O578:AJ578,N(1-$O607:AJ607),N(OFFSET($O636:AJ636,0,MAX(COLUMN($O636:AJ636))-COLUMN($O636:AJ636),1,1)))+AJ607*AJ578","v":0},{"$f":"SUMPRODUCT($O578:AK578,N(1-$O607:AK607),N(OFFSET($O636:AK636,0,MAX(COLUMN($O636:AK636))-COLUMN($O636:AK636),1,1)))+AK607*AK578","v":0},{"$f":"SUMPRODUCT($O578:AL578,N(1-$O607:AL607),N(OFFSET($O636:AL636,0,MAX(COLUMN($O636:AL636))-COLUMN($O636:AL636),1,1)))+AL607*AL578","v":0},{"$f":"SUMPRODUCT($O578:AM578,N(1-$O607:AM607),N(OFFSET($O636:AM636,0,MAX(COLUMN($O636:AM636))-COLUMN($O636:AM636),1,1)))+AM607*AM578","v":0},{"$f":"SUMPRODUCT($O578:AN578,N(1-$O607:AN607),N(OFFSET($O636:AN636,0,MAX(COLUMN($O636:AN636))-COLUMN($O636:AN636),1,1)))+AN607*AN578","v":0},{"$f":"SUMPRODUCT($O578:AO578,N(1-$O607:AO607),N(OFFSET($O636:AO636,0,MAX(COLUMN($O636:AO636))-COLUMN($O636:AO636),1,1)))+AO607*AO578","v":0},{"$f":"SUMPRODUCT($O578:AP578,N(1-$O607:AP607),N(OFFSET($O636:AP636,0,MAX(COLUMN($O636:AP636))-COLUMN($O636:AP636),1,1)))+AP607*AP578","v":0},{"$f":"SUMPRODUCT($O578:AQ578,N(1-$O607:AQ607),N(OFFSET($O636:AQ636,0,MAX(COLUMN($O636:AQ636))-COLUMN($O636:AQ636),1,1)))+AQ607*AQ578","v":0},{"$f":"SUMPRODUCT($O578:AR578,N(1-$O607:AR607),N(OFFSET($O636:AR636,0,MAX(COLUMN($O636:AR636))-COLUMN($O636:AR636),1,1)))+AR607*AR578","v":0},{"$f":"SUMPRODUCT($O578:AS578,N(1-$O607:AS607),N(OFFSET($O636:AS636,0,MAX(COLUMN($O636:AS636))-COLUMN($O636:AS636),1,1)))+AS607*AS578","v":0},{"$f":"SUMPRODUCT($O578:AT578,N(1-$O607:AT607),N(OFFSET($O636:AT636,0,MAX(COLUMN($O636:AT636))-COLUMN($O636:AT636),1,1)))+AT607*AT578","v":0},{"$f":"SUMPRODUCT($O578:AU578,N(1-$O607:AU607),N(OFFSET($O636:AU636,0,MAX(COLUMN($O636:AU636))-COLUMN($O636:AU636),1,1)))+AU607*AU578","v":0},{"$f":"SUMPRODUCT($O578:AV578,N(1-$O607:AV607),N(OFFSET($O636:AV636,0,MAX(COLUMN($O636:AV636))-COLUMN($O636:AV636),1,1)))+AV607*AV578","v":0},{"$f":"SUMPRODUCT($O578:AW578,N(1-$O607:AW607),N(OFFSET($O636:AW636,0,MAX(COLUMN($O636:AW636))-COLUMN($O636:AW636),1,1)))+AW607*AW578","v":0},{"$f":"SUMPRODUCT($O578:AX578,N(1-$O607:AX607),N(OFFSET($O636:AX636,0,MAX(COLUMN($O636:AX636))-COLUMN($O636:AX636),1,1)))+AX607*AX578","v":0},{"$f":"SUMPRODUCT($O578:AY578,N(1-$O607:AY607),N(OFFSET($O636:AY636,0,MAX(COLUMN($O636:AY636))-COLUMN($O636:AY636),1,1)))+AY607*AY578","v":0}]
["...",null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O579:O579,N(1-$O608:O608),N(OFFSET($O637:O637,0,MAX(COLUMN($O637:O637))-COLUMN($O637:O637),1,1)))+O608*O579","v":0},{"$f":"SUMPRODUCT($O579:P579,N(1-$O608:P608),N(OFFSET($O637:P637,0,MAX(COLUMN($O637:P637))-COLUMN($O637:P637),1,1)))+P608*P579","v":0},{"$f":"SUMPRODUCT($O579:Q579,N(1-$O608:Q608),N(OFFSET($O637:Q637,0,MAX(COLUMN($O637:Q637))-COLUMN($O637:Q637),1,1)))+Q608*Q579","v":0},{"$f":"SUMPRODUCT($O579:R579,N(1-$O608:R608),N(OFFSET($O637:R637,0,MAX(COLUMN($O637:R637))-COLUMN($O637:R637),1,1)))+R608*R579","v":0},{"$f":"SUMPRODUCT($O579:S579,N(1-$O608:S608),N(OFFSET($O637:S637,0,MAX(COLUMN($O637:S637))-COLUMN($O637:S637),1,1)))+S608*S579","v":0},{"$f":"SUMPRODUCT($O579:T579,N(1-$O608:T608),N(OFFSET($O637:T637,0,MAX(COLUMN($O637:T637))-COLUMN($O637:T637),1,1)))+T608*T579","v":0},{"$f":"SUMPRODUCT($O579:U579,N(1-$O608:U608),N(OFFSET($O637:U637,0,MAX(COLUMN($O637:U637))-COLUMN($O637:U637),1,1)))+U608*U579","v":0},{"$f":"SUMPRODUCT($O579:V579,N(1-$O608:V608),N(OFFSET($O637:V637,0,MAX(COLUMN($O637:V637))-COLUMN($O637:V637),1,1)))+V608*V579","v":0},{"$f":"SUMPRODUCT($O579:W579,N(1-$O608:W608),N(OFFSET($O637:W637,0,MAX(COLUMN($O637:W637))-COLUMN($O637:W637),1,1)))+W608*W579","v":0},{"$f":"SUMPRODUCT($O579:X579,N(1-$O608:X608),N(OFFSET($O637:X637,0,MAX(COLUMN($O637:X637))-COLUMN($O637:X637),1,1)))+X608*X579","v":0},{"$f":"SUMPRODUCT($O579:Y579,N(1-$O608:Y608),N(OFFSET($O637:Y637,0,MAX(COLUMN($O637:Y637))-COLUMN($O637:Y637),1,1)))+Y608*Y579","v":0},{"$f":"SUMPRODUCT($O579:Z579,N(1-$O608:Z608),N(OFFSET($O637:Z637,0,MAX(COLUMN($O637:Z637))-COLUMN($O637:Z637),1,1)))+Z608*Z579","v":0},{"$f":"SUMPRODUCT($O579:AA579,N(1-$O608:AA608),N(OFFSET($O637:AA637,0,MAX(COLUMN($O637:AA637))-COLUMN($O637:AA637),1,1)))+AA608*AA579","v":0},{"$f":"SUMPRODUCT($O579:AB579,N(1-$O608:AB608),N(OFFSET($O637:AB637,0,MAX(COLUMN($O637:AB637))-COLUMN($O637:AB637),1,1)))+AB608*AB579","v":0},{"$f":"SUMPRODUCT($O579:AC579,N(1-$O608:AC608),N(OFFSET($O637:AC637,0,MAX(COLUMN($O637:AC637))-COLUMN($O637:AC637),1,1)))+AC608*AC579","v":0},{"$f":"SUMPRODUCT($O579:AD579,N(1-$O608:AD608),N(OFFSET($O637:AD637,0,MAX(COLUMN($O637:AD637))-COLUMN($O637:AD637),1,1)))+AD608*AD579","v":0},{"$f":"SUMPRODUCT($O579:AE579,N(1-$O608:AE608),N(OFFSET($O637:AE637,0,MAX(COLUMN($O637:AE637))-COLUMN($O637:AE637),1,1)))+AE608*AE579","v":0},{"$f":"SUMPRODUCT($O579:AF579,N(1-$O608:AF608),N(OFFSET($O637:AF637,0,MAX(COLUMN($O637:AF637))-COLUMN($O637:AF637),1,1)))+AF608*AF579","v":0},{"$f":"SUMPRODUCT($O579:AG579,N(1-$O608:AG608),N(OFFSET($O637:AG637,0,MAX(COLUMN($O637:AG637))-COLUMN($O637:AG637),1,1)))+AG608*AG579","v":0},{"$f":"SUMPRODUCT($O579:AH579,N(1-$O608:AH608),N(OFFSET($O637:AH637,0,MAX(COLUMN($O637:AH637))-COLUMN($O637:AH637),1,1)))+AH608*AH579","v":0},{"$f":"SUMPRODUCT($O579:AI579,N(1-$O608:AI608),N(OFFSET($O637:AI637,0,MAX(COLUMN($O637:AI637))-COLUMN($O637:AI637),1,1)))+AI608*AI579","v":0},{"$f":"SUMPRODUCT($O579:AJ579,N(1-$O608:AJ608),N(OFFSET($O637:AJ637,0,MAX(COLUMN($O637:AJ637))-COLUMN($O637:AJ637),1,1)))+AJ608*AJ579","v":0},{"$f":"SUMPRODUCT($O579:AK579,N(1-$O608:AK608),N(OFFSET($O637:AK637,0,MAX(COLUMN($O637:AK637))-COLUMN($O637:AK637),1,1)))+AK608*AK579","v":0},{"$f":"SUMPRODUCT($O579:AL579,N(1-$O608:AL608),N(OFFSET($O637:AL637,0,MAX(COLUMN($O637:AL637))-COLUMN($O637:AL637),1,1)))+AL608*AL579","v":0},{"$f":"SUMPRODUCT($O579:AM579,N(1-$O608:AM608),N(OFFSET($O637:AM637,0,MAX(COLUMN($O637:AM637))-COLUMN($O637:AM637),1,1)))+AM608*AM579","v":0},{"$f":"SUMPRODUCT($O579:AN579,N(1-$O608:AN608),N(OFFSET($O637:AN637,0,MAX(COLUMN($O637:AN637))-COLUMN($O637:AN637),1,1)))+AN608*AN579","v":0},{"$f":"SUMPRODUCT($O579:AO579,N(1-$O608:AO608),N(OFFSET($O637:AO637,0,MAX(COLUMN($O637:AO637))-COLUMN($O637:AO637),1,1)))+AO608*AO579","v":0},{"$f":"SUMPRODUCT($O579:AP579,N(1-$O608:AP608),N(OFFSET($O637:AP637,0,MAX(COLUMN($O637:AP637))-COLUMN($O637:AP637),1,1)))+AP608*AP579","v":0},{"$f":"SUMPRODUCT($O579:AQ579,N(1-$O608:AQ608),N(OFFSET($O637:AQ637,0,MAX(COLUMN($O637:AQ637))-COLUMN($O637:AQ637),1,1)))+AQ608*AQ579","v":0},{"$f":"SUMPRODUCT($O579:AR579,N(1-$O608:AR608),N(OFFSET($O637:AR637,0,MAX(COLUMN($O637:AR637))-COLUMN($O637:AR637),1,1)))+AR608*AR579","v":0},{"$f":"SUMPRODUCT($O579:AS579,N(1-$O608:AS608),N(OFFSET($O637:AS637,0,MAX(COLUMN($O637:AS637))-COLUMN($O637:AS637),1,1)))+AS608*AS579","v":0},{"$f":"SUMPRODUCT($O579:AT579,N(1-$O608:AT608),N(OFFSET($O637:AT637,0,MAX(COLUMN($O637:AT637))-COLUMN($O637:AT637),1,1)))+AT608*AT579","v":0},{"$f":"SUMPRODUCT($O579:AU579,N(1-$O608:AU608),N(OFFSET($O637:AU637,0,MAX(COLUMN($O637:AU637))-COLUMN($O637:AU637),1,1)))+AU608*AU579","v":0},{"$f":"SUMPRODUCT($O579:AV579,N(1-$O608:AV608),N(OFFSET($O637:AV637,0,MAX(COLUMN($O637:AV637))-COLUMN($O637:AV637),1,1)))+AV608*AV579","v":0},{"$f":"SUMPRODUCT($O579:AW579,N(1-$O608:AW608),N(OFFSET($O637:AW637,0,MAX(COLUMN($O637:AW637))-COLUMN($O637:AW637),1,1)))+AW608*AW579","v":0},{"$f":"SUMPRODUCT($O579:AX579,N(1-$O608:AX608),N(OFFSET($O637:AX637,0,MAX(COLUMN($O637:AX637))-COLUMN($O637:AX637),1,1)))+AX608*AX579","v":0},{"$f":"SUMPRODUCT($O579:AY579,N(1-$O608:AY608),N(OFFSET($O637:AY637,0,MAX(COLUMN($O637:AY637))-COLUMN($O637:AY637),1,1)))+AY608*AY579","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O580:O580,N(1-$O609:O609),N(OFFSET($O638:O638,0,MAX(COLUMN($O638:O638))-COLUMN($O638:O638),1,1)))+O609*O580","v":0},{"$f":"SUMPRODUCT($O580:P580,N(1-$O609:P609),N(OFFSET($O638:P638,0,MAX(COLUMN($O638:P638))-COLUMN($O638:P638),1,1)))+P609*P580","v":0},{"$f":"SUMPRODUCT($O580:Q580,N(1-$O609:Q609),N(OFFSET($O638:Q638,0,MAX(COLUMN($O638:Q638))-COLUMN($O638:Q638),1,1)))+Q609*Q580","v":0},{"$f":"SUMPRODUCT($O580:R580,N(1-$O609:R609),N(OFFSET($O638:R638,0,MAX(COLUMN($O638:R638))-COLUMN($O638:R638),1,1)))+R609*R580","v":0},{"$f":"SUMPRODUCT($O580:S580,N(1-$O609:S609),N(OFFSET($O638:S638,0,MAX(COLUMN($O638:S638))-COLUMN($O638:S638),1,1)))+S609*S580","v":0},{"$f":"SUMPRODUCT($O580:T580,N(1-$O609:T609),N(OFFSET($O638:T638,0,MAX(COLUMN($O638:T638))-COLUMN($O638:T638),1,1)))+T609*T580","v":0},{"$f":"SUMPRODUCT($O580:U580,N(1-$O609:U609),N(OFFSET($O638:U638,0,MAX(COLUMN($O638:U638))-COLUMN($O638:U638),1,1)))+U609*U580","v":0},{"$f":"SUMPRODUCT($O580:V580,N(1-$O609:V609),N(OFFSET($O638:V638,0,MAX(COLUMN($O638:V638))-COLUMN($O638:V638),1,1)))+V609*V580","v":0},{"$f":"SUMPRODUCT($O580:W580,N(1-$O609:W609),N(OFFSET($O638:W638,0,MAX(COLUMN($O638:W638))-COLUMN($O638:W638),1,1)))+W609*W580","v":0},{"$f":"SUMPRODUCT($O580:X580,N(1-$O609:X609),N(OFFSET($O638:X638,0,MAX(COLUMN($O638:X638))-COLUMN($O638:X638),1,1)))+X609*X580","v":0},{"$f":"SUMPRODUCT($O580:Y580,N(1-$O609:Y609),N(OFFSET($O638:Y638,0,MAX(COLUMN($O638:Y638))-COLUMN($O638:Y638),1,1)))+Y609*Y580","v":0},{"$f":"SUMPRODUCT($O580:Z580,N(1-$O609:Z609),N(OFFSET($O638:Z638,0,MAX(COLUMN($O638:Z638))-COLUMN($O638:Z638),1,1)))+Z609*Z580","v":0},{"$f":"SUMPRODUCT($O580:AA580,N(1-$O609:AA609),N(OFFSET($O638:AA638,0,MAX(COLUMN($O638:AA638))-COLUMN($O638:AA638),1,1)))+AA609*AA580","v":0},{"$f":"SUMPRODUCT($O580:AB580,N(1-$O609:AB609),N(OFFSET($O638:AB638,0,MAX(COLUMN($O638:AB638))-COLUMN($O638:AB638),1,1)))+AB609*AB580","v":0},{"$f":"SUMPRODUCT($O580:AC580,N(1-$O609:AC609),N(OFFSET($O638:AC638,0,MAX(COLUMN($O638:AC638))-COLUMN($O638:AC638),1,1)))+AC609*AC580","v":0},{"$f":"SUMPRODUCT($O580:AD580,N(1-$O609:AD609),N(OFFSET($O638:AD638,0,MAX(COLUMN($O638:AD638))-COLUMN($O638:AD638),1,1)))+AD609*AD580","v":0},{"$f":"SUMPRODUCT($O580:AE580,N(1-$O609:AE609),N(OFFSET($O638:AE638,0,MAX(COLUMN($O638:AE638))-COLUMN($O638:AE638),1,1)))+AE609*AE580","v":0},{"$f":"SUMPRODUCT($O580:AF580,N(1-$O609:AF609),N(OFFSET($O638:AF638,0,MAX(COLUMN($O638:AF638))-COLUMN($O638:AF638),1,1)))+AF609*AF580","v":0},{"$f":"SUMPRODUCT($O580:AG580,N(1-$O609:AG609),N(OFFSET($O638:AG638,0,MAX(COLUMN($O638:AG638))-COLUMN($O638:AG638),1,1)))+AG609*AG580","v":0},{"$f":"SUMPRODUCT($O580:AH580,N(1-$O609:AH609),N(OFFSET($O638:AH638,0,MAX(COLUMN($O638:AH638))-COLUMN($O638:AH638),1,1)))+AH609*AH580","v":0},{"$f":"SUMPRODUCT($O580:AI580,N(1-$O609:AI609),N(OFFSET($O638:AI638,0,MAX(COLUMN($O638:AI638))-COLUMN($O638:AI638),1,1)))+AI609*AI580","v":0},{"$f":"SUMPRODUCT($O580:AJ580,N(1-$O609:AJ609),N(OFFSET($O638:AJ638,0,MAX(COLUMN($O638:AJ638))-COLUMN($O638:AJ638),1,1)))+AJ609*AJ580","v":0},{"$f":"SUMPRODUCT($O580:AK580,N(1-$O609:AK609),N(OFFSET($O638:AK638,0,MAX(COLUMN($O638:AK638))-COLUMN($O638:AK638),1,1)))+AK609*AK580","v":0},{"$f":"SUMPRODUCT($O580:AL580,N(1-$O609:AL609),N(OFFSET($O638:AL638,0,MAX(COLUMN($O638:AL638))-COLUMN($O638:AL638),1,1)))+AL609*AL580","v":0},{"$f":"SUMPRODUCT($O580:AM580,N(1-$O609:AM609),N(OFFSET($O638:AM638,0,MAX(COLUMN($O638:AM638))-COLUMN($O638:AM638),1,1)))+AM609*AM580","v":0},{"$f":"SUMPRODUCT($O580:AN580,N(1-$O609:AN609),N(OFFSET($O638:AN638,0,MAX(COLUMN($O638:AN638))-COLUMN($O638:AN638),1,1)))+AN609*AN580","v":0},{"$f":"SUMPRODUCT($O580:AO580,N(1-$O609:AO609),N(OFFSET($O638:AO638,0,MAX(COLUMN($O638:AO638))-COLUMN($O638:AO638),1,1)))+AO609*AO580","v":0},{"$f":"SUMPRODUCT($O580:AP580,N(1-$O609:AP609),N(OFFSET($O638:AP638,0,MAX(COLUMN($O638:AP638))-COLUMN($O638:AP638),1,1)))+AP609*AP580","v":0},{"$f":"SUMPRODUCT($O580:AQ580,N(1-$O609:AQ609),N(OFFSET($O638:AQ638,0,MAX(COLUMN($O638:AQ638))-COLUMN($O638:AQ638),1,1)))+AQ609*AQ580","v":0},{"$f":"SUMPRODUCT($O580:AR580,N(1-$O609:AR609),N(OFFSET($O638:AR638,0,MAX(COLUMN($O638:AR638))-COLUMN($O638:AR638),1,1)))+AR609*AR580","v":0},{"$f":"SUMPRODUCT($O580:AS580,N(1-$O609:AS609),N(OFFSET($O638:AS638,0,MAX(COLUMN($O638:AS638))-COLUMN($O638:AS638),1,1)))+AS609*AS580","v":0},{"$f":"SUMPRODUCT($O580:AT580,N(1-$O609:AT609),N(OFFSET($O638:AT638,0,MAX(COLUMN($O638:AT638))-COLUMN($O638:AT638),1,1)))+AT609*AT580","v":0},{"$f":"SUMPRODUCT($O580:AU580,N(1-$O609:AU609),N(OFFSET($O638:AU638,0,MAX(COLUMN($O638:AU638))-COLUMN($O638:AU638),1,1)))+AU609*AU580","v":0},{"$f":"SUMPRODUCT($O580:AV580,N(1-$O609:AV609),N(OFFSET($O638:AV638,0,MAX(COLUMN($O638:AV638))-COLUMN($O638:AV638),1,1)))+AV609*AV580","v":0},{"$f":"SUMPRODUCT($O580:AW580,N(1-$O609:AW609),N(OFFSET($O638:AW638,0,MAX(COLUMN($O638:AW638))-COLUMN($O638:AW638),1,1)))+AW609*AW580","v":0},{"$f":"SUMPRODUCT($O580:AX580,N(1-$O609:AX609),N(OFFSET($O638:AX638,0,MAX(COLUMN($O638:AX638))-COLUMN($O638:AX638),1,1)))+AX609*AX580","v":0},{"$f":"SUMPRODUCT($O580:AY580,N(1-$O609:AY609),N(OFFSET($O638:AY638,0,MAX(COLUMN($O638:AY638))-COLUMN($O638:AY638),1,1)))+AY609*AY580","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O581:O581,N(1-$O610:O610),N(OFFSET($O639:O639,0,MAX(COLUMN($O639:O639))-COLUMN($O639:O639),1,1)))+O610*O581","v":0},{"$f":"SUMPRODUCT($O581:P581,N(1-$O610:P610),N(OFFSET($O639:P639,0,MAX(COLUMN($O639:P639))-COLUMN($O639:P639),1,1)))+P610*P581","v":0},{"$f":"SUMPRODUCT($O581:Q581,N(1-$O610:Q610),N(OFFSET($O639:Q639,0,MAX(COLUMN($O639:Q639))-COLUMN($O639:Q639),1,1)))+Q610*Q581","v":0},{"$f":"SUMPRODUCT($O581:R581,N(1-$O610:R610),N(OFFSET($O639:R639,0,MAX(COLUMN($O639:R639))-COLUMN($O639:R639),1,1)))+R610*R581","v":0},{"$f":"SUMPRODUCT($O581:S581,N(1-$O610:S610),N(OFFSET($O639:S639,0,MAX(COLUMN($O639:S639))-COLUMN($O639:S639),1,1)))+S610*S581","v":0},{"$f":"SUMPRODUCT($O581:T581,N(1-$O610:T610),N(OFFSET($O639:T639,0,MAX(COLUMN($O639:T639))-COLUMN($O639:T639),1,1)))+T610*T581","v":0},{"$f":"SUMPRODUCT($O581:U581,N(1-$O610:U610),N(OFFSET($O639:U639,0,MAX(COLUMN($O639:U639))-COLUMN($O639:U639),1,1)))+U610*U581","v":0},{"$f":"SUMPRODUCT($O581:V581,N(1-$O610:V610),N(OFFSET($O639:V639,0,MAX(COLUMN($O639:V639))-COLUMN($O639:V639),1,1)))+V610*V581","v":0},{"$f":"SUMPRODUCT($O581:W581,N(1-$O610:W610),N(OFFSET($O639:W639,0,MAX(COLUMN($O639:W639))-COLUMN($O639:W639),1,1)))+W610*W581","v":0},{"$f":"SUMPRODUCT($O581:X581,N(1-$O610:X610),N(OFFSET($O639:X639,0,MAX(COLUMN($O639:X639))-COLUMN($O639:X639),1,1)))+X610*X581","v":0},{"$f":"SUMPRODUCT($O581:Y581,N(1-$O610:Y610),N(OFFSET($O639:Y639,0,MAX(COLUMN($O639:Y639))-COLUMN($O639:Y639),1,1)))+Y610*Y581","v":0},{"$f":"SUMPRODUCT($O581:Z581,N(1-$O610:Z610),N(OFFSET($O639:Z639,0,MAX(COLUMN($O639:Z639))-COLUMN($O639:Z639),1,1)))+Z610*Z581","v":0},{"$f":"SUMPRODUCT($O581:AA581,N(1-$O610:AA610),N(OFFSET($O639:AA639,0,MAX(COLUMN($O639:AA639))-COLUMN($O639:AA639),1,1)))+AA610*AA581","v":0},{"$f":"SUMPRODUCT($O581:AB581,N(1-$O610:AB610),N(OFFSET($O639:AB639,0,MAX(COLUMN($O639:AB639))-COLUMN($O639:AB639),1,1)))+AB610*AB581","v":0},{"$f":"SUMPRODUCT($O581:AC581,N(1-$O610:AC610),N(OFFSET($O639:AC639,0,MAX(COLUMN($O639:AC639))-COLUMN($O639:AC639),1,1)))+AC610*AC581","v":0},{"$f":"SUMPRODUCT($O581:AD581,N(1-$O610:AD610),N(OFFSET($O639:AD639,0,MAX(COLUMN($O639:AD639))-COLUMN($O639:AD639),1,1)))+AD610*AD581","v":0},{"$f":"SUMPRODUCT($O581:AE581,N(1-$O610:AE610),N(OFFSET($O639:AE639,0,MAX(COLUMN($O639:AE639))-COLUMN($O639:AE639),1,1)))+AE610*AE581","v":0},{"$f":"SUMPRODUCT($O581:AF581,N(1-$O610:AF610),N(OFFSET($O639:AF639,0,MAX(COLUMN($O639:AF639))-COLUMN($O639:AF639),1,1)))+AF610*AF581","v":0},{"$f":"SUMPRODUCT($O581:AG581,N(1-$O610:AG610),N(OFFSET($O639:AG639,0,MAX(COLUMN($O639:AG639))-COLUMN($O639:AG639),1,1)))+AG610*AG581","v":0},{"$f":"SUMPRODUCT($O581:AH581,N(1-$O610:AH610),N(OFFSET($O639:AH639,0,MAX(COLUMN($O639:AH639))-COLUMN($O639:AH639),1,1)))+AH610*AH581","v":0},{"$f":"SUMPRODUCT($O581:AI581,N(1-$O610:AI610),N(OFFSET($O639:AI639,0,MAX(COLUMN($O639:AI639))-COLUMN($O639:AI639),1,1)))+AI610*AI581","v":0},{"$f":"SUMPRODUCT($O581:AJ581,N(1-$O610:AJ610),N(OFFSET($O639:AJ639,0,MAX(COLUMN($O639:AJ639))-COLUMN($O639:AJ639),1,1)))+AJ610*AJ581","v":0},{"$f":"SUMPRODUCT($O581:AK581,N(1-$O610:AK610),N(OFFSET($O639:AK639,0,MAX(COLUMN($O639:AK639))-COLUMN($O639:AK639),1,1)))+AK610*AK581","v":0},{"$f":"SUMPRODUCT($O581:AL581,N(1-$O610:AL610),N(OFFSET($O639:AL639,0,MAX(COLUMN($O639:AL639))-COLUMN($O639:AL639),1,1)))+AL610*AL581","v":0},{"$f":"SUMPRODUCT($O581:AM581,N(1-$O610:AM610),N(OFFSET($O639:AM639,0,MAX(COLUMN($O639:AM639))-COLUMN($O639:AM639),1,1)))+AM610*AM581","v":0},{"$f":"SUMPRODUCT($O581:AN581,N(1-$O610:AN610),N(OFFSET($O639:AN639,0,MAX(COLUMN($O639:AN639))-COLUMN($O639:AN639),1,1)))+AN610*AN581","v":0},{"$f":"SUMPRODUCT($O581:AO581,N(1-$O610:AO610),N(OFFSET($O639:AO639,0,MAX(COLUMN($O639:AO639))-COLUMN($O639:AO639),1,1)))+AO610*AO581","v":0},{"$f":"SUMPRODUCT($O581:AP581,N(1-$O610:AP610),N(OFFSET($O639:AP639,0,MAX(COLUMN($O639:AP639))-COLUMN($O639:AP639),1,1)))+AP610*AP581","v":0},{"$f":"SUMPRODUCT($O581:AQ581,N(1-$O610:AQ610),N(OFFSET($O639:AQ639,0,MAX(COLUMN($O639:AQ639))-COLUMN($O639:AQ639),1,1)))+AQ610*AQ581","v":0},{"$f":"SUMPRODUCT($O581:AR581,N(1-$O610:AR610),N(OFFSET($O639:AR639,0,MAX(COLUMN($O639:AR639))-COLUMN($O639:AR639),1,1)))+AR610*AR581","v":0},{"$f":"SUMPRODUCT($O581:AS581,N(1-$O610:AS610),N(OFFSET($O639:AS639,0,MAX(COLUMN($O639:AS639))-COLUMN($O639:AS639),1,1)))+AS610*AS581","v":0},{"$f":"SUMPRODUCT($O581:AT581,N(1-$O610:AT610),N(OFFSET($O639:AT639,0,MAX(COLUMN($O639:AT639))-COLUMN($O639:AT639),1,1)))+AT610*AT581","v":0},{"$f":"SUMPRODUCT($O581:AU581,N(1-$O610:AU610),N(OFFSET($O639:AU639,0,MAX(COLUMN($O639:AU639))-COLUMN($O639:AU639),1,1)))+AU610*AU581","v":0},{"$f":"SUMPRODUCT($O581:AV581,N(1-$O610:AV610),N(OFFSET($O639:AV639,0,MAX(COLUMN($O639:AV639))-COLUMN($O639:AV639),1,1)))+AV610*AV581","v":0},{"$f":"SUMPRODUCT($O581:AW581,N(1-$O610:AW610),N(OFFSET($O639:AW639,0,MAX(COLUMN($O639:AW639))-COLUMN($O639:AW639),1,1)))+AW610*AW581","v":0},{"$f":"SUMPRODUCT($O581:AX581,N(1-$O610:AX610),N(OFFSET($O639:AX639,0,MAX(COLUMN($O639:AX639))-COLUMN($O639:AX639),1,1)))+AX610*AX581","v":0},{"$f":"SUMPRODUCT($O581:AY581,N(1-$O610:AY610),N(OFFSET($O639:AY639,0,MAX(COLUMN($O639:AY639))-COLUMN($O639:AY639),1,1)))+AY610*AY581","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O582:O582,N(1-$O611:O611),N(OFFSET($O640:O640,0,MAX(COLUMN($O640:O640))-COLUMN($O640:O640),1,1)))+O611*O582","v":0},{"$f":"SUMPRODUCT($O582:P582,N(1-$O611:P611),N(OFFSET($O640:P640,0,MAX(COLUMN($O640:P640))-COLUMN($O640:P640),1,1)))+P611*P582","v":0},{"$f":"SUMPRODUCT($O582:Q582,N(1-$O611:Q611),N(OFFSET($O640:Q640,0,MAX(COLUMN($O640:Q640))-COLUMN($O640:Q640),1,1)))+Q611*Q582","v":0},{"$f":"SUMPRODUCT($O582:R582,N(1-$O611:R611),N(OFFSET($O640:R640,0,MAX(COLUMN($O640:R640))-COLUMN($O640:R640),1,1)))+R611*R582","v":0},{"$f":"SUMPRODUCT($O582:S582,N(1-$O611:S611),N(OFFSET($O640:S640,0,MAX(COLUMN($O640:S640))-COLUMN($O640:S640),1,1)))+S611*S582","v":0},{"$f":"SUMPRODUCT($O582:T582,N(1-$O611:T611),N(OFFSET($O640:T640,0,MAX(COLUMN($O640:T640))-COLUMN($O640:T640),1,1)))+T611*T582","v":0},{"$f":"SUMPRODUCT($O582:U582,N(1-$O611:U611),N(OFFSET($O640:U640,0,MAX(COLUMN($O640:U640))-COLUMN($O640:U640),1,1)))+U611*U582","v":0},{"$f":"SUMPRODUCT($O582:V582,N(1-$O611:V611),N(OFFSET($O640:V640,0,MAX(COLUMN($O640:V640))-COLUMN($O640:V640),1,1)))+V611*V582","v":0},{"$f":"SUMPRODUCT($O582:W582,N(1-$O611:W611),N(OFFSET($O640:W640,0,MAX(COLUMN($O640:W640))-COLUMN($O640:W640),1,1)))+W611*W582","v":0},{"$f":"SUMPRODUCT($O582:X582,N(1-$O611:X611),N(OFFSET($O640:X640,0,MAX(COLUMN($O640:X640))-COLUMN($O640:X640),1,1)))+X611*X582","v":0},{"$f":"SUMPRODUCT($O582:Y582,N(1-$O611:Y611),N(OFFSET($O640:Y640,0,MAX(COLUMN($O640:Y640))-COLUMN($O640:Y640),1,1)))+Y611*Y582","v":0},{"$f":"SUMPRODUCT($O582:Z582,N(1-$O611:Z611),N(OFFSET($O640:Z640,0,MAX(COLUMN($O640:Z640))-COLUMN($O640:Z640),1,1)))+Z611*Z582","v":0},{"$f":"SUMPRODUCT($O582:AA582,N(1-$O611:AA611),N(OFFSET($O640:AA640,0,MAX(COLUMN($O640:AA640))-COLUMN($O640:AA640),1,1)))+AA611*AA582","v":0},{"$f":"SUMPRODUCT($O582:AB582,N(1-$O611:AB611),N(OFFSET($O640:AB640,0,MAX(COLUMN($O640:AB640))-COLUMN($O640:AB640),1,1)))+AB611*AB582","v":0},{"$f":"SUMPRODUCT($O582:AC582,N(1-$O611:AC611),N(OFFSET($O640:AC640,0,MAX(COLUMN($O640:AC640))-COLUMN($O640:AC640),1,1)))+AC611*AC582","v":0},{"$f":"SUMPRODUCT($O582:AD582,N(1-$O611:AD611),N(OFFSET($O640:AD640,0,MAX(COLUMN($O640:AD640))-COLUMN($O640:AD640),1,1)))+AD611*AD582","v":0},{"$f":"SUMPRODUCT($O582:AE582,N(1-$O611:AE611),N(OFFSET($O640:AE640,0,MAX(COLUMN($O640:AE640))-COLUMN($O640:AE640),1,1)))+AE611*AE582","v":0},{"$f":"SUMPRODUCT($O582:AF582,N(1-$O611:AF611),N(OFFSET($O640:AF640,0,MAX(COLUMN($O640:AF640))-COLUMN($O640:AF640),1,1)))+AF611*AF582","v":0},{"$f":"SUMPRODUCT($O582:AG582,N(1-$O611:AG611),N(OFFSET($O640:AG640,0,MAX(COLUMN($O640:AG640))-COLUMN($O640:AG640),1,1)))+AG611*AG582","v":0},{"$f":"SUMPRODUCT($O582:AH582,N(1-$O611:AH611),N(OFFSET($O640:AH640,0,MAX(COLUMN($O640:AH640))-COLUMN($O640:AH640),1,1)))+AH611*AH582","v":0},{"$f":"SUMPRODUCT($O582:AI582,N(1-$O611:AI611),N(OFFSET($O640:AI640,0,MAX(COLUMN($O640:AI640))-COLUMN($O640:AI640),1,1)))+AI611*AI582","v":0},{"$f":"SUMPRODUCT($O582:AJ582,N(1-$O611:AJ611),N(OFFSET($O640:AJ640,0,MAX(COLUMN($O640:AJ640))-COLUMN($O640:AJ640),1,1)))+AJ611*AJ582","v":0},{"$f":"SUMPRODUCT($O582:AK582,N(1-$O611:AK611),N(OFFSET($O640:AK640,0,MAX(COLUMN($O640:AK640))-COLUMN($O640:AK640),1,1)))+AK611*AK582","v":0},{"$f":"SUMPRODUCT($O582:AL582,N(1-$O611:AL611),N(OFFSET($O640:AL640,0,MAX(COLUMN($O640:AL640))-COLUMN($O640:AL640),1,1)))+AL611*AL582","v":0},{"$f":"SUMPRODUCT($O582:AM582,N(1-$O611:AM611),N(OFFSET($O640:AM640,0,MAX(COLUMN($O640:AM640))-COLUMN($O640:AM640),1,1)))+AM611*AM582","v":0},{"$f":"SUMPRODUCT($O582:AN582,N(1-$O611:AN611),N(OFFSET($O640:AN640,0,MAX(COLUMN($O640:AN640))-COLUMN($O640:AN640),1,1)))+AN611*AN582","v":0},{"$f":"SUMPRODUCT($O582:AO582,N(1-$O611:AO611),N(OFFSET($O640:AO640,0,MAX(COLUMN($O640:AO640))-COLUMN($O640:AO640),1,1)))+AO611*AO582","v":0},{"$f":"SUMPRODUCT($O582:AP582,N(1-$O611:AP611),N(OFFSET($O640:AP640,0,MAX(COLUMN($O640:AP640))-COLUMN($O640:AP640),1,1)))+AP611*AP582","v":0},{"$f":"SUMPRODUCT($O582:AQ582,N(1-$O611:AQ611),N(OFFSET($O640:AQ640,0,MAX(COLUMN($O640:AQ640))-COLUMN($O640:AQ640),1,1)))+AQ611*AQ582","v":0},{"$f":"SUMPRODUCT($O582:AR582,N(1-$O611:AR611),N(OFFSET($O640:AR640,0,MAX(COLUMN($O640:AR640))-COLUMN($O640:AR640),1,1)))+AR611*AR582","v":0},{"$f":"SUMPRODUCT($O582:AS582,N(1-$O611:AS611),N(OFFSET($O640:AS640,0,MAX(COLUMN($O640:AS640))-COLUMN($O640:AS640),1,1)))+AS611*AS582","v":0},{"$f":"SUMPRODUCT($O582:AT582,N(1-$O611:AT611),N(OFFSET($O640:AT640,0,MAX(COLUMN($O640:AT640))-COLUMN($O640:AT640),1,1)))+AT611*AT582","v":0},{"$f":"SUMPRODUCT($O582:AU582,N(1-$O611:AU611),N(OFFSET($O640:AU640,0,MAX(COLUMN($O640:AU640))-COLUMN($O640:AU640),1,1)))+AU611*AU582","v":0},{"$f":"SUMPRODUCT($O582:AV582,N(1-$O611:AV611),N(OFFSET($O640:AV640,0,MAX(COLUMN($O640:AV640))-COLUMN($O640:AV640),1,1)))+AV611*AV582","v":0},{"$f":"SUMPRODUCT($O582:AW582,N(1-$O611:AW611),N(OFFSET($O640:AW640,0,MAX(COLUMN($O640:AW640))-COLUMN($O640:AW640),1,1)))+AW611*AW582","v":0},{"$f":"SUMPRODUCT($O582:AX582,N(1-$O611:AX611),N(OFFSET($O640:AX640,0,MAX(COLUMN($O640:AX640))-COLUMN($O640:AX640),1,1)))+AX611*AX582","v":0},{"$f":"SUMPRODUCT($O582:AY582,N(1-$O611:AY611),N(OFFSET($O640:AY640,0,MAX(COLUMN($O640:AY640))-COLUMN($O640:AY640),1,1)))+AY611*AY582","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O583:O583,N(1-$O612:O612),N(OFFSET($O641:O641,0,MAX(COLUMN($O641:O641))-COLUMN($O641:O641),1,1)))+O612*O583","v":0},{"$f":"SUMPRODUCT($O583:P583,N(1-$O612:P612),N(OFFSET($O641:P641,0,MAX(COLUMN($O641:P641))-COLUMN($O641:P641),1,1)))+P612*P583","v":0},{"$f":"SUMPRODUCT($O583:Q583,N(1-$O612:Q612),N(OFFSET($O641:Q641,0,MAX(COLUMN($O641:Q641))-COLUMN($O641:Q641),1,1)))+Q612*Q583","v":0},{"$f":"SUMPRODUCT($O583:R583,N(1-$O612:R612),N(OFFSET($O641:R641,0,MAX(COLUMN($O641:R641))-COLUMN($O641:R641),1,1)))+R612*R583","v":0},{"$f":"SUMPRODUCT($O583:S583,N(1-$O612:S612),N(OFFSET($O641:S641,0,MAX(COLUMN($O641:S641))-COLUMN($O641:S641),1,1)))+S612*S583","v":0},{"$f":"SUMPRODUCT($O583:T583,N(1-$O612:T612),N(OFFSET($O641:T641,0,MAX(COLUMN($O641:T641))-COLUMN($O641:T641),1,1)))+T612*T583","v":0},{"$f":"SUMPRODUCT($O583:U583,N(1-$O612:U612),N(OFFSET($O641:U641,0,MAX(COLUMN($O641:U641))-COLUMN($O641:U641),1,1)))+U612*U583","v":0},{"$f":"SUMPRODUCT($O583:V583,N(1-$O612:V612),N(OFFSET($O641:V641,0,MAX(COLUMN($O641:V641))-COLUMN($O641:V641),1,1)))+V612*V583","v":0},{"$f":"SUMPRODUCT($O583:W583,N(1-$O612:W612),N(OFFSET($O641:W641,0,MAX(COLUMN($O641:W641))-COLUMN($O641:W641),1,1)))+W612*W583","v":0},{"$f":"SUMPRODUCT($O583:X583,N(1-$O612:X612),N(OFFSET($O641:X641,0,MAX(COLUMN($O641:X641))-COLUMN($O641:X641),1,1)))+X612*X583","v":0},{"$f":"SUMPRODUCT($O583:Y583,N(1-$O612:Y612),N(OFFSET($O641:Y641,0,MAX(COLUMN($O641:Y641))-COLUMN($O641:Y641),1,1)))+Y612*Y583","v":0},{"$f":"SUMPRODUCT($O583:Z583,N(1-$O612:Z612),N(OFFSET($O641:Z641,0,MAX(COLUMN($O641:Z641))-COLUMN($O641:Z641),1,1)))+Z612*Z583","v":0},{"$f":"SUMPRODUCT($O583:AA583,N(1-$O612:AA612),N(OFFSET($O641:AA641,0,MAX(COLUMN($O641:AA641))-COLUMN($O641:AA641),1,1)))+AA612*AA583","v":0},{"$f":"SUMPRODUCT($O583:AB583,N(1-$O612:AB612),N(OFFSET($O641:AB641,0,MAX(COLUMN($O641:AB641))-COLUMN($O641:AB641),1,1)))+AB612*AB583","v":0},{"$f":"SUMPRODUCT($O583:AC583,N(1-$O612:AC612),N(OFFSET($O641:AC641,0,MAX(COLUMN($O641:AC641))-COLUMN($O641:AC641),1,1)))+AC612*AC583","v":0},{"$f":"SUMPRODUCT($O583:AD583,N(1-$O612:AD612),N(OFFSET($O641:AD641,0,MAX(COLUMN($O641:AD641))-COLUMN($O641:AD641),1,1)))+AD612*AD583","v":0},{"$f":"SUMPRODUCT($O583:AE583,N(1-$O612:AE612),N(OFFSET($O641:AE641,0,MAX(COLUMN($O641:AE641))-COLUMN($O641:AE641),1,1)))+AE612*AE583","v":0},{"$f":"SUMPRODUCT($O583:AF583,N(1-$O612:AF612),N(OFFSET($O641:AF641,0,MAX(COLUMN($O641:AF641))-COLUMN($O641:AF641),1,1)))+AF612*AF583","v":0},{"$f":"SUMPRODUCT($O583:AG583,N(1-$O612:AG612),N(OFFSET($O641:AG641,0,MAX(COLUMN($O641:AG641))-COLUMN($O641:AG641),1,1)))+AG612*AG583","v":0},{"$f":"SUMPRODUCT($O583:AH583,N(1-$O612:AH612),N(OFFSET($O641:AH641,0,MAX(COLUMN($O641:AH641))-COLUMN($O641:AH641),1,1)))+AH612*AH583","v":0},{"$f":"SUMPRODUCT($O583:AI583,N(1-$O612:AI612),N(OFFSET($O641:AI641,0,MAX(COLUMN($O641:AI641))-COLUMN($O641:AI641),1,1)))+AI612*AI583","v":0},{"$f":"SUMPRODUCT($O583:AJ583,N(1-$O612:AJ612),N(OFFSET($O641:AJ641,0,MAX(COLUMN($O641:AJ641))-COLUMN($O641:AJ641),1,1)))+AJ612*AJ583","v":0},{"$f":"SUMPRODUCT($O583:AK583,N(1-$O612:AK612),N(OFFSET($O641:AK641,0,MAX(COLUMN($O641:AK641))-COLUMN($O641:AK641),1,1)))+AK612*AK583","v":0},{"$f":"SUMPRODUCT($O583:AL583,N(1-$O612:AL612),N(OFFSET($O641:AL641,0,MAX(COLUMN($O641:AL641))-COLUMN($O641:AL641),1,1)))+AL612*AL583","v":0},{"$f":"SUMPRODUCT($O583:AM583,N(1-$O612:AM612),N(OFFSET($O641:AM641,0,MAX(COLUMN($O641:AM641))-COLUMN($O641:AM641),1,1)))+AM612*AM583","v":0},{"$f":"SUMPRODUCT($O583:AN583,N(1-$O612:AN612),N(OFFSET($O641:AN641,0,MAX(COLUMN($O641:AN641))-COLUMN($O641:AN641),1,1)))+AN612*AN583","v":0},{"$f":"SUMPRODUCT($O583:AO583,N(1-$O612:AO612),N(OFFSET($O641:AO641,0,MAX(COLUMN($O641:AO641))-COLUMN($O641:AO641),1,1)))+AO612*AO583","v":0},{"$f":"SUMPRODUCT($O583:AP583,N(1-$O612:AP612),N(OFFSET($O641:AP641,0,MAX(COLUMN($O641:AP641))-COLUMN($O641:AP641),1,1)))+AP612*AP583","v":0},{"$f":"SUMPRODUCT($O583:AQ583,N(1-$O612:AQ612),N(OFFSET($O641:AQ641,0,MAX(COLUMN($O641:AQ641))-COLUMN($O641:AQ641),1,1)))+AQ612*AQ583","v":0},{"$f":"SUMPRODUCT($O583:AR583,N(1-$O612:AR612),N(OFFSET($O641:AR641,0,MAX(COLUMN($O641:AR641))-COLUMN($O641:AR641),1,1)))+AR612*AR583","v":0},{"$f":"SUMPRODUCT($O583:AS583,N(1-$O612:AS612),N(OFFSET($O641:AS641,0,MAX(COLUMN($O641:AS641))-COLUMN($O641:AS641),1,1)))+AS612*AS583","v":0},{"$f":"SUMPRODUCT($O583:AT583,N(1-$O612:AT612),N(OFFSET($O641:AT641,0,MAX(COLUMN($O641:AT641))-COLUMN($O641:AT641),1,1)))+AT612*AT583","v":0},{"$f":"SUMPRODUCT($O583:AU583,N(1-$O612:AU612),N(OFFSET($O641:AU641,0,MAX(COLUMN($O641:AU641))-COLUMN($O641:AU641),1,1)))+AU612*AU583","v":0},{"$f":"SUMPRODUCT($O583:AV583,N(1-$O612:AV612),N(OFFSET($O641:AV641,0,MAX(COLUMN($O641:AV641))-COLUMN($O641:AV641),1,1)))+AV612*AV583","v":0},{"$f":"SUMPRODUCT($O583:AW583,N(1-$O612:AW612),N(OFFSET($O641:AW641,0,MAX(COLUMN($O641:AW641))-COLUMN($O641:AW641),1,1)))+AW612*AW583","v":0},{"$f":"SUMPRODUCT($O583:AX583,N(1-$O612:AX612),N(OFFSET($O641:AX641,0,MAX(COLUMN($O641:AX641))-COLUMN($O641:AX641),1,1)))+AX612*AX583","v":0},{"$f":"SUMPRODUCT($O583:AY583,N(1-$O612:AY612),N(OFFSET($O641:AY641,0,MAX(COLUMN($O641:AY641))-COLUMN($O641:AY641),1,1)))+AY612*AY583","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O584:O584,N(1-$O613:O613),N(OFFSET($O642:O642,0,MAX(COLUMN($O642:O642))-COLUMN($O642:O642),1,1)))+O613*O584","v":0},{"$f":"SUMPRODUCT($O584:P584,N(1-$O613:P613),N(OFFSET($O642:P642,0,MAX(COLUMN($O642:P642))-COLUMN($O642:P642),1,1)))+P613*P584","v":0},{"$f":"SUMPRODUCT($O584:Q584,N(1-$O613:Q613),N(OFFSET($O642:Q642,0,MAX(COLUMN($O642:Q642))-COLUMN($O642:Q642),1,1)))+Q613*Q584","v":0},{"$f":"SUMPRODUCT($O584:R584,N(1-$O613:R613),N(OFFSET($O642:R642,0,MAX(COLUMN($O642:R642))-COLUMN($O642:R642),1,1)))+R613*R584","v":0},{"$f":"SUMPRODUCT($O584:S584,N(1-$O613:S613),N(OFFSET($O642:S642,0,MAX(COLUMN($O642:S642))-COLUMN($O642:S642),1,1)))+S613*S584","v":0},{"$f":"SUMPRODUCT($O584:T584,N(1-$O613:T613),N(OFFSET($O642:T642,0,MAX(COLUMN($O642:T642))-COLUMN($O642:T642),1,1)))+T613*T584","v":0},{"$f":"SUMPRODUCT($O584:U584,N(1-$O613:U613),N(OFFSET($O642:U642,0,MAX(COLUMN($O642:U642))-COLUMN($O642:U642),1,1)))+U613*U584","v":0},{"$f":"SUMPRODUCT($O584:V584,N(1-$O613:V613),N(OFFSET($O642:V642,0,MAX(COLUMN($O642:V642))-COLUMN($O642:V642),1,1)))+V613*V584","v":0},{"$f":"SUMPRODUCT($O584:W584,N(1-$O613:W613),N(OFFSET($O642:W642,0,MAX(COLUMN($O642:W642))-COLUMN($O642:W642),1,1)))+W613*W584","v":0},{"$f":"SUMPRODUCT($O584:X584,N(1-$O613:X613),N(OFFSET($O642:X642,0,MAX(COLUMN($O642:X642))-COLUMN($O642:X642),1,1)))+X613*X584","v":0},{"$f":"SUMPRODUCT($O584:Y584,N(1-$O613:Y613),N(OFFSET($O642:Y642,0,MAX(COLUMN($O642:Y642))-COLUMN($O642:Y642),1,1)))+Y613*Y584","v":0},{"$f":"SUMPRODUCT($O584:Z584,N(1-$O613:Z613),N(OFFSET($O642:Z642,0,MAX(COLUMN($O642:Z642))-COLUMN($O642:Z642),1,1)))+Z613*Z584","v":0},{"$f":"SUMPRODUCT($O584:AA584,N(1-$O613:AA613),N(OFFSET($O642:AA642,0,MAX(COLUMN($O642:AA642))-COLUMN($O642:AA642),1,1)))+AA613*AA584","v":0},{"$f":"SUMPRODUCT($O584:AB584,N(1-$O613:AB613),N(OFFSET($O642:AB642,0,MAX(COLUMN($O642:AB642))-COLUMN($O642:AB642),1,1)))+AB613*AB584","v":0},{"$f":"SUMPRODUCT($O584:AC584,N(1-$O613:AC613),N(OFFSET($O642:AC642,0,MAX(COLUMN($O642:AC642))-COLUMN($O642:AC642),1,1)))+AC613*AC584","v":0},{"$f":"SUMPRODUCT($O584:AD584,N(1-$O613:AD613),N(OFFSET($O642:AD642,0,MAX(COLUMN($O642:AD642))-COLUMN($O642:AD642),1,1)))+AD613*AD584","v":0},{"$f":"SUMPRODUCT($O584:AE584,N(1-$O613:AE613),N(OFFSET($O642:AE642,0,MAX(COLUMN($O642:AE642))-COLUMN($O642:AE642),1,1)))+AE613*AE584","v":0},{"$f":"SUMPRODUCT($O584:AF584,N(1-$O613:AF613),N(OFFSET($O642:AF642,0,MAX(COLUMN($O642:AF642))-COLUMN($O642:AF642),1,1)))+AF613*AF584","v":0},{"$f":"SUMPRODUCT($O584:AG584,N(1-$O613:AG613),N(OFFSET($O642:AG642,0,MAX(COLUMN($O642:AG642))-COLUMN($O642:AG642),1,1)))+AG613*AG584","v":0},{"$f":"SUMPRODUCT($O584:AH584,N(1-$O613:AH613),N(OFFSET($O642:AH642,0,MAX(COLUMN($O642:AH642))-COLUMN($O642:AH642),1,1)))+AH613*AH584","v":0},{"$f":"SUMPRODUCT($O584:AI584,N(1-$O613:AI613),N(OFFSET($O642:AI642,0,MAX(COLUMN($O642:AI642))-COLUMN($O642:AI642),1,1)))+AI613*AI584","v":0},{"$f":"SUMPRODUCT($O584:AJ584,N(1-$O613:AJ613),N(OFFSET($O642:AJ642,0,MAX(COLUMN($O642:AJ642))-COLUMN($O642:AJ642),1,1)))+AJ613*AJ584","v":0},{"$f":"SUMPRODUCT($O584:AK584,N(1-$O613:AK613),N(OFFSET($O642:AK642,0,MAX(COLUMN($O642:AK642))-COLUMN($O642:AK642),1,1)))+AK613*AK584","v":0},{"$f":"SUMPRODUCT($O584:AL584,N(1-$O613:AL613),N(OFFSET($O642:AL642,0,MAX(COLUMN($O642:AL642))-COLUMN($O642:AL642),1,1)))+AL613*AL584","v":0},{"$f":"SUMPRODUCT($O584:AM584,N(1-$O613:AM613),N(OFFSET($O642:AM642,0,MAX(COLUMN($O642:AM642))-COLUMN($O642:AM642),1,1)))+AM613*AM584","v":0},{"$f":"SUMPRODUCT($O584:AN584,N(1-$O613:AN613),N(OFFSET($O642:AN642,0,MAX(COLUMN($O642:AN642))-COLUMN($O642:AN642),1,1)))+AN613*AN584","v":0},{"$f":"SUMPRODUCT($O584:AO584,N(1-$O613:AO613),N(OFFSET($O642:AO642,0,MAX(COLUMN($O642:AO642))-COLUMN($O642:AO642),1,1)))+AO613*AO584","v":0},{"$f":"SUMPRODUCT($O584:AP584,N(1-$O613:AP613),N(OFFSET($O642:AP642,0,MAX(COLUMN($O642:AP642))-COLUMN($O642:AP642),1,1)))+AP613*AP584","v":0},{"$f":"SUMPRODUCT($O584:AQ584,N(1-$O613:AQ613),N(OFFSET($O642:AQ642,0,MAX(COLUMN($O642:AQ642))-COLUMN($O642:AQ642),1,1)))+AQ613*AQ584","v":0},{"$f":"SUMPRODUCT($O584:AR584,N(1-$O613:AR613),N(OFFSET($O642:AR642,0,MAX(COLUMN($O642:AR642))-COLUMN($O642:AR642),1,1)))+AR613*AR584","v":0},{"$f":"SUMPRODUCT($O584:AS584,N(1-$O613:AS613),N(OFFSET($O642:AS642,0,MAX(COLUMN($O642:AS642))-COLUMN($O642:AS642),1,1)))+AS613*AS584","v":0},{"$f":"SUMPRODUCT($O584:AT584,N(1-$O613:AT613),N(OFFSET($O642:AT642,0,MAX(COLUMN($O642:AT642))-COLUMN($O642:AT642),1,1)))+AT613*AT584","v":0},{"$f":"SUMPRODUCT($O584:AU584,N(1-$O613:AU613),N(OFFSET($O642:AU642,0,MAX(COLUMN($O642:AU642))-COLUMN($O642:AU642),1,1)))+AU613*AU584","v":0},{"$f":"SUMPRODUCT($O584:AV584,N(1-$O613:AV613),N(OFFSET($O642:AV642,0,MAX(COLUMN($O642:AV642))-COLUMN($O642:AV642),1,1)))+AV613*AV584","v":0},{"$f":"SUMPRODUCT($O584:AW584,N(1-$O613:AW613),N(OFFSET($O642:AW642,0,MAX(COLUMN($O642:AW642))-COLUMN($O642:AW642),1,1)))+AW613*AW584","v":0},{"$f":"SUMPRODUCT($O584:AX584,N(1-$O613:AX613),N(OFFSET($O642:AX642,0,MAX(COLUMN($O642:AX642))-COLUMN($O642:AX642),1,1)))+AX613*AX584","v":0},{"$f":"SUMPRODUCT($O584:AY584,N(1-$O613:AY613),N(OFFSET($O642:AY642,0,MAX(COLUMN($O642:AY642))-COLUMN($O642:AY642),1,1)))+AY613*AY584","v":0}]
[null,null,null,{"$f":"\"Total \"&D646","v":"Total Tax Depreciation"},null,null,null,null,null,null,521193193.05208051,669612235.25183511,null,null,{"$f":"SUM(O647:O671)","v":407516872.87896925},-10218637.235567221,-9151987.5309667252,-194490.7071176297,41979931.412262231,-611454.69806544203,2911504.7960855961,3128949.5412061117,3305762.620591586,3744952.5901049585,4200855.656595625,4543005.0617173268,5085254.2172009861,5076412.1724590156,5013792.4824003773,5392733.2590531474,5640602.1944542937,5799547.8886940964,5807370.8088724241,5989762.3890808467,6397681.8103038743,6588370.4450114779,6694757.7946822532,6849914.3280951027,7004521.8807471097,7209298.3670889074,7434502.3587475121,7645444.1112111434,7747900.4892621264,7716951.0214909511,7593486.5328412279,7342909.774314126,{"$f":"SUM(AU647:AU671)","v":6992455.014924719},6698892.3358947495,6463256.7182103824,6222103.0749690123,62049049.396009535]
[]
[]
[null,null,null,"Net Tax Basis"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C675+1","v":1},{"$f":"INDEX(D$55:D$79,$C676,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C676,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O560:O560)-SUM($O647:O647)","v":22352152.994358897},{"$f":"SUM($O560:P560)-SUM($O647:P647)","v":20558911.720182419},{"$f":"SUM($O560:Q560)-SUM($O647:Q647)","v":18801882.056238472},{"$f":"SUM($O560:R560)-SUM($O647:R647)","v":17080374.05905664},{"$f":"SUM($O560:S560)-SUM($O647:S647)","v":15390634.653355122},{"$f":"SUM($O560:T560)-SUM($O647:T647)","v":13740075.336798131},{"$f":"SUM($O560:U560)-SUM($O647:U647)","v":12118101.640834033},{"$f":"SUM($O560:V560)-SUM($O647:V647)","v":10527608.711586177},{"$f":"SUM($O560:W560)-SUM($O647:W647)","v":8980903.1834588647},{"$f":"SUM($O560:X560)-SUM($O647:X647)","v":7495706.7203444242},{"$f":"SUM($O560:Y560)-SUM($O647:Y647)","v":6087974.3282327056},{"$f":"SUM($O560:Z560)-SUM($O647:Z647)","v":4797263.979201436},{"$f":"SUM($O560:AA560)-SUM($O647:AA647)","v":3602203.8661338687},{"$f":"SUM($O560:AB560)-SUM($O647:AB647)","v":2822775.8798494339},{"$f":"SUM($O560:AC560)-SUM($O647:AC647)","v":2428813.5520458221},{"$f":"SUM($O560:AD560)-SUM($O647:AD647)","v":2054961.3649214506},{"$f":"SUM($O560:AE560)-SUM($O647:AE647)","v":1700640.8289085031},{"$f":"SUM($O560:AF560)-SUM($O647:AF647)","v":1358788.4756985903},{"$f":"SUM($O560:AG560)-SUM($O647:AG647)","v":1174631.4465869665},{"$f":"SUM($O560:AH560)-SUM($O647:AH647)","v":1154149.9146370292},{"$f":"SUM($O560:AI560)-SUM($O647:AI647)","v":1149833.8698996305},{"$f":"SUM($O560:AJ560)-SUM($O647:AJ647)","v":1147675.3637778759},{"$f":"SUM($O560:AK560)-SUM($O647:AK647)","v":1147675.3637778759},{"$f":"SUM($O560:AL560)-SUM($O647:AL647)","v":1147675.3637778759},{"$f":"SUM($O560:AM560)-SUM($O647:AM647)","v":1147675.3637778759},{"$f":"SUM($O560:AN560)-SUM($O647:AN647)","v":1147675.3637778759},{"$f":"SUM($O560:AO560)-SUM($O647:AO647)","v":1147675.3637778759},{"$f":"SUM($O560:AP560)-SUM($O647:AP647)","v":1147675.3637778759},{"$f":"SUM($O560:AQ560)-SUM($O647:AQ647)","v":1147675.3637778759},{"$f":"SUM($O560:AR560)-SUM($O647:AR647)","v":1147675.3637778759},{"$f":"SUM($O560:AS560)-SUM($O647:AS647)","v":1147675.3637778759},{"$f":"SUM($O560:AT560)-SUM($O647:AT647)","v":1147675.3637778759},{"$f":"SUM($O560:AU560)-SUM($O647:AU647)","v":1147675.3637778759},{"$f":"SUM($O560:AV560)-SUM($O647:AV647)","v":1147675.3637778759},{"$f":"SUM($O560:AW560)-SUM($O647:AW647)","v":1147675.3637778759},{"$f":"SUM($O560:AX560)-SUM($O647:AX647)","v":1147675.3637778759},{"$f":"SUM($O560:AY560)-SUM($O647:AY647)","v":0}]
["Clause",null,{"$f":"C676+1","v":2},{"$f":"INDEX(D$55:D$79,$C677,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O561:O561)-SUM($O648:O648)","v":3606309.9266717732},{"$f":"SUM($O561:P561)-SUM($O648:P648)","v":3316987.2914154604},{"$f":"SUM($O561:Q561)-SUM($O648:Q648)","v":3033507.0593261048},{"$f":"SUM($O561:R561)-SUM($O648:R648)","v":2755757.9145055413},{"$f":"SUM($O561:S561)-SUM($O648:S648)","v":2483134.3335105628},{"$f":"SUM($O561:T561)-SUM($O648:T648)","v":2216832.0918713585},{"$f":"SUM($O561:U561)-SUM($O648:U648)","v":1955141.8716034517},{"$f":"SUM($O561:V561)-SUM($O648:V648)","v":1698530.7773390487},{"$f":"SUM($O561:W561)-SUM($O648:W648)","v":1448984.3689402118},{"$f":"SUM($O561:X561)-SUM($O648:X648)","v":1209361.8704122603},{"$f":"SUM($O561:Y561)-SUM($O648:Y648)","v":982237.472102575},{"$f":"SUM($O561:Z561)-SUM($O648:Z648)","v":773993.48122866452},{"$f":"SUM($O561:AA561)-SUM($O648:AA648)","v":581181.75746260583},{"$f":"SUM($O561:AB561)-SUM($O648:AB648)","v":455428.37322383374},{"$f":"SUM($O561:AC561)-SUM($O648:AC648)","v":391866.25221242756},{"$f":"SUM($O561:AD561)-SUM($O648:AD648)","v":331548.71350038797},{"$f":"SUM($O561:AE561)-SUM($O648:AE648)","v":274382.42322984338},{"$f":"SUM($O561:AF561)-SUM($O648:AF648)","v":219227.75713802874},{"$f":"SUM($O561:AG561)-SUM($O648:AG648)","v":189515.75032064319},{"$f":"SUM($O561:AH561)-SUM($O648:AH648)","v":186211.24752830714},{"$f":"SUM($O561:AI561)-SUM($O648:AI648)","v":185514.8942515403},{"$f":"SUM($O561:AJ561)-SUM($O648:AJ648)","v":185166.63956414163},{"$f":"SUM($O561:AK561)-SUM($O648:AK648)","v":185166.63956414163},{"$f":"SUM($O561:AL561)-SUM($O648:AL648)","v":185166.63956414163},{"$f":"SUM($O561:AM561)-SUM($O648:AM648)","v":185166.63956414163},{"$f":"SUM($O561:AN561)-SUM($O648:AN648)","v":185166.63956414163},{"$f":"SUM($O561:AO561)-SUM($O648:AO648)","v":185166.63956414163},{"$f":"SUM($O561:AP561)-SUM($O648:AP648)","v":185166.63956414163},{"$f":"SUM($O561:AQ561)-SUM($O648:AQ648)","v":185166.63956414163},{"$f":"SUM($O561:AR561)-SUM($O648:AR648)","v":185166.63956414163},{"$f":"SUM($O561:AS561)-SUM($O648:AS648)","v":185166.63956414163},{"$f":"SUM($O561:AT561)-SUM($O648:AT648)","v":185166.63956414163},{"$f":"SUM($O561:AU561)-SUM($O648:AU648)","v":185166.63956414163},{"$f":"SUM($O561:AV561)-SUM($O648:AV648)","v":185166.63956414163},{"$f":"SUM($O561:AW561)-SUM($O648:AW648)","v":185166.63956414163},{"$f":"SUM($O561:AX561)-SUM($O648:AX648)","v":185166.63956414163},{"$f":"SUM($O561:AY561)-SUM($O648:AY648)","v":0}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O562:O562)-SUM($O649:O649)","v":0},{"$f":"SUM($O562:P562)-SUM($O649:P649)","v":2172555},{"$f":"SUM($O562:Q562)-SUM($O649:Q649)","v":3182406.2820000001},{"$f":"SUM($O562:R562)-SUM($O649:R649)","v":4420532.6431200001},{"$f":"SUM($O562:S562)-SUM($O649:S649)","v":7493351.190834241},{"$f":"SUM($O562:T562)-SUM($O649:T649)","v":10222522.293384001},{"$f":"SUM($O562:U562)-SUM($O649:U649)","v":13382996.217592269},{"$f":"SUM($O562:V562)-SUM($O649:V649)","v":16091515.886909219},{"$f":"SUM($O562:W562)-SUM($O649:W649)","v":18607568.714869741},{"$f":"SUM($O562:X562)-SUM($O649:X649)","v":28439266.05421859},{"$f":"SUM($O562:Y562)-SUM($O649:Y649)","v":31745171.225305583},{"$f":"SUM($O562:Z562)-SUM($O649:Z649)","v":39705412.923185639},{"$f":"SUM($O562:AA562)-SUM($O649:AA649)","v":47212698.81751176},{"$f":"SUM($O562:AB562)-SUM($O649:AB649)","v":50250604.343459263},{"$f":"SUM($O562:AC562)-SUM($O649:AC649)","v":55109497.995654911},{"$f":"SUM($O562:AD562)-SUM($O649:AD649)","v":58232762.062273435},{"$f":"SUM($O562:AE562)-SUM($O649:AE649)","v":59351209.319377512},{"$f":"SUM($O562:AF562)-SUM($O649:AF649)","v":59043183.822575323},{"$f":"SUM($O562:AG562)-SUM($O649:AG649)","v":60006400.67956122},{"$f":"SUM($O562:AH562)-SUM($O649:AH649)","v":63452976.610243671},{"$f":"SUM($O562:AI562)-SUM($O649:AI649)","v":64825342.866157219},{"$f":"SUM($O562:AJ562)-SUM($O649:AJ649)","v":62924197.653654806},{"$f":"SUM($O562:AK562)-SUM($O649:AK649)","v":62306137.869607091},{"$f":"SUM($O562:AL562)-SUM($O649:AL649)","v":60754935.219349653},{"$f":"SUM($O562:AM562)-SUM($O649:AM649)","v":61154326.32250616},{"$f":"SUM($O562:AN562)-SUM($O649:AN649)","v":61860526.017380357},{"$f":"SUM($O562:AO562)-SUM($O649:AO649)","v":62887014.696528867},{"$f":"SUM($O562:AP562)-SUM($O649:AP649)","v":63052643.276995391},{"$f":"SUM($O562:AQ562)-SUM($O649:AQ649)","v":60843990.920222521},{"$f":"SUM($O562:AR562)-SUM($O649:AR649)","v":62147695.857023299},{"$f":"SUM($O562:AS562)-SUM($O649:AS649)","v":58846843.677657604},{"$f":"SUM($O562:AT562)-SUM($O649:AT649)","v":56687824.758644253},{"$f":"SUM($O562:AU562)-SUM($O649:AU649)","v":54109878.797115088},{"$f":"SUM($O562:AV562)-SUM($O649:AV649)","v":51443215.909836173},{"$f":"SUM($O562:AW562)-SUM($O649:AW649)","v":49349643.344780743},{"$f":"SUM($O562:AX562)-SUM($O649:AX649)","v":47088174.934721798},{"$f":"SUM($O562:AY562)-SUM($O649:AY649)","v":45299729.397624016}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O563:O563)-SUM($O650:O650)","v":0},{"$f":"SUM($O563:P563)-SUM($O650:P650)","v":0},{"$f":"SUM($O563:Q563)-SUM($O650:Q650)","v":235620},{"$f":"SUM($O563:R563)-SUM($O650:R650)","v":498335.68799999997},{"$f":"SUM($O563:S563)-SUM($O650:S650)","v":869525.65871999995},{"$f":"SUM($O563:T563)-SUM($O650:T650)","v":1221046.3998719999},{"$f":"SUM($O563:U563)-SUM($O650:U650)","v":1554538.6885478399},{"$f":"SUM($O563:V563)-SUM($O650:V650)","v":1871519.5227379967},{"$f":"SUM($O563:W563)-SUM($O650:W650)","v":2173399.5264471569},{"$f":"SUM($O563:X563)-SUM($O650:X650)","v":2461482.9030145002},{"$f":"SUM($O563:Y563)-SUM($O650:Y650)","v":2736298.4739483902},{"$f":"SUM($O563:Z563)-SUM($O650:Z650)","v":2998074.3832897577},{"$f":"SUM($O563:AA563)-SUM($O650:AA650)","v":3246624.212942753},{"$f":"SUM($O563:AB563)-SUM($O650:AB650)","v":3481686.7466032077},{"$f":"SUM($O563:AC563)-SUM($O650:AC650)","v":3702988.9330616714},{"$f":"SUM($O563:AD563)-SUM($O650:AD650)","v":3910258.8706637048},{"$f":"SUM($O563:AE563)-SUM($O650:AE650)","v":4103212.6091425787},{"$f":"SUM($O563:AF563)-SUM($O650:AF650)","v":4281567.1298054308},{"$f":"SUM($O563:AG563)-SUM($O650:AG650)","v":4445027.1430063387},{"$f":"SUM($O563:AH563)-SUM($O650:AH650)","v":4593298.0638856655},{"$f":"SUM($O563:AI563)-SUM($O650:AI650)","v":4726072.8053073781},{"$f":"SUM($O563:AJ563)-SUM($O650:AJ650)","v":4843044.748971926},{"$f":"SUM($O563:AK563)-SUM($O650:AK650)","v":4949356.0216345647},{"$f":"SUM($O563:AL563)-SUM($O650:AL650)","v":5051184.2081248574},{"$f":"SUM($O563:AM563)-SUM($O650:AM650)","v":5152207.8922873549},{"$f":"SUM($O563:AN563)-SUM($O650:AN650)","v":5255252.0501331016},{"$f":"SUM($O563:AO563)-SUM($O650:AO650)","v":5360357.0911357645},{"$f":"SUM($O563:AP563)-SUM($O650:AP650)","v":5467564.2329584789},{"$f":"SUM($O563:AQ563)-SUM($O650:AQ650)","v":5576915.5176176485},{"$f":"SUM($O563:AR563)-SUM($O650:AR650)","v":5688453.8279700018},{"$f":"SUM($O563:AS563)-SUM($O650:AS650)","v":5802222.9045294039},{"$f":"SUM($O563:AT563)-SUM($O650:AT650)","v":5918267.3626199923},{"$f":"SUM($O563:AU563)-SUM($O650:AU650)","v":6036632.7098723911},{"$f":"SUM($O563:AV563)-SUM($O650:AV650)","v":6157365.3640698399},{"$f":"SUM($O563:AW563)-SUM($O650:AW650)","v":6280512.6713512372},{"$f":"SUM($O563:AX563)-SUM($O650:AX650)","v":6406122.9247782622},{"$f":"SUM($O563:AY563)-SUM($O650:AY650)","v":6534245.3832738269}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O564:O564)-SUM($O651:O651)","v":0},{"$f":"SUM($O564:P564)-SUM($O651:P651)","v":0},{"$f":"SUM($O564:Q564)-SUM($O651:Q651)","v":0},{"$f":"SUM($O564:R564)-SUM($O651:R651)","v":0},{"$f":"SUM($O564:S564)-SUM($O651:S651)","v":0},{"$f":"SUM($O564:T564)-SUM($O651:T651)","v":0},{"$f":"SUM($O564:U564)-SUM($O651:U651)","v":0},{"$f":"SUM($O564:V564)-SUM($O651:V651)","v":0},{"$f":"SUM($O564:W564)-SUM($O651:W651)","v":0},{"$f":"SUM($O564:X564)-SUM($O651:X651)","v":0},{"$f":"SUM($O564:Y564)-SUM($O651:Y651)","v":0},{"$f":"SUM($O564:Z564)-SUM($O651:Z651)","v":0},{"$f":"SUM($O564:AA564)-SUM($O651:AA651)","v":0},{"$f":"SUM($O564:AB564)-SUM($O651:AB651)","v":0},{"$f":"SUM($O564:AC564)-SUM($O651:AC651)","v":0},{"$f":"SUM($O564:AD564)-SUM($O651:AD651)","v":0},{"$f":"SUM($O564:AE564)-SUM($O651:AE651)","v":0},{"$f":"SUM($O564:AF564)-SUM($O651:AF651)","v":0},{"$f":"SUM($O564:AG564)-SUM($O651:AG651)","v":0},{"$f":"SUM($O564:AH564)-SUM($O651:AH651)","v":0},{"$f":"SUM($O564:AI564)-SUM($O651:AI651)","v":0},{"$f":"SUM($O564:AJ564)-SUM($O651:AJ651)","v":0},{"$f":"SUM($O564:AK564)-SUM($O651:AK651)","v":0},{"$f":"SUM($O564:AL564)-SUM($O651:AL651)","v":0},{"$f":"SUM($O564:AM564)-SUM($O651:AM651)","v":0},{"$f":"SUM($O564:AN564)-SUM($O651:AN651)","v":0},{"$f":"SUM($O564:AO564)-SUM($O651:AO651)","v":0},{"$f":"SUM($O564:AP564)-SUM($O651:AP651)","v":0},{"$f":"SUM($O564:AQ564)-SUM($O651:AQ651)","v":0},{"$f":"SUM($O564:AR564)-SUM($O651:AR651)","v":0},{"$f":"SUM($O564:AS564)-SUM($O651:AS651)","v":0},{"$f":"SUM($O564:AT564)-SUM($O651:AT651)","v":0},{"$f":"SUM($O564:AU564)-SUM($O651:AU651)","v":0},{"$f":"SUM($O564:AV564)-SUM($O651:AV651)","v":0},{"$f":"SUM($O564:AW564)-SUM($O651:AW651)","v":0},{"$f":"SUM($O564:AX564)-SUM($O651:AX651)","v":0},{"$f":"SUM($O564:AY564)-SUM($O651:AY651)","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O565:O565)-SUM($O652:O652)","v":0},{"$f":"SUM($O565:P565)-SUM($O652:P652)","v":0},{"$f":"SUM($O565:Q565)-SUM($O652:Q652)","v":0},{"$f":"SUM($O565:R565)-SUM($O652:R652)","v":0},{"$f":"SUM($O565:S565)-SUM($O652:S652)","v":0},{"$f":"SUM($O565:T565)-SUM($O652:T652)","v":0},{"$f":"SUM($O565:U565)-SUM($O652:U652)","v":0},{"$f":"SUM($O565:V565)-SUM($O652:V652)","v":0},{"$f":"SUM($O565:W565)-SUM($O652:W652)","v":0},{"$f":"SUM($O565:X565)-SUM($O652:X652)","v":0},{"$f":"SUM($O565:Y565)-SUM($O652:Y652)","v":0},{"$f":"SUM($O565:Z565)-SUM($O652:Z652)","v":0},{"$f":"SUM($O565:AA565)-SUM($O652:AA652)","v":0},{"$f":"SUM($O565:AB565)-SUM($O652:AB652)","v":0},{"$f":"SUM($O565:AC565)-SUM($O652:AC652)","v":0},{"$f":"SUM($O565:AD565)-SUM($O652:AD652)","v":0},{"$f":"SUM($O565:AE565)-SUM($O652:AE652)","v":0},{"$f":"SUM($O565:AF565)-SUM($O652:AF652)","v":0},{"$f":"SUM($O565:AG565)-SUM($O652:AG652)","v":0},{"$f":"SUM($O565:AH565)-SUM($O652:AH652)","v":0},{"$f":"SUM($O565:AI565)-SUM($O652:AI652)","v":0},{"$f":"SUM($O565:AJ565)-SUM($O652:AJ652)","v":0},{"$f":"SUM($O565:AK565)-SUM($O652:AK652)","v":0},{"$f":"SUM($O565:AL565)-SUM($O652:AL652)","v":0},{"$f":"SUM($O565:AM565)-SUM($O652:AM652)","v":0},{"$f":"SUM($O565:AN565)-SUM($O652:AN652)","v":0},{"$f":"SUM($O565:AO565)-SUM($O652:AO652)","v":0},{"$f":"SUM($O565:AP565)-SUM($O652:AP652)","v":0},{"$f":"SUM($O565:AQ565)-SUM($O652:AQ652)","v":0},{"$f":"SUM($O565:AR565)-SUM($O652:AR652)","v":0},{"$f":"SUM($O565:AS565)-SUM($O652:AS652)","v":0},{"$f":"SUM($O565:AT565)-SUM($O652:AT652)","v":0},{"$f":"SUM($O565:AU565)-SUM($O652:AU652)","v":0},{"$f":"SUM($O565:AV565)-SUM($O652:AV652)","v":0},{"$f":"SUM($O565:AW565)-SUM($O652:AW652)","v":0},{"$f":"SUM($O565:AX565)-SUM($O652:AX652)","v":0},{"$f":"SUM($O565:AY565)-SUM($O652:AY652)","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O566:O566)-SUM($O653:O653)","v":0},{"$f":"SUM($O566:P566)-SUM($O653:P653)","v":0},{"$f":"SUM($O566:Q566)-SUM($O653:Q653)","v":0},{"$f":"SUM($O566:R566)-SUM($O653:R653)","v":0},{"$f":"SUM($O566:S566)-SUM($O653:S653)","v":0},{"$f":"SUM($O566:T566)-SUM($O653:T653)","v":0},{"$f":"SUM($O566:U566)-SUM($O653:U653)","v":0},{"$f":"SUM($O566:V566)-SUM($O653:V653)","v":0},{"$f":"SUM($O566:W566)-SUM($O653:W653)","v":0},{"$f":"SUM($O566:X566)-SUM($O653:X653)","v":0},{"$f":"SUM($O566:Y566)-SUM($O653:Y653)","v":0},{"$f":"SUM($O566:Z566)-SUM($O653:Z653)","v":0},{"$f":"SUM($O566:AA566)-SUM($O653:AA653)","v":0},{"$f":"SUM($O566:AB566)-SUM($O653:AB653)","v":0},{"$f":"SUM($O566:AC566)-SUM($O653:AC653)","v":0},{"$f":"SUM($O566:AD566)-SUM($O653:AD653)","v":0},{"$f":"SUM($O566:AE566)-SUM($O653:AE653)","v":0},{"$f":"SUM($O566:AF566)-SUM($O653:AF653)","v":0},{"$f":"SUM($O566:AG566)-SUM($O653:AG653)","v":0},{"$f":"SUM($O566:AH566)-SUM($O653:AH653)","v":0},{"$f":"SUM($O566:AI566)-SUM($O653:AI653)","v":0},{"$f":"SUM($O566:AJ566)-SUM($O653:AJ653)","v":0},{"$f":"SUM($O566:AK566)-SUM($O653:AK653)","v":0},{"$f":"SUM($O566:AL566)-SUM($O653:AL653)","v":0},{"$f":"SUM($O566:AM566)-SUM($O653:AM653)","v":0},{"$f":"SUM($O566:AN566)-SUM($O653:AN653)","v":0},{"$f":"SUM($O566:AO566)-SUM($O653:AO653)","v":0},{"$f":"SUM($O566:AP566)-SUM($O653:AP653)","v":0},{"$f":"SUM($O566:AQ566)-SUM($O653:AQ653)","v":0},{"$f":"SUM($O566:AR566)-SUM($O653:AR653)","v":0},{"$f":"SUM($O566:AS566)-SUM($O653:AS653)","v":0},{"$f":"SUM($O566:AT566)-SUM($O653:AT653)","v":0},{"$f":"SUM($O566:AU566)-SUM($O653:AU653)","v":0},{"$f":"SUM($O566:AV566)-SUM($O653:AV653)","v":0},{"$f":"SUM($O566:AW566)-SUM($O653:AW653)","v":0},{"$f":"SUM($O566:AX566)-SUM($O653:AX653)","v":0},{"$f":"SUM($O566:AY566)-SUM($O653:AY653)","v":0}]
["...",null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O567:O567)-SUM($O654:O654)","v":0},{"$f":"SUM($O567:P567)-SUM($O654:P654)","v":0},{"$f":"SUM($O567:Q567)-SUM($O654:Q654)","v":0},{"$f":"SUM($O567:R567)-SUM($O654:R654)","v":0},{"$f":"SUM($O567:S567)-SUM($O654:S654)","v":0},{"$f":"SUM($O567:T567)-SUM($O654:T654)","v":0},{"$f":"SUM($O567:U567)-SUM($O654:U654)","v":0},{"$f":"SUM($O567:V567)-SUM($O654:V654)","v":0},{"$f":"SUM($O567:W567)-SUM($O654:W654)","v":0},{"$f":"SUM($O567:X567)-SUM($O654:X654)","v":0},{"$f":"SUM($O567:Y567)-SUM($O654:Y654)","v":0},{"$f":"SUM($O567:Z567)-SUM($O654:Z654)","v":0},{"$f":"SUM($O567:AA567)-SUM($O654:AA654)","v":0},{"$f":"SUM($O567:AB567)-SUM($O654:AB654)","v":0},{"$f":"SUM($O567:AC567)-SUM($O654:AC654)","v":0},{"$f":"SUM($O567:AD567)-SUM($O654:AD654)","v":0},{"$f":"SUM($O567:AE567)-SUM($O654:AE654)","v":0},{"$f":"SUM($O567:AF567)-SUM($O654:AF654)","v":0},{"$f":"SUM($O567:AG567)-SUM($O654:AG654)","v":0},{"$f":"SUM($O567:AH567)-SUM($O654:AH654)","v":0},{"$f":"SUM($O567:AI567)-SUM($O654:AI654)","v":0},{"$f":"SUM($O567:AJ567)-SUM($O654:AJ654)","v":0},{"$f":"SUM($O567:AK567)-SUM($O654:AK654)","v":0},{"$f":"SUM($O567:AL567)-SUM($O654:AL654)","v":0},{"$f":"SUM($O567:AM567)-SUM($O654:AM654)","v":0},{"$f":"SUM($O567:AN567)-SUM($O654:AN654)","v":0},{"$f":"SUM($O567:AO567)-SUM($O654:AO654)","v":0},{"$f":"SUM($O567:AP567)-SUM($O654:AP654)","v":0},{"$f":"SUM($O567:AQ567)-SUM($O654:AQ654)","v":0},{"$f":"SUM($O567:AR567)-SUM($O654:AR654)","v":0},{"$f":"SUM($O567:AS567)-SUM($O654:AS654)","v":0},{"$f":"SUM($O567:AT567)-SUM($O654:AT654)","v":0},{"$f":"SUM($O567:AU567)-SUM($O654:AU654)","v":0},{"$f":"SUM($O567:AV567)-SUM($O654:AV654)","v":0},{"$f":"SUM($O567:AW567)-SUM($O654:AW654)","v":0},{"$f":"SUM($O567:AX567)-SUM($O654:AX654)","v":0},{"$f":"SUM($O567:AY567)-SUM($O654:AY654)","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O568:O568)-SUM($O655:O655)","v":0},{"$f":"SUM($O568:P568)-SUM($O655:P655)","v":0},{"$f":"SUM($O568:Q568)-SUM($O655:Q655)","v":0},{"$f":"SUM($O568:R568)-SUM($O655:R655)","v":0},{"$f":"SUM($O568:S568)-SUM($O655:S655)","v":0},{"$f":"SUM($O568:T568)-SUM($O655:T655)","v":0},{"$f":"SUM($O568:U568)-SUM($O655:U655)","v":0},{"$f":"SUM($O568:V568)-SUM($O655:V655)","v":0},{"$f":"SUM($O568:W568)-SUM($O655:W655)","v":0},{"$f":"SUM($O568:X568)-SUM($O655:X655)","v":0},{"$f":"SUM($O568:Y568)-SUM($O655:Y655)","v":0},{"$f":"SUM($O568:Z568)-SUM($O655:Z655)","v":0},{"$f":"SUM($O568:AA568)-SUM($O655:AA655)","v":0},{"$f":"SUM($O568:AB568)-SUM($O655:AB655)","v":0},{"$f":"SUM($O568:AC568)-SUM($O655:AC655)","v":0},{"$f":"SUM($O568:AD568)-SUM($O655:AD655)","v":0},{"$f":"SUM($O568:AE568)-SUM($O655:AE655)","v":0},{"$f":"SUM($O568:AF568)-SUM($O655:AF655)","v":0},{"$f":"SUM($O568:AG568)-SUM($O655:AG655)","v":0},{"$f":"SUM($O568:AH568)-SUM($O655:AH655)","v":0},{"$f":"SUM($O568:AI568)-SUM($O655:AI655)","v":0},{"$f":"SUM($O568:AJ568)-SUM($O655:AJ655)","v":0},{"$f":"SUM($O568:AK568)-SUM($O655:AK655)","v":0},{"$f":"SUM($O568:AL568)-SUM($O655:AL655)","v":0},{"$f":"SUM($O568:AM568)-SUM($O655:AM655)","v":0},{"$f":"SUM($O568:AN568)-SUM($O655:AN655)","v":0},{"$f":"SUM($O568:AO568)-SUM($O655:AO655)","v":0},{"$f":"SUM($O568:AP568)-SUM($O655:AP655)","v":0},{"$f":"SUM($O568:AQ568)-SUM($O655:AQ655)","v":0},{"$f":"SUM($O568:AR568)-SUM($O655:AR655)","v":0},{"$f":"SUM($O568:AS568)-SUM($O655:AS655)","v":0},{"$f":"SUM($O568:AT568)-SUM($O655:AT655)","v":0},{"$f":"SUM($O568:AU568)-SUM($O655:AU655)","v":0},{"$f":"SUM($O568:AV568)-SUM($O655:AV655)","v":0},{"$f":"SUM($O568:AW568)-SUM($O655:AW655)","v":0},{"$f":"SUM($O568:AX568)-SUM($O655:AX655)","v":0},{"$f":"SUM($O568:AY568)-SUM($O655:AY655)","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O569:O569)-SUM($O656:O656)","v":0},{"$f":"SUM($O569:P569)-SUM($O656:P656)","v":0},{"$f":"SUM($O569:Q569)-SUM($O656:Q656)","v":0},{"$f":"SUM($O569:R569)-SUM($O656:R656)","v":0},{"$f":"SUM($O569:S569)-SUM($O656:S656)","v":0},{"$f":"SUM($O569:T569)-SUM($O656:T656)","v":0},{"$f":"SUM($O569:U569)-SUM($O656:U656)","v":0},{"$f":"SUM($O569:V569)-SUM($O656:V656)","v":0},{"$f":"SUM($O569:W569)-SUM($O656:W656)","v":0},{"$f":"SUM($O569:X569)-SUM($O656:X656)","v":0},{"$f":"SUM($O569:Y569)-SUM($O656:Y656)","v":0},{"$f":"SUM($O569:Z569)-SUM($O656:Z656)","v":0},{"$f":"SUM($O569:AA569)-SUM($O656:AA656)","v":0},{"$f":"SUM($O569:AB569)-SUM($O656:AB656)","v":0},{"$f":"SUM($O569:AC569)-SUM($O656:AC656)","v":0},{"$f":"SUM($O569:AD569)-SUM($O656:AD656)","v":0},{"$f":"SUM($O569:AE569)-SUM($O656:AE656)","v":0},{"$f":"SUM($O569:AF569)-SUM($O656:AF656)","v":0},{"$f":"SUM($O569:AG569)-SUM($O656:AG656)","v":0},{"$f":"SUM($O569:AH569)-SUM($O656:AH656)","v":0},{"$f":"SUM($O569:AI569)-SUM($O656:AI656)","v":0},{"$f":"SUM($O569:AJ569)-SUM($O656:AJ656)","v":0},{"$f":"SUM($O569:AK569)-SUM($O656:AK656)","v":0},{"$f":"SUM($O569:AL569)-SUM($O656:AL656)","v":0},{"$f":"SUM($O569:AM569)-SUM($O656:AM656)","v":0},{"$f":"SUM($O569:AN569)-SUM($O656:AN656)","v":0},{"$f":"SUM($O569:AO569)-SUM($O656:AO656)","v":0},{"$f":"SUM($O569:AP569)-SUM($O656:AP656)","v":0},{"$f":"SUM($O569:AQ569)-SUM($O656:AQ656)","v":0},{"$f":"SUM($O569:AR569)-SUM($O656:AR656)","v":0},{"$f":"SUM($O569:AS569)-SUM($O656:AS656)","v":0},{"$f":"SUM($O569:AT569)-SUM($O656:AT656)","v":0},{"$f":"SUM($O569:AU569)-SUM($O656:AU656)","v":0},{"$f":"SUM($O569:AV569)-SUM($O656:AV656)","v":0},{"$f":"SUM($O569:AW569)-SUM($O656:AW656)","v":0},{"$f":"SUM($O569:AX569)-SUM($O656:AX656)","v":0},{"$f":"SUM($O569:AY569)-SUM($O656:AY656)","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O570:O570)-SUM($O657:O657)","v":0},{"$f":"SUM($O570:P570)-SUM($O657:P657)","v":0},{"$f":"SUM($O570:Q570)-SUM($O657:Q657)","v":0},{"$f":"SUM($O570:R570)-SUM($O657:R657)","v":0},{"$f":"SUM($O570:S570)-SUM($O657:S657)","v":0},{"$f":"SUM($O570:T570)-SUM($O657:T657)","v":0},{"$f":"SUM($O570:U570)-SUM($O657:U657)","v":0},{"$f":"SUM($O570:V570)-SUM($O657:V657)","v":0},{"$f":"SUM($O570:W570)-SUM($O657:W657)","v":0},{"$f":"SUM($O570:X570)-SUM($O657:X657)","v":0},{"$f":"SUM($O570:Y570)-SUM($O657:Y657)","v":0},{"$f":"SUM($O570:Z570)-SUM($O657:Z657)","v":0},{"$f":"SUM($O570:AA570)-SUM($O657:AA657)","v":0},{"$f":"SUM($O570:AB570)-SUM($O657:AB657)","v":0},{"$f":"SUM($O570:AC570)-SUM($O657:AC657)","v":0},{"$f":"SUM($O570:AD570)-SUM($O657:AD657)","v":0},{"$f":"SUM($O570:AE570)-SUM($O657:AE657)","v":0},{"$f":"SUM($O570:AF570)-SUM($O657:AF657)","v":0},{"$f":"SUM($O570:AG570)-SUM($O657:AG657)","v":0},{"$f":"SUM($O570:AH570)-SUM($O657:AH657)","v":0},{"$f":"SUM($O570:AI570)-SUM($O657:AI657)","v":0},{"$f":"SUM($O570:AJ570)-SUM($O657:AJ657)","v":0},{"$f":"SUM($O570:AK570)-SUM($O657:AK657)","v":0},{"$f":"SUM($O570:AL570)-SUM($O657:AL657)","v":0},{"$f":"SUM($O570:AM570)-SUM($O657:AM657)","v":0},{"$f":"SUM($O570:AN570)-SUM($O657:AN657)","v":0},{"$f":"SUM($O570:AO570)-SUM($O657:AO657)","v":0},{"$f":"SUM($O570:AP570)-SUM($O657:AP657)","v":0},{"$f":"SUM($O570:AQ570)-SUM($O657:AQ657)","v":0},{"$f":"SUM($O570:AR570)-SUM($O657:AR657)","v":0},{"$f":"SUM($O570:AS570)-SUM($O657:AS657)","v":0},{"$f":"SUM($O570:AT570)-SUM($O657:AT657)","v":0},{"$f":"SUM($O570:AU570)-SUM($O657:AU657)","v":0},{"$f":"SUM($O570:AV570)-SUM($O657:AV657)","v":0},{"$f":"SUM($O570:AW570)-SUM($O657:AW657)","v":0},{"$f":"SUM($O570:AX570)-SUM($O657:AX657)","v":0},{"$f":"SUM($O570:AY570)-SUM($O657:AY657)","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O571:O571)-SUM($O658:O658)","v":0},{"$f":"SUM($O571:P571)-SUM($O658:P658)","v":0},{"$f":"SUM($O571:Q571)-SUM($O658:Q658)","v":0},{"$f":"SUM($O571:R571)-SUM($O658:R658)","v":0},{"$f":"SUM($O571:S571)-SUM($O658:S658)","v":0},{"$f":"SUM($O571:T571)-SUM($O658:T658)","v":0},{"$f":"SUM($O571:U571)-SUM($O658:U658)","v":0},{"$f":"SUM($O571:V571)-SUM($O658:V658)","v":0},{"$f":"SUM($O571:W571)-SUM($O658:W658)","v":0},{"$f":"SUM($O571:X571)-SUM($O658:X658)","v":0},{"$f":"SUM($O571:Y571)-SUM($O658:Y658)","v":0},{"$f":"SUM($O571:Z571)-SUM($O658:Z658)","v":0},{"$f":"SUM($O571:AA571)-SUM($O658:AA658)","v":0},{"$f":"SUM($O571:AB571)-SUM($O658:AB658)","v":0},{"$f":"SUM($O571:AC571)-SUM($O658:AC658)","v":0},{"$f":"SUM($O571:AD571)-SUM($O658:AD658)","v":0},{"$f":"SUM($O571:AE571)-SUM($O658:AE658)","v":0},{"$f":"SUM($O571:AF571)-SUM($O658:AF658)","v":0},{"$f":"SUM($O571:AG571)-SUM($O658:AG658)","v":0},{"$f":"SUM($O571:AH571)-SUM($O658:AH658)","v":0},{"$f":"SUM($O571:AI571)-SUM($O658:AI658)","v":0},{"$f":"SUM($O571:AJ571)-SUM($O658:AJ658)","v":0},{"$f":"SUM($O571:AK571)-SUM($O658:AK658)","v":0},{"$f":"SUM($O571:AL571)-SUM($O658:AL658)","v":0},{"$f":"SUM($O571:AM571)-SUM($O658:AM658)","v":0},{"$f":"SUM($O571:AN571)-SUM($O658:AN658)","v":0},{"$f":"SUM($O571:AO571)-SUM($O658:AO658)","v":0},{"$f":"SUM($O571:AP571)-SUM($O658:AP658)","v":0},{"$f":"SUM($O571:AQ571)-SUM($O658:AQ658)","v":0},{"$f":"SUM($O571:AR571)-SUM($O658:AR658)","v":0},{"$f":"SUM($O571:AS571)-SUM($O658:AS658)","v":0},{"$f":"SUM($O571:AT571)-SUM($O658:AT658)","v":0},{"$f":"SUM($O571:AU571)-SUM($O658:AU658)","v":0},{"$f":"SUM($O571:AV571)-SUM($O658:AV658)","v":0},{"$f":"SUM($O571:AW571)-SUM($O658:AW658)","v":0},{"$f":"SUM($O571:AX571)-SUM($O658:AX658)","v":0},{"$f":"SUM($O571:AY571)-SUM($O658:AY658)","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O572:O572)-SUM($O659:O659)","v":0},{"$f":"SUM($O572:P572)-SUM($O659:P659)","v":0},{"$f":"SUM($O572:Q572)-SUM($O659:Q659)","v":0},{"$f":"SUM($O572:R572)-SUM($O659:R659)","v":0},{"$f":"SUM($O572:S572)-SUM($O659:S659)","v":0},{"$f":"SUM($O572:T572)-SUM($O659:T659)","v":0},{"$f":"SUM($O572:U572)-SUM($O659:U659)","v":0},{"$f":"SUM($O572:V572)-SUM($O659:V659)","v":0},{"$f":"SUM($O572:W572)-SUM($O659:W659)","v":0},{"$f":"SUM($O572:X572)-SUM($O659:X659)","v":0},{"$f":"SUM($O572:Y572)-SUM($O659:Y659)","v":0},{"$f":"SUM($O572:Z572)-SUM($O659:Z659)","v":0},{"$f":"SUM($O572:AA572)-SUM($O659:AA659)","v":0},{"$f":"SUM($O572:AB572)-SUM($O659:AB659)","v":0},{"$f":"SUM($O572:AC572)-SUM($O659:AC659)","v":0},{"$f":"SUM($O572:AD572)-SUM($O659:AD659)","v":0},{"$f":"SUM($O572:AE572)-SUM($O659:AE659)","v":0},{"$f":"SUM($O572:AF572)-SUM($O659:AF659)","v":0},{"$f":"SUM($O572:AG572)-SUM($O659:AG659)","v":0},{"$f":"SUM($O572:AH572)-SUM($O659:AH659)","v":0},{"$f":"SUM($O572:AI572)-SUM($O659:AI659)","v":0},{"$f":"SUM($O572:AJ572)-SUM($O659:AJ659)","v":0},{"$f":"SUM($O572:AK572)-SUM($O659:AK659)","v":0},{"$f":"SUM($O572:AL572)-SUM($O659:AL659)","v":0},{"$f":"SUM($O572:AM572)-SUM($O659:AM659)","v":0},{"$f":"SUM($O572:AN572)-SUM($O659:AN659)","v":0},{"$f":"SUM($O572:AO572)-SUM($O659:AO659)","v":0},{"$f":"SUM($O572:AP572)-SUM($O659:AP659)","v":0},{"$f":"SUM($O572:AQ572)-SUM($O659:AQ659)","v":0},{"$f":"SUM($O572:AR572)-SUM($O659:AR659)","v":0},{"$f":"SUM($O572:AS572)-SUM($O659:AS659)","v":0},{"$f":"SUM($O572:AT572)-SUM($O659:AT659)","v":0},{"$f":"SUM($O572:AU572)-SUM($O659:AU659)","v":0},{"$f":"SUM($O572:AV572)-SUM($O659:AV659)","v":0},{"$f":"SUM($O572:AW572)-SUM($O659:AW659)","v":0},{"$f":"SUM($O572:AX572)-SUM($O659:AX659)","v":0},{"$f":"SUM($O572:AY572)-SUM($O659:AY659)","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O573:O573)-SUM($O660:O660)","v":0},{"$f":"SUM($O573:P573)-SUM($O660:P660)","v":0},{"$f":"SUM($O573:Q573)-SUM($O660:Q660)","v":0},{"$f":"SUM($O573:R573)-SUM($O660:R660)","v":0},{"$f":"SUM($O573:S573)-SUM($O660:S660)","v":0},{"$f":"SUM($O573:T573)-SUM($O660:T660)","v":0},{"$f":"SUM($O573:U573)-SUM($O660:U660)","v":0},{"$f":"SUM($O573:V573)-SUM($O660:V660)","v":0},{"$f":"SUM($O573:W573)-SUM($O660:W660)","v":0},{"$f":"SUM($O573:X573)-SUM($O660:X660)","v":0},{"$f":"SUM($O573:Y573)-SUM($O660:Y660)","v":0},{"$f":"SUM($O573:Z573)-SUM($O660:Z660)","v":0},{"$f":"SUM($O573:AA573)-SUM($O660:AA660)","v":0},{"$f":"SUM($O573:AB573)-SUM($O660:AB660)","v":0},{"$f":"SUM($O573:AC573)-SUM($O660:AC660)","v":0},{"$f":"SUM($O573:AD573)-SUM($O660:AD660)","v":0},{"$f":"SUM($O573:AE573)-SUM($O660:AE660)","v":0},{"$f":"SUM($O573:AF573)-SUM($O660:AF660)","v":0},{"$f":"SUM($O573:AG573)-SUM($O660:AG660)","v":0},{"$f":"SUM($O573:AH573)-SUM($O660:AH660)","v":0},{"$f":"SUM($O573:AI573)-SUM($O660:AI660)","v":0},{"$f":"SUM($O573:AJ573)-SUM($O660:AJ660)","v":0},{"$f":"SUM($O573:AK573)-SUM($O660:AK660)","v":0},{"$f":"SUM($O573:AL573)-SUM($O660:AL660)","v":0},{"$f":"SUM($O573:AM573)-SUM($O660:AM660)","v":0},{"$f":"SUM($O573:AN573)-SUM($O660:AN660)","v":0},{"$f":"SUM($O573:AO573)-SUM($O660:AO660)","v":0},{"$f":"SUM($O573:AP573)-SUM($O660:AP660)","v":0},{"$f":"SUM($O573:AQ573)-SUM($O660:AQ660)","v":0},{"$f":"SUM($O573:AR573)-SUM($O660:AR660)","v":0},{"$f":"SUM($O573:AS573)-SUM($O660:AS660)","v":0},{"$f":"SUM($O573:AT573)-SUM($O660:AT660)","v":0},{"$f":"SUM($O573:AU573)-SUM($O660:AU660)","v":0},{"$f":"SUM($O573:AV573)-SUM($O660:AV660)","v":0},{"$f":"SUM($O573:AW573)-SUM($O660:AW660)","v":0},{"$f":"SUM($O573:AX573)-SUM($O660:AX660)","v":0},{"$f":"SUM($O573:AY573)-SUM($O660:AY660)","v":0}]
["...",null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O574:O574)-SUM($O661:O661)","v":0},{"$f":"SUM($O574:P574)-SUM($O661:P661)","v":0},{"$f":"SUM($O574:Q574)-SUM($O661:Q661)","v":0},{"$f":"SUM($O574:R574)-SUM($O661:R661)","v":0},{"$f":"SUM($O574:S574)-SUM($O661:S661)","v":0},{"$f":"SUM($O574:T574)-SUM($O661:T661)","v":0},{"$f":"SUM($O574:U574)-SUM($O661:U661)","v":0},{"$f":"SUM($O574:V574)-SUM($O661:V661)","v":0},{"$f":"SUM($O574:W574)-SUM($O661:W661)","v":0},{"$f":"SUM($O574:X574)-SUM($O661:X661)","v":0},{"$f":"SUM($O574:Y574)-SUM($O661:Y661)","v":0},{"$f":"SUM($O574:Z574)-SUM($O661:Z661)","v":0},{"$f":"SUM($O574:AA574)-SUM($O661:AA661)","v":0},{"$f":"SUM($O574:AB574)-SUM($O661:AB661)","v":0},{"$f":"SUM($O574:AC574)-SUM($O661:AC661)","v":0},{"$f":"SUM($O574:AD574)-SUM($O661:AD661)","v":0},{"$f":"SUM($O574:AE574)-SUM($O661:AE661)","v":0},{"$f":"SUM($O574:AF574)-SUM($O661:AF661)","v":0},{"$f":"SUM($O574:AG574)-SUM($O661:AG661)","v":0},{"$f":"SUM($O574:AH574)-SUM($O661:AH661)","v":0},{"$f":"SUM($O574:AI574)-SUM($O661:AI661)","v":0},{"$f":"SUM($O574:AJ574)-SUM($O661:AJ661)","v":0},{"$f":"SUM($O574:AK574)-SUM($O661:AK661)","v":0},{"$f":"SUM($O574:AL574)-SUM($O661:AL661)","v":0},{"$f":"SUM($O574:AM574)-SUM($O661:AM661)","v":0},{"$f":"SUM($O574:AN574)-SUM($O661:AN661)","v":0},{"$f":"SUM($O574:AO574)-SUM($O661:AO661)","v":0},{"$f":"SUM($O574:AP574)-SUM($O661:AP661)","v":0},{"$f":"SUM($O574:AQ574)-SUM($O661:AQ661)","v":0},{"$f":"SUM($O574:AR574)-SUM($O661:AR661)","v":0},{"$f":"SUM($O574:AS574)-SUM($O661:AS661)","v":0},{"$f":"SUM($O574:AT574)-SUM($O661:AT661)","v":0},{"$f":"SUM($O574:AU574)-SUM($O661:AU661)","v":0},{"$f":"SUM($O574:AV574)-SUM($O661:AV661)","v":0},{"$f":"SUM($O574:AW574)-SUM($O661:AW661)","v":0},{"$f":"SUM($O574:AX574)-SUM($O661:AX661)","v":0},{"$f":"SUM($O574:AY574)-SUM($O661:AY661)","v":0}]
["...",null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O575:O575)-SUM($O662:O662)","v":0},{"$f":"SUM($O575:P575)-SUM($O662:P662)","v":0},{"$f":"SUM($O575:Q575)-SUM($O662:Q662)","v":0},{"$f":"SUM($O575:R575)-SUM($O662:R662)","v":0},{"$f":"SUM($O575:S575)-SUM($O662:S662)","v":0},{"$f":"SUM($O575:T575)-SUM($O662:T662)","v":0},{"$f":"SUM($O575:U575)-SUM($O662:U662)","v":0},{"$f":"SUM($O575:V575)-SUM($O662:V662)","v":0},{"$f":"SUM($O575:W575)-SUM($O662:W662)","v":0},{"$f":"SUM($O575:X575)-SUM($O662:X662)","v":0},{"$f":"SUM($O575:Y575)-SUM($O662:Y662)","v":0},{"$f":"SUM($O575:Z575)-SUM($O662:Z662)","v":0},{"$f":"SUM($O575:AA575)-SUM($O662:AA662)","v":0},{"$f":"SUM($O575:AB575)-SUM($O662:AB662)","v":0},{"$f":"SUM($O575:AC575)-SUM($O662:AC662)","v":0},{"$f":"SUM($O575:AD575)-SUM($O662:AD662)","v":0},{"$f":"SUM($O575:AE575)-SUM($O662:AE662)","v":0},{"$f":"SUM($O575:AF575)-SUM($O662:AF662)","v":0},{"$f":"SUM($O575:AG575)-SUM($O662:AG662)","v":0},{"$f":"SUM($O575:AH575)-SUM($O662:AH662)","v":0},{"$f":"SUM($O575:AI575)-SUM($O662:AI662)","v":0},{"$f":"SUM($O575:AJ575)-SUM($O662:AJ662)","v":0},{"$f":"SUM($O575:AK575)-SUM($O662:AK662)","v":0},{"$f":"SUM($O575:AL575)-SUM($O662:AL662)","v":0},{"$f":"SUM($O575:AM575)-SUM($O662:AM662)","v":0},{"$f":"SUM($O575:AN575)-SUM($O662:AN662)","v":0},{"$f":"SUM($O575:AO575)-SUM($O662:AO662)","v":0},{"$f":"SUM($O575:AP575)-SUM($O662:AP662)","v":0},{"$f":"SUM($O575:AQ575)-SUM($O662:AQ662)","v":0},{"$f":"SUM($O575:AR575)-SUM($O662:AR662)","v":0},{"$f":"SUM($O575:AS575)-SUM($O662:AS662)","v":0},{"$f":"SUM($O575:AT575)-SUM($O662:AT662)","v":0},{"$f":"SUM($O575:AU575)-SUM($O662:AU662)","v":0},{"$f":"SUM($O575:AV575)-SUM($O662:AV662)","v":0},{"$f":"SUM($O575:AW575)-SUM($O662:AW662)","v":0},{"$f":"SUM($O575:AX575)-SUM($O662:AX662)","v":0},{"$f":"SUM($O575:AY575)-SUM($O662:AY662)","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O576:O576)-SUM($O663:O663)","v":0},{"$f":"SUM($O576:P576)-SUM($O663:P663)","v":0},{"$f":"SUM($O576:Q576)-SUM($O663:Q663)","v":0},{"$f":"SUM($O576:R576)-SUM($O663:R663)","v":0},{"$f":"SUM($O576:S576)-SUM($O663:S663)","v":0},{"$f":"SUM($O576:T576)-SUM($O663:T663)","v":0},{"$f":"SUM($O576:U576)-SUM($O663:U663)","v":0},{"$f":"SUM($O576:V576)-SUM($O663:V663)","v":0},{"$f":"SUM($O576:W576)-SUM($O663:W663)","v":0},{"$f":"SUM($O576:X576)-SUM($O663:X663)","v":0},{"$f":"SUM($O576:Y576)-SUM($O663:Y663)","v":0},{"$f":"SUM($O576:Z576)-SUM($O663:Z663)","v":0},{"$f":"SUM($O576:AA576)-SUM($O663:AA663)","v":0},{"$f":"SUM($O576:AB576)-SUM($O663:AB663)","v":0},{"$f":"SUM($O576:AC576)-SUM($O663:AC663)","v":0},{"$f":"SUM($O576:AD576)-SUM($O663:AD663)","v":0},{"$f":"SUM($O576:AE576)-SUM($O663:AE663)","v":0},{"$f":"SUM($O576:AF576)-SUM($O663:AF663)","v":0},{"$f":"SUM($O576:AG576)-SUM($O663:AG663)","v":0},{"$f":"SUM($O576:AH576)-SUM($O663:AH663)","v":0},{"$f":"SUM($O576:AI576)-SUM($O663:AI663)","v":0},{"$f":"SUM($O576:AJ576)-SUM($O663:AJ663)","v":0},{"$f":"SUM($O576:AK576)-SUM($O663:AK663)","v":0},{"$f":"SUM($O576:AL576)-SUM($O663:AL663)","v":0},{"$f":"SUM($O576:AM576)-SUM($O663:AM663)","v":0},{"$f":"SUM($O576:AN576)-SUM($O663:AN663)","v":0},{"$f":"SUM($O576:AO576)-SUM($O663:AO663)","v":0},{"$f":"SUM($O576:AP576)-SUM($O663:AP663)","v":0},{"$f":"SUM($O576:AQ576)-SUM($O663:AQ663)","v":0},{"$f":"SUM($O576:AR576)-SUM($O663:AR663)","v":0},{"$f":"SUM($O576:AS576)-SUM($O663:AS663)","v":0},{"$f":"SUM($O576:AT576)-SUM($O663:AT663)","v":0},{"$f":"SUM($O576:AU576)-SUM($O663:AU663)","v":0},{"$f":"SUM($O576:AV576)-SUM($O663:AV663)","v":0},{"$f":"SUM($O576:AW576)-SUM($O663:AW663)","v":0},{"$f":"SUM($O576:AX576)-SUM($O663:AX663)","v":0},{"$f":"SUM($O576:AY576)-SUM($O663:AY663)","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O577:O577)-SUM($O664:O664)","v":-18988355.75},{"$f":"SUM($O577:P577)-SUM($O664:P664)","v":-9904471.125},{"$f":"SUM($O577:Q577)-SUM($O664:Q664)","v":-820586.5},{"$f":"SUM($O577:R577)-SUM($O664:R664)","v":-821567.5},{"$f":"SUM($O577:S577)-SUM($O664:S664)","v":-823529.5},{"$f":"SUM($O577:T577)-SUM($O664:T664)","v":0},{"$f":"SUM($O577:U577)-SUM($O664:U664)","v":0},{"$f":"SUM($O577:V577)-SUM($O664:V664)","v":0},{"$f":"SUM($O577:W577)-SUM($O664:W664)","v":0},{"$f":"SUM($O577:X577)-SUM($O664:X664)","v":0},{"$f":"SUM($O577:Y577)-SUM($O664:Y664)","v":0},{"$f":"SUM($O577:Z577)-SUM($O664:Z664)","v":0},{"$f":"SUM($O577:AA577)-SUM($O664:AA664)","v":0},{"$f":"SUM($O577:AB577)-SUM($O664:AB664)","v":0},{"$f":"SUM($O577:AC577)-SUM($O664:AC664)","v":0},{"$f":"SUM($O577:AD577)-SUM($O664:AD664)","v":0},{"$f":"SUM($O577:AE577)-SUM($O664:AE664)","v":0},{"$f":"SUM($O577:AF577)-SUM($O664:AF664)","v":0},{"$f":"SUM($O577:AG577)-SUM($O664:AG664)","v":0},{"$f":"SUM($O577:AH577)-SUM($O664:AH664)","v":0},{"$f":"SUM($O577:AI577)-SUM($O664:AI664)","v":0},{"$f":"SUM($O577:AJ577)-SUM($O664:AJ664)","v":0},{"$f":"SUM($O577:AK577)-SUM($O664:AK664)","v":0},{"$f":"SUM($O577:AL577)-SUM($O664:AL664)","v":0},{"$f":"SUM($O577:AM577)-SUM($O664:AM664)","v":0},{"$f":"SUM($O577:AN577)-SUM($O664:AN664)","v":0},{"$f":"SUM($O577:AO577)-SUM($O664:AO664)","v":0},{"$f":"SUM($O577:AP577)-SUM($O664:AP664)","v":0},{"$f":"SUM($O577:AQ577)-SUM($O664:AQ664)","v":0},{"$f":"SUM($O577:AR577)-SUM($O664:AR664)","v":0},{"$f":"SUM($O577:AS577)-SUM($O664:AS664)","v":0},{"$f":"SUM($O577:AT577)-SUM($O664:AT664)","v":0},{"$f":"SUM($O577:AU577)-SUM($O664:AU664)","v":0},{"$f":"SUM($O577:AV577)-SUM($O664:AV664)","v":0},{"$f":"SUM($O577:AW577)-SUM($O664:AW664)","v":0},{"$f":"SUM($O577:AX577)-SUM($O664:AX664)","v":0},{"$f":"SUM($O577:AY577)-SUM($O664:AY664)","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O578:O578)-SUM($O665:O665)","v":-15684317.0499999},{"$f":"SUM($O578:P578)-SUM($O665:P665)","v":-12382355.529999901},{"$f":"SUM($O578:Q578)-SUM($O665:Q665)","v":-9080394.0099998992},{"$f":"SUM($O578:R578)-SUM($O665:R665)","v":-5778432.4899998996},{"$f":"SUM($O578:S578)-SUM($O665:S665)","v":-2476470.9699999001},{"$f":"SUM($O578:T578)-SUM($O665:T665)","v":0},{"$f":"SUM($O578:U578)-SUM($O665:U665)","v":0},{"$f":"SUM($O578:V578)-SUM($O665:V665)","v":0},{"$f":"SUM($O578:W578)-SUM($O665:W665)","v":0},{"$f":"SUM($O578:X578)-SUM($O665:X665)","v":0},{"$f":"SUM($O578:Y578)-SUM($O665:Y665)","v":0},{"$f":"SUM($O578:Z578)-SUM($O665:Z665)","v":0},{"$f":"SUM($O578:AA578)-SUM($O665:AA665)","v":0},{"$f":"SUM($O578:AB578)-SUM($O665:AB665)","v":0},{"$f":"SUM($O578:AC578)-SUM($O665:AC665)","v":0},{"$f":"SUM($O578:AD578)-SUM($O665:AD665)","v":0},{"$f":"SUM($O578:AE578)-SUM($O665:AE665)","v":0},{"$f":"SUM($O578:AF578)-SUM($O665:AF665)","v":0},{"$f":"SUM($O578:AG578)-SUM($O665:AG665)","v":0},{"$f":"SUM($O578:AH578)-SUM($O665:AH665)","v":0},{"$f":"SUM($O578:AI578)-SUM($O665:AI665)","v":0},{"$f":"SUM($O578:AJ578)-SUM($O665:AJ665)","v":0},{"$f":"SUM($O578:AK578)-SUM($O665:AK665)","v":0},{"$f":"SUM($O578:AL578)-SUM($O665:AL665)","v":0},{"$f":"SUM($O578:AM578)-SUM($O665:AM665)","v":0},{"$f":"SUM($O578:AN578)-SUM($O665:AN665)","v":0},{"$f":"SUM($O578:AO578)-SUM($O665:AO665)","v":0},{"$f":"SUM($O578:AP578)-SUM($O665:AP665)","v":0},{"$f":"SUM($O578:AQ578)-SUM($O665:AQ665)","v":0},{"$f":"SUM($O578:AR578)-SUM($O665:AR665)","v":0},{"$f":"SUM($O578:AS578)-SUM($O665:AS665)","v":0},{"$f":"SUM($O578:AT578)-SUM($O665:AT665)","v":0},{"$f":"SUM($O578:AU578)-SUM($O665:AU665)","v":0},{"$f":"SUM($O578:AV578)-SUM($O665:AV665)","v":0},{"$f":"SUM($O578:AW578)-SUM($O665:AW665)","v":0},{"$f":"SUM($O578:AX578)-SUM($O665:AX665)","v":0},{"$f":"SUM($O578:AY578)-SUM($O665:AY665)","v":0}]
["...",null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O579:O579)-SUM($O666:O666)","v":0},{"$f":"SUM($O579:P579)-SUM($O666:P666)","v":0},{"$f":"SUM($O579:Q579)-SUM($O666:Q666)","v":0},{"$f":"SUM($O579:R579)-SUM($O666:R666)","v":0},{"$f":"SUM($O579:S579)-SUM($O666:S666)","v":0},{"$f":"SUM($O579:T579)-SUM($O666:T666)","v":0},{"$f":"SUM($O579:U579)-SUM($O666:U666)","v":0},{"$f":"SUM($O579:V579)-SUM($O666:V666)","v":0},{"$f":"SUM($O579:W579)-SUM($O666:W666)","v":0},{"$f":"SUM($O579:X579)-SUM($O666:X666)","v":0},{"$f":"SUM($O579:Y579)-SUM($O666:Y666)","v":0},{"$f":"SUM($O579:Z579)-SUM($O666:Z666)","v":0},{"$f":"SUM($O579:AA579)-SUM($O666:AA666)","v":0},{"$f":"SUM($O579:AB579)-SUM($O666:AB666)","v":0},{"$f":"SUM($O579:AC579)-SUM($O666:AC666)","v":0},{"$f":"SUM($O579:AD579)-SUM($O666:AD666)","v":0},{"$f":"SUM($O579:AE579)-SUM($O666:AE666)","v":0},{"$f":"SUM($O579:AF579)-SUM($O666:AF666)","v":0},{"$f":"SUM($O579:AG579)-SUM($O666:AG666)","v":0},{"$f":"SUM($O579:AH579)-SUM($O666:AH666)","v":0},{"$f":"SUM($O579:AI579)-SUM($O666:AI666)","v":0},{"$f":"SUM($O579:AJ579)-SUM($O666:AJ666)","v":0},{"$f":"SUM($O579:AK579)-SUM($O666:AK666)","v":0},{"$f":"SUM($O579:AL579)-SUM($O666:AL666)","v":0},{"$f":"SUM($O579:AM579)-SUM($O666:AM666)","v":0},{"$f":"SUM($O579:AN579)-SUM($O666:AN666)","v":0},{"$f":"SUM($O579:AO579)-SUM($O666:AO666)","v":0},{"$f":"SUM($O579:AP579)-SUM($O666:AP666)","v":0},{"$f":"SUM($O579:AQ579)-SUM($O666:AQ666)","v":0},{"$f":"SUM($O579:AR579)-SUM($O666:AR666)","v":0},{"$f":"SUM($O579:AS579)-SUM($O666:AS666)","v":0},{"$f":"SUM($O579:AT579)-SUM($O666:AT666)","v":0},{"$f":"SUM($O579:AU579)-SUM($O666:AU666)","v":0},{"$f":"SUM($O579:AV579)-SUM($O666:AV666)","v":0},{"$f":"SUM($O579:AW579)-SUM($O666:AW666)","v":0},{"$f":"SUM($O579:AX579)-SUM($O666:AX666)","v":0},{"$f":"SUM($O579:AY579)-SUM($O666:AY666)","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O580:O580)-SUM($O667:O667)","v":0},{"$f":"SUM($O580:P580)-SUM($O667:P667)","v":0},{"$f":"SUM($O580:Q580)-SUM($O667:Q667)","v":0},{"$f":"SUM($O580:R580)-SUM($O667:R667)","v":0},{"$f":"SUM($O580:S580)-SUM($O667:S667)","v":0},{"$f":"SUM($O580:T580)-SUM($O667:T667)","v":0},{"$f":"SUM($O580:U580)-SUM($O667:U667)","v":0},{"$f":"SUM($O580:V580)-SUM($O667:V667)","v":0},{"$f":"SUM($O580:W580)-SUM($O667:W667)","v":0},{"$f":"SUM($O580:X580)-SUM($O667:X667)","v":0},{"$f":"SUM($O580:Y580)-SUM($O667:Y667)","v":0},{"$f":"SUM($O580:Z580)-SUM($O667:Z667)","v":0},{"$f":"SUM($O580:AA580)-SUM($O667:AA667)","v":0},{"$f":"SUM($O580:AB580)-SUM($O667:AB667)","v":0},{"$f":"SUM($O580:AC580)-SUM($O667:AC667)","v":0},{"$f":"SUM($O580:AD580)-SUM($O667:AD667)","v":0},{"$f":"SUM($O580:AE580)-SUM($O667:AE667)","v":0},{"$f":"SUM($O580:AF580)-SUM($O667:AF667)","v":0},{"$f":"SUM($O580:AG580)-SUM($O667:AG667)","v":0},{"$f":"SUM($O580:AH580)-SUM($O667:AH667)","v":0},{"$f":"SUM($O580:AI580)-SUM($O667:AI667)","v":0},{"$f":"SUM($O580:AJ580)-SUM($O667:AJ667)","v":0},{"$f":"SUM($O580:AK580)-SUM($O667:AK667)","v":0},{"$f":"SUM($O580:AL580)-SUM($O667:AL667)","v":0},{"$f":"SUM($O580:AM580)-SUM($O667:AM667)","v":0},{"$f":"SUM($O580:AN580)-SUM($O667:AN667)","v":0},{"$f":"SUM($O580:AO580)-SUM($O667:AO667)","v":0},{"$f":"SUM($O580:AP580)-SUM($O667:AP667)","v":0},{"$f":"SUM($O580:AQ580)-SUM($O667:AQ667)","v":0},{"$f":"SUM($O580:AR580)-SUM($O667:AR667)","v":0},{"$f":"SUM($O580:AS580)-SUM($O667:AS667)","v":0},{"$f":"SUM($O580:AT580)-SUM($O667:AT667)","v":0},{"$f":"SUM($O580:AU580)-SUM($O667:AU667)","v":0},{"$f":"SUM($O580:AV580)-SUM($O667:AV667)","v":0},{"$f":"SUM($O580:AW580)-SUM($O667:AW667)","v":0},{"$f":"SUM($O580:AX580)-SUM($O667:AX667)","v":0},{"$f":"SUM($O580:AY580)-SUM($O667:AY667)","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O581:O581)-SUM($O668:O668)","v":0},{"$f":"SUM($O581:P581)-SUM($O668:P668)","v":0},{"$f":"SUM($O581:Q581)-SUM($O668:Q668)","v":0},{"$f":"SUM($O581:R581)-SUM($O668:R668)","v":0},{"$f":"SUM($O581:S581)-SUM($O668:S668)","v":0},{"$f":"SUM($O581:T581)-SUM($O668:T668)","v":0},{"$f":"SUM($O581:U581)-SUM($O668:U668)","v":0},{"$f":"SUM($O581:V581)-SUM($O668:V668)","v":0},{"$f":"SUM($O581:W581)-SUM($O668:W668)","v":0},{"$f":"SUM($O581:X581)-SUM($O668:X668)","v":0},{"$f":"SUM($O581:Y581)-SUM($O668:Y668)","v":0},{"$f":"SUM($O581:Z581)-SUM($O668:Z668)","v":0},{"$f":"SUM($O581:AA581)-SUM($O668:AA668)","v":0},{"$f":"SUM($O581:AB581)-SUM($O668:AB668)","v":0},{"$f":"SUM($O581:AC581)-SUM($O668:AC668)","v":0},{"$f":"SUM($O581:AD581)-SUM($O668:AD668)","v":0},{"$f":"SUM($O581:AE581)-SUM($O668:AE668)","v":0},{"$f":"SUM($O581:AF581)-SUM($O668:AF668)","v":0},{"$f":"SUM($O581:AG581)-SUM($O668:AG668)","v":0},{"$f":"SUM($O581:AH581)-SUM($O668:AH668)","v":0},{"$f":"SUM($O581:AI581)-SUM($O668:AI668)","v":0},{"$f":"SUM($O581:AJ581)-SUM($O668:AJ668)","v":0},{"$f":"SUM($O581:AK581)-SUM($O668:AK668)","v":0},{"$f":"SUM($O581:AL581)-SUM($O668:AL668)","v":0},{"$f":"SUM($O581:AM581)-SUM($O668:AM668)","v":0},{"$f":"SUM($O581:AN581)-SUM($O668:AN668)","v":0},{"$f":"SUM($O581:AO581)-SUM($O668:AO668)","v":0},{"$f":"SUM($O581:AP581)-SUM($O668:AP668)","v":0},{"$f":"SUM($O581:AQ581)-SUM($O668:AQ668)","v":0},{"$f":"SUM($O581:AR581)-SUM($O668:AR668)","v":0},{"$f":"SUM($O581:AS581)-SUM($O668:AS668)","v":0},{"$f":"SUM($O581:AT581)-SUM($O668:AT668)","v":0},{"$f":"SUM($O581:AU581)-SUM($O668:AU668)","v":0},{"$f":"SUM($O581:AV581)-SUM($O668:AV668)","v":0},{"$f":"SUM($O581:AW581)-SUM($O668:AW668)","v":0},{"$f":"SUM($O581:AX581)-SUM($O668:AX668)","v":0},{"$f":"SUM($O581:AY581)-SUM($O668:AY668)","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O582:O582)-SUM($O669:O669)","v":0},{"$f":"SUM($O582:P582)-SUM($O669:P669)","v":0},{"$f":"SUM($O582:Q582)-SUM($O669:Q669)","v":0},{"$f":"SUM($O582:R582)-SUM($O669:R669)","v":0},{"$f":"SUM($O582:S582)-SUM($O669:S669)","v":0},{"$f":"SUM($O582:T582)-SUM($O669:T669)","v":0},{"$f":"SUM($O582:U582)-SUM($O669:U669)","v":0},{"$f":"SUM($O582:V582)-SUM($O669:V669)","v":0},{"$f":"SUM($O582:W582)-SUM($O669:W669)","v":0},{"$f":"SUM($O582:X582)-SUM($O669:X669)","v":0},{"$f":"SUM($O582:Y582)-SUM($O669:Y669)","v":0},{"$f":"SUM($O582:Z582)-SUM($O669:Z669)","v":0},{"$f":"SUM($O582:AA582)-SUM($O669:AA669)","v":0},{"$f":"SUM($O582:AB582)-SUM($O669:AB669)","v":0},{"$f":"SUM($O582:AC582)-SUM($O669:AC669)","v":0},{"$f":"SUM($O582:AD582)-SUM($O669:AD669)","v":0},{"$f":"SUM($O582:AE582)-SUM($O669:AE669)","v":0},{"$f":"SUM($O582:AF582)-SUM($O669:AF669)","v":0},{"$f":"SUM($O582:AG582)-SUM($O669:AG669)","v":0},{"$f":"SUM($O582:AH582)-SUM($O669:AH669)","v":0},{"$f":"SUM($O582:AI582)-SUM($O669:AI669)","v":0},{"$f":"SUM($O582:AJ582)-SUM($O669:AJ669)","v":0},{"$f":"SUM($O582:AK582)-SUM($O669:AK669)","v":0},{"$f":"SUM($O582:AL582)-SUM($O669:AL669)","v":0},{"$f":"SUM($O582:AM582)-SUM($O669:AM669)","v":0},{"$f":"SUM($O582:AN582)-SUM($O669:AN669)","v":0},{"$f":"SUM($O582:AO582)-SUM($O669:AO669)","v":0},{"$f":"SUM($O582:AP582)-SUM($O669:AP669)","v":0},{"$f":"SUM($O582:AQ582)-SUM($O669:AQ669)","v":0},{"$f":"SUM($O582:AR582)-SUM($O669:AR669)","v":0},{"$f":"SUM($O582:AS582)-SUM($O669:AS669)","v":0},{"$f":"SUM($O582:AT582)-SUM($O669:AT669)","v":0},{"$f":"SUM($O582:AU582)-SUM($O669:AU669)","v":0},{"$f":"SUM($O582:AV582)-SUM($O669:AV669)","v":0},{"$f":"SUM($O582:AW582)-SUM($O669:AW669)","v":0},{"$f":"SUM($O582:AX582)-SUM($O669:AX669)","v":0},{"$f":"SUM($O582:AY582)-SUM($O669:AY669)","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O583:O583)-SUM($O670:O670)","v":0},{"$f":"SUM($O583:P583)-SUM($O670:P670)","v":0},{"$f":"SUM($O583:Q583)-SUM($O670:Q670)","v":0},{"$f":"SUM($O583:R583)-SUM($O670:R670)","v":0},{"$f":"SUM($O583:S583)-SUM($O670:S670)","v":0},{"$f":"SUM($O583:T583)-SUM($O670:T670)","v":0},{"$f":"SUM($O583:U583)-SUM($O670:U670)","v":0},{"$f":"SUM($O583:V583)-SUM($O670:V670)","v":0},{"$f":"SUM($O583:W583)-SUM($O670:W670)","v":0},{"$f":"SUM($O583:X583)-SUM($O670:X670)","v":0},{"$f":"SUM($O583:Y583)-SUM($O670:Y670)","v":0},{"$f":"SUM($O583:Z583)-SUM($O670:Z670)","v":0},{"$f":"SUM($O583:AA583)-SUM($O670:AA670)","v":0},{"$f":"SUM($O583:AB583)-SUM($O670:AB670)","v":0},{"$f":"SUM($O583:AC583)-SUM($O670:AC670)","v":0},{"$f":"SUM($O583:AD583)-SUM($O670:AD670)","v":0},{"$f":"SUM($O583:AE583)-SUM($O670:AE670)","v":0},{"$f":"SUM($O583:AF583)-SUM($O670:AF670)","v":0},{"$f":"SUM($O583:AG583)-SUM($O670:AG670)","v":0},{"$f":"SUM($O583:AH583)-SUM($O670:AH670)","v":0},{"$f":"SUM($O583:AI583)-SUM($O670:AI670)","v":0},{"$f":"SUM($O583:AJ583)-SUM($O670:AJ670)","v":0},{"$f":"SUM($O583:AK583)-SUM($O670:AK670)","v":0},{"$f":"SUM($O583:AL583)-SUM($O670:AL670)","v":0},{"$f":"SUM($O583:AM583)-SUM($O670:AM670)","v":0},{"$f":"SUM($O583:AN583)-SUM($O670:AN670)","v":0},{"$f":"SUM($O583:AO583)-SUM($O670:AO670)","v":0},{"$f":"SUM($O583:AP583)-SUM($O670:AP670)","v":0},{"$f":"SUM($O583:AQ583)-SUM($O670:AQ670)","v":0},{"$f":"SUM($O583:AR583)-SUM($O670:AR670)","v":0},{"$f":"SUM($O583:AS583)-SUM($O670:AS670)","v":0},{"$f":"SUM($O583:AT583)-SUM($O670:AT670)","v":0},{"$f":"SUM($O583:AU583)-SUM($O670:AU670)","v":0},{"$f":"SUM($O583:AV583)-SUM($O670:AV670)","v":0},{"$f":"SUM($O583:AW583)-SUM($O670:AW670)","v":0},{"$f":"SUM($O583:AX583)-SUM($O670:AX670)","v":0},{"$f":"SUM($O583:AY583)-SUM($O670:AY670)","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O584:O584)-SUM($O671:O671)","v":0},{"$f":"SUM($O584:P584)-SUM($O671:P671)","v":0},{"$f":"SUM($O584:Q584)-SUM($O671:Q671)","v":0},{"$f":"SUM($O584:R584)-SUM($O671:R671)","v":0},{"$f":"SUM($O584:S584)-SUM($O671:S671)","v":0},{"$f":"SUM($O584:T584)-SUM($O671:T671)","v":0},{"$f":"SUM($O584:U584)-SUM($O671:U671)","v":0},{"$f":"SUM($O584:V584)-SUM($O671:V671)","v":0},{"$f":"SUM($O584:W584)-SUM($O671:W671)","v":0},{"$f":"SUM($O584:X584)-SUM($O671:X671)","v":0},{"$f":"SUM($O584:Y584)-SUM($O671:Y671)","v":0},{"$f":"SUM($O584:Z584)-SUM($O671:Z671)","v":0},{"$f":"SUM($O584:AA584)-SUM($O671:AA671)","v":0},{"$f":"SUM($O584:AB584)-SUM($O671:AB671)","v":0},{"$f":"SUM($O584:AC584)-SUM($O671:AC671)","v":0},{"$f":"SUM($O584:AD584)-SUM($O671:AD671)","v":0},{"$f":"SUM($O584:AE584)-SUM($O671:AE671)","v":0},{"$f":"SUM($O584:AF584)-SUM($O671:AF671)","v":0},{"$f":"SUM($O584:AG584)-SUM($O671:AG671)","v":0},{"$f":"SUM($O584:AH584)-SUM($O671:AH671)","v":0},{"$f":"SUM($O584:AI584)-SUM($O671:AI671)","v":0},{"$f":"SUM($O584:AJ584)-SUM($O671:AJ671)","v":0},{"$f":"SUM($O584:AK584)-SUM($O671:AK671)","v":0},{"$f":"SUM($O584:AL584)-SUM($O671:AL671)","v":0},{"$f":"SUM($O584:AM584)-SUM($O671:AM671)","v":0},{"$f":"SUM($O584:AN584)-SUM($O671:AN671)","v":0},{"$f":"SUM($O584:AO584)-SUM($O671:AO671)","v":0},{"$f":"SUM($O584:AP584)-SUM($O671:AP671)","v":0},{"$f":"SUM($O584:AQ584)-SUM($O671:AQ671)","v":0},{"$f":"SUM($O584:AR584)-SUM($O671:AR671)","v":0},{"$f":"SUM($O584:AS584)-SUM($O671:AS671)","v":0},{"$f":"SUM($O584:AT584)-SUM($O671:AT671)","v":0},{"$f":"SUM($O584:AU584)-SUM($O671:AU671)","v":0},{"$f":"SUM($O584:AV584)-SUM($O671:AV671)","v":0},{"$f":"SUM($O584:AW584)-SUM($O671:AW671)","v":0},{"$f":"SUM($O584:AX584)-SUM($O671:AX671)","v":0},{"$f":"SUM($O584:AY584)-SUM($O671:AY671)","v":0}]
[null,null,null,{"$f":"\"Total \"&D675","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O676:O700)","v":-8714209.8789692298},3761627.3565979786,15352434.88756468,18155000.314682283,22936645.366420023,27400476.121925492,29010778.418577593,30189174.898572437,31210855.793715976,39605817.547989778,41551681.499589249,48274744.766905494,54642708.654050991,57010495.343135737,61633166.732974835,64529531.011358976,65429445.180658437,64902767.185217373,65815575.019475169,69386635.836294666,70886764.435615763,69100084.405968755,68588335.894583672,67138961.430816531,67639376.218135536,68448620.070855469,69580213.791006655,69853049.513295889,67753748.441182181,69168991.688335314,65981908.585529029,63938934.124606267,{"$f":"SUM(AU676:AU700)","v":61479353.5103295},58933423.277248032,56962998.019474,54827139.862842076,51833974.780897841]
[]
[]
[]
[null,null,null,"PROPERTY TAX"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$55:D$79,$C709,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C709,1)","v":"Capital"},4,null,{"$f":"Input!I5","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$55:D$79,$C710,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I6","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I7","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I711,1-SUM($N205:N205))*(O$2<=$H711)","v":1},{"$f":"MAX($I711,1-SUM($N205:O205))*(P$2<=$H711)","v":0.9901729169707929},{"$f":"MAX($I711,1-SUM($N205:P205))*(Q$2<=$H711)","v":0.97051875091237871},{"$f":"MAX($I711,1-SUM($N205:Q205))*(R$2<=$H711)","v":0.95086458485396441},{"$f":"MAX($I711,1-SUM($N205:R205))*(S$2<=$H711)","v":0.93121041879555022},{"$f":"MAX($I711,1-SUM($N205:S205))*(T$2<=$H711)","v":0.91155625273713603},{"$f":"MAX($I711,1-SUM($N205:T205))*(U$2<=$H711)","v":0.89190208667872173},{"$f":"MAX($I711,1-SUM($N205:U205))*(V$2<=$H711)","v":0.87224792062030754},{"$f":"MAX($I711,1-SUM($N205:V205))*(W$2<=$H711)","v":0.85259375456189335},{"$f":"MAX($I711,1-SUM($N205:W205))*(X$2<=$H711)","v":0.83293958850347916},{"$f":"MAX($I711,1-SUM($N205:X205))*(Y$2<=$H711)","v":0.81328542244506496},{"$f":"MAX($I711,1-SUM($N205:Y205))*(Z$2<=$H711)","v":0.79363125638665066},{"$f":"MAX($I711,1-SUM($N205:Z205))*(AA$2<=$H711)","v":0.77397709032823647},{"$f":"MAX($I711,1-SUM($N205:AA205))*(AB$2<=$H711)","v":0.75432292426982228},{"$f":"MAX($I711,1-SUM($N205:AB205))*(AC$2<=$H711)","v":0.73466875821140798},{"$f":"MAX($I711,1-SUM($N205:AC205))*(AD$2<=$H711)","v":0.71501459215299379},{"$f":"MAX($I711,1-SUM($N205:AD205))*(AE$2<=$H711)","v":0.6953604260945796},{"$f":"MAX($I711,1-SUM($N205:AE205))*(AF$2<=$H711)","v":0.6757062600361653},{"$f":"MAX($I711,1-SUM($N205:AF205))*(AG$2<=$H711)","v":0.65605209397775099},{"$f":"MAX($I711,1-SUM($N205:AG205))*(AH$2<=$H711)","v":0.6363979279193368},{"$f":"MAX($I711,1-SUM($N205:AH205))*(AI$2<=$H711)","v":0.61674376186092261},{"$f":"MAX($I711,1-SUM($N205:AI205))*(AJ$2<=$H711)","v":0.59708959580250831},{"$f":"MAX($I711,1-SUM($N205:AJ205))*(AK$2<=$H711)","v":0.57743542974409401},{"$f":"MAX($I711,1-SUM($N205:AK205))*(AL$2<=$H711)","v":0.55778126368567982},{"$f":"MAX($I711,1-SUM($N205:AL205))*(AM$2<=$H711)","v":0.53812709762726563},{"$f":"MAX($I711,1-SUM($N205:AM205))*(AN$2<=$H711)","v":0.51847293156885133},{"$f":"MAX($I711,1-SUM($N205:AN205))*(AO$2<=$H711)","v":0.49881876551043713},{"$f":"MAX($I711,1-SUM($N205:AO205))*(AP$2<=$H711)","v":0.47916459945202294},{"$f":"MAX($I711,1-SUM($N205:AP205))*(AQ$2<=$H711)","v":0.45951043339360875},{"$f":"MAX($I711,1-SUM($N205:AQ205))*(AR$2<=$H711)","v":0.43985626733519456},{"$f":"MAX($I711,1-SUM($N205:AR205))*(AS$2<=$H711)","v":0.42020210127678037},{"$f":"MAX($I711,1-SUM($N205:AS205))*(AT$2<=$H711)","v":0.40054793521836618},{"$f":"MAX($I711,1-SUM($N205:AT205))*(AU$2<=$H711)","v":0.38089376915995199},{"$f":"MAX($I711,1-SUM($N205:AU205))*(AV$2<=$H711)","v":0.3612396031015378},{"$f":"MAX($I711,1-SUM($N205:AV205))*(AW$2<=$H711)","v":0.34158543704312361},{"$f":"MAX($I711,1-SUM($N205:AW205))*(AX$2<=$H711)","v":0.32193127098470942},{"$f":"MAX($I711,1-SUM($N205:AX205))*(AY$2<=$H711)","v":0.30227710492629523}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I8","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I712,1-SUM($N206:N206))*(O$2<=$H712)","v":1},{"$f":"MAX($I712,1-SUM($N206:O206))*(P$2<=$H712)","v":0.9901729169707929},{"$f":"MAX($I712,1-SUM($N206:P206))*(Q$2<=$H712)","v":0.97051875091237871},{"$f":"MAX($I712,1-SUM($N206:Q206))*(R$2<=$H712)","v":0.95086458485396441},{"$f":"MAX($I712,1-SUM($N206:R206))*(S$2<=$H712)","v":0.93121041879555022},{"$f":"MAX($I712,1-SUM($N206:S206))*(T$2<=$H712)","v":0.91155625273713603},{"$f":"MAX($I712,1-SUM($N206:T206))*(U$2<=$H712)","v":0.89190208667872173},{"$f":"MAX($I712,1-SUM($N206:U206))*(V$2<=$H712)","v":0.87224792062030754},{"$f":"MAX($I712,1-SUM($N206:V206))*(W$2<=$H712)","v":0.85259375456189335},{"$f":"MAX($I712,1-SUM($N206:W206))*(X$2<=$H712)","v":0.83293958850347916},{"$f":"MAX($I712,1-SUM($N206:X206))*(Y$2<=$H712)","v":0.81328542244506496},{"$f":"MAX($I712,1-SUM($N206:Y206))*(Z$2<=$H712)","v":0.79363125638665066},{"$f":"MAX($I712,1-SUM($N206:Z206))*(AA$2<=$H712)","v":0.77397709032823647},{"$f":"MAX($I712,1-SUM($N206:AA206))*(AB$2<=$H712)","v":0.75432292426982228},{"$f":"MAX($I712,1-SUM($N206:AB206))*(AC$2<=$H712)","v":0.73466875821140798},{"$f":"MAX($I712,1-SUM($N206:AC206))*(AD$2<=$H712)","v":0.71501459215299379},{"$f":"MAX($I712,1-SUM($N206:AD206))*(AE$2<=$H712)","v":0.6953604260945796},{"$f":"MAX($I712,1-SUM($N206:AE206))*(AF$2<=$H712)","v":0.6757062600361653},{"$f":"MAX($I712,1-SUM($N206:AF206))*(AG$2<=$H712)","v":0.65605209397775099},{"$f":"MAX($I712,1-SUM($N206:AG206))*(AH$2<=$H712)","v":0.6363979279193368},{"$f":"MAX($I712,1-SUM($N206:AH206))*(AI$2<=$H712)","v":0.61674376186092261},{"$f":"MAX($I712,1-SUM($N206:AI206))*(AJ$2<=$H712)","v":0.59708959580250831},{"$f":"MAX($I712,1-SUM($N206:AJ206))*(AK$2<=$H712)","v":0.57743542974409401},{"$f":"MAX($I712,1-SUM($N206:AK206))*(AL$2<=$H712)","v":0.55778126368567982},{"$f":"MAX($I712,1-SUM($N206:AL206))*(AM$2<=$H712)","v":0.53812709762726563},{"$f":"MAX($I712,1-SUM($N206:AM206))*(AN$2<=$H712)","v":0.51847293156885133},{"$f":"MAX($I712,1-SUM($N206:AN206))*(AO$2<=$H712)","v":0.49881876551043713},{"$f":"MAX($I712,1-SUM($N206:AO206))*(AP$2<=$H712)","v":0.47916459945202294},{"$f":"MAX($I712,1-SUM($N206:AP206))*(AQ$2<=$H712)","v":0.45951043339360875},{"$f":"MAX($I712,1-SUM($N206:AQ206))*(AR$2<=$H712)","v":0.43985626733519456},{"$f":"MAX($I712,1-SUM($N206:AR206))*(AS$2<=$H712)","v":0.42020210127678037},{"$f":"MAX($I712,1-SUM($N206:AS206))*(AT$2<=$H712)","v":0.40054793521836618},{"$f":"MAX($I712,1-SUM($N206:AT206))*(AU$2<=$H712)","v":0.38089376915995199},{"$f":"MAX($I712,1-SUM($N206:AU206))*(AV$2<=$H712)","v":0.3612396031015378},{"$f":"MAX($I712,1-SUM($N206:AV206))*(AW$2<=$H712)","v":0.34158543704312361},{"$f":"MAX($I712,1-SUM($N206:AW206))*(AX$2<=$H712)","v":0.32193127098470942},{"$f":"MAX($I712,1-SUM($N206:AX206))*(AY$2<=$H712)","v":0.30227710492629523}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I9","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I713,1-SUM($N207:N207))*(O$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:O207))*(P$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:P207))*(Q$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Q207))*(R$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:R207))*(S$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:S207))*(T$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:T207))*(U$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:U207))*(V$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:V207))*(W$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:W207))*(X$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:X207))*(Y$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Y207))*(Z$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Z207))*(AA$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AA207))*(AB$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AB207))*(AC$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AC207))*(AD$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AD207))*(AE$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AE207))*(AF$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AF207))*(AG$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AG207))*(AH$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AH207))*(AI$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AI207))*(AJ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AJ207))*(AK$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AK207))*(AL$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AL207))*(AM$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AM207))*(AN$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AN207))*(AO$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AO207))*(AP$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AP207))*(AQ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AQ207))*(AR$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AR207))*(AS$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AS207))*(AT$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AT207))*(AU$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AU207))*(AV$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AV207))*(AW$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AW207))*(AX$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AX207))*(AY$2<=$H713)","v":1}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I10","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I714,1-SUM($N208:N208))*(O$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:O208))*(P$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:P208))*(Q$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Q208))*(R$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:R208))*(S$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:S208))*(T$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:T208))*(U$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:U208))*(V$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:V208))*(W$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:W208))*(X$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:X208))*(Y$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Y208))*(Z$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Z208))*(AA$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AA208))*(AB$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AB208))*(AC$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AC208))*(AD$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AD208))*(AE$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AE208))*(AF$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AF208))*(AG$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AG208))*(AH$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AH208))*(AI$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AI208))*(AJ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AJ208))*(AK$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AK208))*(AL$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AL208))*(AM$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AM208))*(AN$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AN208))*(AO$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AO208))*(AP$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AP208))*(AQ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AQ208))*(AR$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AR208))*(AS$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AS208))*(AT$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AT208))*(AU$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AU208))*(AV$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AV208))*(AW$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AW208))*(AX$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AX208))*(AY$2<=$H714)","v":1}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I11","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I715,1-SUM($N209:N209))*(O$2<=$H715)","v":1},{"$f":"MAX($I715,1-SUM($N209:O209))*(P$2<=$H715)","v":0.2},{"$f":"MAX($I715,1-SUM($N209:P209))*(Q$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Q209))*(R$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:R209))*(S$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:S209))*(T$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:T209))*(U$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:U209))*(V$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:V209))*(W$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:W209))*(X$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:X209))*(Y$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Y209))*(Z$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Z209))*(AA$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AA209))*(AB$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AB209))*(AC$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AC209))*(AD$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AD209))*(AE$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AE209))*(AF$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AF209))*(AG$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AG209))*(AH$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AH209))*(AI$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AI209))*(AJ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AJ209))*(AK$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AK209))*(AL$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AL209))*(AM$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AM209))*(AN$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AN209))*(AO$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AO209))*(AP$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AP209))*(AQ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AQ209))*(AR$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AR209))*(AS$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AS209))*(AT$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AT209))*(AU$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AU209))*(AV$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AV209))*(AW$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AW209))*(AX$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AX209))*(AY$2<=$H715)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I12","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I716,1-SUM($N210:N210))*(O$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:O210))*(P$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:P210))*(Q$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Q210))*(R$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:R210))*(S$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:S210))*(T$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:T210))*(U$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:U210))*(V$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:V210))*(W$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:W210))*(X$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:X210))*(Y$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Y210))*(Z$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Z210))*(AA$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AA210))*(AB$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AB210))*(AC$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AC210))*(AD$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AD210))*(AE$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AE210))*(AF$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AF210))*(AG$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AG210))*(AH$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AH210))*(AI$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AI210))*(AJ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AJ210))*(AK$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AK210))*(AL$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AL210))*(AM$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AM210))*(AN$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AN210))*(AO$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AO210))*(AP$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AP210))*(AQ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AQ210))*(AR$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AR210))*(AS$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AS210))*(AT$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AT210))*(AU$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AU210))*(AV$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AV210))*(AW$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AW210))*(AX$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AX210))*(AY$2<=$H716)","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I13","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I717,1-SUM($N211:N211))*(O$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:O211))*(P$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:P211))*(Q$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Q211))*(R$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:R211))*(S$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:S211))*(T$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:T211))*(U$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:U211))*(V$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:V211))*(W$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:W211))*(X$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:X211))*(Y$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Y211))*(Z$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Z211))*(AA$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AA211))*(AB$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AB211))*(AC$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AC211))*(AD$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AD211))*(AE$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AE211))*(AF$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AF211))*(AG$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AG211))*(AH$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AH211))*(AI$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AI211))*(AJ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AJ211))*(AK$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AK211))*(AL$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AL211))*(AM$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AM211))*(AN$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AN211))*(AO$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AO211))*(AP$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AP211))*(AQ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AQ211))*(AR$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AR211))*(AS$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AS211))*(AT$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AT211))*(AU$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AU211))*(AV$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AV211))*(AW$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AW211))*(AX$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AX211))*(AY$2<=$H717)","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I14","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I718,1-SUM($N212:N212))*(O$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:O212))*(P$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:P212))*(Q$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Q212))*(R$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:R212))*(S$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:S212))*(T$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:T212))*(U$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:U212))*(V$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:V212))*(W$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:W212))*(X$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:X212))*(Y$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Y212))*(Z$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Z212))*(AA$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AA212))*(AB$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AB212))*(AC$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AC212))*(AD$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AD212))*(AE$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AE212))*(AF$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AF212))*(AG$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AG212))*(AH$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AH212))*(AI$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AI212))*(AJ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AJ212))*(AK$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AK212))*(AL$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AL212))*(AM$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AM212))*(AN$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AN212))*(AO$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AO212))*(AP$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AP212))*(AQ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AQ212))*(AR$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AR212))*(AS$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AS212))*(AT$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AT212))*(AU$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AU212))*(AV$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AV212))*(AW$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AW212))*(AX$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AX212))*(AY$2<=$H718)","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I15","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I719,1-SUM($N213:N213))*(O$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:O213))*(P$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:P213))*(Q$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Q213))*(R$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:R213))*(S$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:S213))*(T$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:T213))*(U$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:U213))*(V$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:V213))*(W$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:W213))*(X$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:X213))*(Y$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Y213))*(Z$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Z213))*(AA$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AA213))*(AB$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AB213))*(AC$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AC213))*(AD$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AD213))*(AE$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AE213))*(AF$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AF213))*(AG$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AG213))*(AH$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AH213))*(AI$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AI213))*(AJ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AJ213))*(AK$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AK213))*(AL$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AL213))*(AM$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AM213))*(AN$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AN213))*(AO$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AO213))*(AP$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AP213))*(AQ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AQ213))*(AR$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AR213))*(AS$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AS213))*(AT$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AT213))*(AU$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AU213))*(AV$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AV213))*(AW$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AW213))*(AX$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AX213))*(AY$2<=$H719)","v":1}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I16","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I720,1-SUM($N214:N214))*(O$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:O214))*(P$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:P214))*(Q$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Q214))*(R$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:R214))*(S$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:S214))*(T$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:T214))*(U$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:U214))*(V$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:V214))*(W$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:W214))*(X$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:X214))*(Y$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Y214))*(Z$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Z214))*(AA$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AA214))*(AB$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AB214))*(AC$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AC214))*(AD$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AD214))*(AE$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AE214))*(AF$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AF214))*(AG$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AG214))*(AH$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AH214))*(AI$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AI214))*(AJ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AJ214))*(AK$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AK214))*(AL$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AL214))*(AM$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AM214))*(AN$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AN214))*(AO$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AO214))*(AP$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AP214))*(AQ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AQ214))*(AR$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AR214))*(AS$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AS214))*(AT$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AT214))*(AU$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AU214))*(AV$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AV214))*(AW$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AW214))*(AX$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AX214))*(AY$2<=$H720)","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I17","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I721,1-SUM($N215:N215))*(O$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:O215))*(P$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:P215))*(Q$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Q215))*(R$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:R215))*(S$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:S215))*(T$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:T215))*(U$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:U215))*(V$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:V215))*(W$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:W215))*(X$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:X215))*(Y$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Y215))*(Z$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Z215))*(AA$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AA215))*(AB$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AB215))*(AC$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AC215))*(AD$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AD215))*(AE$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AE215))*(AF$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AF215))*(AG$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AG215))*(AH$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AH215))*(AI$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AI215))*(AJ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AJ215))*(AK$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AK215))*(AL$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AL215))*(AM$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AM215))*(AN$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AN215))*(AO$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AO215))*(AP$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AP215))*(AQ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AQ215))*(AR$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AR215))*(AS$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AS215))*(AT$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AT215))*(AU$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AU215))*(AV$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AV215))*(AW$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AW215))*(AX$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AX215))*(AY$2<=$H721)","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I18","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I722,1-SUM($N216:N216))*(O$2<=$H722)","v":1},{"$f":"MAX($I722,1-SUM($N216:O216))*(P$2<=$H722)","v":0.2},{"$f":"MAX($I722,1-SUM($N216:P216))*(Q$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Q216))*(R$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:R216))*(S$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:S216))*(T$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:T216))*(U$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:U216))*(V$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:V216))*(W$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:W216))*(X$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:X216))*(Y$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Y216))*(Z$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Z216))*(AA$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AA216))*(AB$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AB216))*(AC$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AC216))*(AD$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AD216))*(AE$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AE216))*(AF$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AF216))*(AG$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AG216))*(AH$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AH216))*(AI$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AI216))*(AJ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AJ216))*(AK$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AK216))*(AL$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AL216))*(AM$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AM216))*(AN$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AN216))*(AO$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AO216))*(AP$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AP216))*(AQ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AQ216))*(AR$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AR216))*(AS$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AS216))*(AT$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AT216))*(AU$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AU216))*(AV$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AV216))*(AW$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AW216))*(AX$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AX216))*(AY$2<=$H722)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I19","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I723,1-SUM($N217:N217))*(O$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:O217))*(P$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:P217))*(Q$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Q217))*(R$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:R217))*(S$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:S217))*(T$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:T217))*(U$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:U217))*(V$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:V217))*(W$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:W217))*(X$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:X217))*(Y$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Y217))*(Z$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Z217))*(AA$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AA217))*(AB$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AB217))*(AC$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AC217))*(AD$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AD217))*(AE$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AE217))*(AF$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AF217))*(AG$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AG217))*(AH$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AH217))*(AI$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AI217))*(AJ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AJ217))*(AK$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AK217))*(AL$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AL217))*(AM$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AM217))*(AN$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AN217))*(AO$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AO217))*(AP$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AP217))*(AQ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AQ217))*(AR$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AR217))*(AS$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AS217))*(AT$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AT217))*(AU$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AU217))*(AV$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AV217))*(AW$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AW217))*(AX$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AX217))*(AY$2<=$H723)","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I20","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I724,1-SUM($N218:N218))*(O$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:O218))*(P$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:P218))*(Q$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Q218))*(R$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:R218))*(S$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:S218))*(T$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:T218))*(U$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:U218))*(V$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:V218))*(W$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:W218))*(X$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:X218))*(Y$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Y218))*(Z$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Z218))*(AA$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AA218))*(AB$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AB218))*(AC$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AC218))*(AD$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AD218))*(AE$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AE218))*(AF$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AF218))*(AG$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AG218))*(AH$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AH218))*(AI$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AI218))*(AJ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AJ218))*(AK$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AK218))*(AL$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AL218))*(AM$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AM218))*(AN$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AN218))*(AO$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AO218))*(AP$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AP218))*(AQ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AQ218))*(AR$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AR218))*(AS$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AS218))*(AT$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AT218))*(AU$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AU218))*(AV$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AV218))*(AW$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AW218))*(AX$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AX218))*(AY$2<=$H724)","v":1}]
[null,null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Input!I21","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I725,1-SUM($N219:N219))*(O$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:O219))*(P$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:P219))*(Q$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:Q219))*(R$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:R219))*(S$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:S219))*(T$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:T219))*(U$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:U219))*(V$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:V219))*(W$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:W219))*(X$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:X219))*(Y$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:Y219))*(Z$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:Z219))*(AA$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AA219))*(AB$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AB219))*(AC$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AC219))*(AD$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AD219))*(AE$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AE219))*(AF$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AF219))*(AG$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AG219))*(AH$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AH219))*(AI$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AI219))*(AJ$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AJ219))*(AK$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AK219))*(AL$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AL219))*(AM$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AM219))*(AN$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AN219))*(AO$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AO219))*(AP$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AP219))*(AQ$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AQ219))*(AR$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AR219))*(AS$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AS219))*(AT$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AT219))*(AU$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AU219))*(AV$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AV219))*(AW$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AW219))*(AX$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:AX219))*(AY$2<=$H725)","v":1}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I22","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I726,1-SUM($N220:N220))*(O$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:O220))*(P$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:P220))*(Q$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:Q220))*(R$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:R220))*(S$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:S220))*(T$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:T220))*(U$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:U220))*(V$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:V220))*(W$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:W220))*(X$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:X220))*(Y$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:Y220))*(Z$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:Z220))*(AA$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AA220))*(AB$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AB220))*(AC$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AC220))*(AD$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AD220))*(AE$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AE220))*(AF$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AF220))*(AG$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AG220))*(AH$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AH220))*(AI$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AI220))*(AJ$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AJ220))*(AK$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AK220))*(AL$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AL220))*(AM$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AM220))*(AN$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AN220))*(AO$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AO220))*(AP$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AP220))*(AQ$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AQ220))*(AR$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AR220))*(AS$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AS220))*(AT$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AT220))*(AU$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AU220))*(AV$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AV220))*(AW$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AW220))*(AX$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:AX220))*(AY$2<=$H726)","v":1}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I23","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I727,1-SUM($N221:N221))*(O$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:O221))*(P$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:P221))*(Q$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:Q221))*(R$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:R221))*(S$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:S221))*(T$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:T221))*(U$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:U221))*(V$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:V221))*(W$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:W221))*(X$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:X221))*(Y$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:Y221))*(Z$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:Z221))*(AA$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AA221))*(AB$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AB221))*(AC$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AC221))*(AD$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AD221))*(AE$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AE221))*(AF$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AF221))*(AG$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AG221))*(AH$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AH221))*(AI$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AI221))*(AJ$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AJ221))*(AK$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AK221))*(AL$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AL221))*(AM$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AM221))*(AN$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AN221))*(AO$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AO221))*(AP$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AP221))*(AQ$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AQ221))*(AR$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AR221))*(AS$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AS221))*(AT$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AT221))*(AU$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AU221))*(AV$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AV221))*(AW$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AW221))*(AX$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:AX221))*(AY$2<=$H727)","v":1}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I24","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I728,1-SUM($N222:N222))*(O$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:O222))*(P$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:P222))*(Q$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Q222))*(R$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:R222))*(S$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:S222))*(T$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:T222))*(U$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:U222))*(V$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:V222))*(W$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:W222))*(X$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:X222))*(Y$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Y222))*(Z$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Z222))*(AA$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AA222))*(AB$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AB222))*(AC$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AC222))*(AD$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AD222))*(AE$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AE222))*(AF$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AF222))*(AG$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AG222))*(AH$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AH222))*(AI$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AI222))*(AJ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AJ222))*(AK$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AK222))*(AL$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AL222))*(AM$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AM222))*(AN$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AN222))*(AO$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AO222))*(AP$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AP222))*(AQ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AQ222))*(AR$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AR222))*(AS$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AS222))*(AT$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AT222))*(AU$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AU222))*(AV$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AV222))*(AW$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AW222))*(AX$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AX222))*(AY$2<=$H728)","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I25","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I729,1-SUM($N223:N223))*(O$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:O223))*(P$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:P223))*(Q$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Q223))*(R$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:R223))*(S$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:S223))*(T$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:T223))*(U$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:U223))*(V$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:V223))*(W$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:W223))*(X$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:X223))*(Y$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Y223))*(Z$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Z223))*(AA$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AA223))*(AB$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AB223))*(AC$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AC223))*(AD$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AD223))*(AE$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AE223))*(AF$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AF223))*(AG$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AG223))*(AH$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AH223))*(AI$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AI223))*(AJ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AJ223))*(AK$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AK223))*(AL$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AL223))*(AM$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AM223))*(AN$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AN223))*(AO$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AO223))*(AP$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AP223))*(AQ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AQ223))*(AR$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AR223))*(AS$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AS223))*(AT$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AT223))*(AU$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AU223))*(AV$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AV223))*(AW$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AW223))*(AX$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AX223))*(AY$2<=$H729)","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I26","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I730,1-SUM($N224:N224))*(O$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:O224))*(P$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:P224))*(Q$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Q224))*(R$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:R224))*(S$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:S224))*(T$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:T224))*(U$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:U224))*(V$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:V224))*(W$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:W224))*(X$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:X224))*(Y$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Y224))*(Z$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Z224))*(AA$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AA224))*(AB$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AB224))*(AC$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AC224))*(AD$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AD224))*(AE$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AE224))*(AF$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AF224))*(AG$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AG224))*(AH$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AH224))*(AI$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AI224))*(AJ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AJ224))*(AK$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AK224))*(AL$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AL224))*(AM$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AM224))*(AN$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AN224))*(AO$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AO224))*(AP$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AP224))*(AQ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AQ224))*(AR$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AR224))*(AS$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AS224))*(AT$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AT224))*(AU$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AU224))*(AV$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AV224))*(AW$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AW224))*(AX$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AX224))*(AY$2<=$H730)","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I27","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I731,1-SUM($N225:N225))*(O$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:O225))*(P$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:P225))*(Q$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Q225))*(R$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:R225))*(S$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:S225))*(T$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:T225))*(U$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:U225))*(V$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:V225))*(W$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:W225))*(X$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:X225))*(Y$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Y225))*(Z$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Z225))*(AA$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AA225))*(AB$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AB225))*(AC$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AC225))*(AD$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AD225))*(AE$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AE225))*(AF$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AF225))*(AG$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AG225))*(AH$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AH225))*(AI$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AI225))*(AJ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AJ225))*(AK$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AK225))*(AL$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AL225))*(AM$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AM225))*(AN$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AN225))*(AO$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AO225))*(AP$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AP225))*(AQ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AQ225))*(AR$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AR225))*(AS$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AS225))*(AT$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AT225))*(AU$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AU225))*(AV$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AV225))*(AW$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AW225))*(AX$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AX225))*(AY$2<=$H731)","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I28","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I732,1-SUM($N226:N226))*(O$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:O226))*(P$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:P226))*(Q$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Q226))*(R$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:R226))*(S$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:S226))*(T$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:T226))*(U$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:U226))*(V$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:V226))*(W$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:W226))*(X$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:X226))*(Y$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Y226))*(Z$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Z226))*(AA$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AA226))*(AB$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AB226))*(AC$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AC226))*(AD$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AD226))*(AE$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AE226))*(AF$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AF226))*(AG$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AG226))*(AH$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AH226))*(AI$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AI226))*(AJ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AJ226))*(AK$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AK226))*(AL$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AL226))*(AM$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AM226))*(AN$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AN226))*(AO$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AO226))*(AP$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AP226))*(AQ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AQ226))*(AR$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AR226))*(AS$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AS226))*(AT$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AT226))*(AU$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AU226))*(AV$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AV226))*(AW$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AW226))*(AX$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AX226))*(AY$2<=$H732)","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I29","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I733,1-SUM($N227:N227))*(O$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:O227))*(P$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:P227))*(Q$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Q227))*(R$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:R227))*(S$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:S227))*(T$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:T227))*(U$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:U227))*(V$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:V227))*(W$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:W227))*(X$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:X227))*(Y$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Y227))*(Z$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Z227))*(AA$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AA227))*(AB$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AB227))*(AC$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AC227))*(AD$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AD227))*(AE$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AE227))*(AF$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AF227))*(AG$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AG227))*(AH$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AH227))*(AI$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AI227))*(AJ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AJ227))*(AK$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AK227))*(AL$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AL227))*(AM$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AM227))*(AN$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AN227))*(AO$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AO227))*(AP$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AP227))*(AQ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AQ227))*(AR$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AR227))*(AS$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AS227))*(AT$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AT227))*(AU$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AU227))*(AV$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AV227))*(AW$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AW227))*(AX$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AX227))*(AY$2<=$H733)","v":1}]
[null,null,null,{"$f":"D708","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!M4","v":"Percent Subject ot Property Tax"}]
[{"$f":"+A10","v":"Base"},null,{"$f":"C737+1","v":1},{"$f":"INDEX(D$55:D$79,$C738,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C738,1)","v":"Capital"},4,null,null,{"$f":"Input!M5","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O174:O174,N(OFFSET($O709:O709,0,MAX(COLUMN($O709:O709))-COLUMN($O709:O709),1,1)))*$I738","v":90048855.194113508},{"$f":"SUMPRODUCT($O174:P174,N(OFFSET($O709:P709,0,MAX(COLUMN($O709:P709))-COLUMN($O709:P709),1,1)))*$I738","v":86473676.453402117},{"$f":"SUMPRODUCT($O174:Q174,N(OFFSET($O709:Q709,0,MAX(COLUMN($O709:Q709))-COLUMN($O709:Q709),1,1)))*$I738","v":82898497.703566864},{"$f":"SUMPRODUCT($O174:R174,N(OFFSET($O709:R709,0,MAX(COLUMN($O709:R709))-COLUMN($O709:R709),1,1)))*$I738","v":79323318.953731611},{"$f":"SUMPRODUCT($O174:S174,N(OFFSET($O709:S709,0,MAX(COLUMN($O709:S709))-COLUMN($O709:S709),1,1)))*$I738","v":75748140.203896359},{"$f":"SUMPRODUCT($O174:T174,N(OFFSET($O709:T709,0,MAX(COLUMN($O709:T709))-COLUMN($O709:T709),1,1)))*$I738","v":72172961.454061121},{"$f":"SUMPRODUCT($O174:U174,N(OFFSET($O709:U709,0,MAX(COLUMN($O709:U709))-COLUMN($O709:U709),1,1)))*$I738","v":68597782.704225853},{"$f":"SUMPRODUCT($O174:V174,N(OFFSET($O709:V709,0,MAX(COLUMN($O709:V709))-COLUMN($O709:V709),1,1)))*$I738","v":65022603.9543906},{"$f":"SUMPRODUCT($O174:W174,N(OFFSET($O709:W709,0,MAX(COLUMN($O709:W709))-COLUMN($O709:W709),1,1)))*$I738","v":61447425.20455534},{"$f":"SUMPRODUCT($O174:X174,N(OFFSET($O709:X709,0,MAX(COLUMN($O709:X709))-COLUMN($O709:X709),1,1)))*$I738","v":57872246.454720087},{"$f":"SUMPRODUCT($O174:Y174,N(OFFSET($O709:Y709,0,MAX(COLUMN($O709:Y709))-COLUMN($O709:Y709),1,1)))*$I738","v":54297067.704884842},{"$f":"SUMPRODUCT($O174:Z174,N(OFFSET($O709:Z709,0,MAX(COLUMN($O709:Z709))-COLUMN($O709:Z709),1,1)))*$I738","v":50721888.955049589},{"$f":"SUMPRODUCT($O174:AA174,N(OFFSET($O709:AA709,0,MAX(COLUMN($O709:AA709))-COLUMN($O709:AA709),1,1)))*$I738","v":47146710.205214337},{"$f":"SUMPRODUCT($O174:AB174,N(OFFSET($O709:AB709,0,MAX(COLUMN($O709:AB709))-COLUMN($O709:AB709),1,1)))*$I738","v":43571531.455379084},{"$f":"SUMPRODUCT($O174:AC174,N(OFFSET($O709:AC709,0,MAX(COLUMN($O709:AC709))-COLUMN($O709:AC709),1,1)))*$I738","v":39996352.705543831},{"$f":"SUMPRODUCT($O174:AD174,N(OFFSET($O709:AD709,0,MAX(COLUMN($O709:AD709))-COLUMN($O709:AD709),1,1)))*$I738","v":36421173.955708571},{"$f":"SUMPRODUCT($O174:AE174,N(OFFSET($O709:AE709,0,MAX(COLUMN($O709:AE709))-COLUMN($O709:AE709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AF174,N(OFFSET($O709:AF709,0,MAX(COLUMN($O709:AF709))-COLUMN($O709:AF709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AG174,N(OFFSET($O709:AG709,0,MAX(COLUMN($O709:AG709))-COLUMN($O709:AG709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AH174,N(OFFSET($O709:AH709,0,MAX(COLUMN($O709:AH709))-COLUMN($O709:AH709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AI174,N(OFFSET($O709:AI709,0,MAX(COLUMN($O709:AI709))-COLUMN($O709:AI709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AJ174,N(OFFSET($O709:AJ709,0,MAX(COLUMN($O709:AJ709))-COLUMN($O709:AJ709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AK174,N(OFFSET($O709:AK709,0,MAX(COLUMN($O709:AK709))-COLUMN($O709:AK709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AL174,N(OFFSET($O709:AL709,0,MAX(COLUMN($O709:AL709))-COLUMN($O709:AL709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AM174,N(OFFSET($O709:AM709,0,MAX(COLUMN($O709:AM709))-COLUMN($O709:AM709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AN174,N(OFFSET($O709:AN709,0,MAX(COLUMN($O709:AN709))-COLUMN($O709:AN709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AO174,N(OFFSET($O709:AO709,0,MAX(COLUMN($O709:AO709))-COLUMN($O709:AO709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AP174,N(OFFSET($O709:AP709,0,MAX(COLUMN($O709:AP709))-COLUMN($O709:AP709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AQ174,N(OFFSET($O709:AQ709,0,MAX(COLUMN($O709:AQ709))-COLUMN($O709:AQ709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AR174,N(OFFSET($O709:AR709,0,MAX(COLUMN($O709:AR709))-COLUMN($O709:AR709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AS174,N(OFFSET($O709:AS709,0,MAX(COLUMN($O709:AS709))-COLUMN($O709:AS709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AT174,N(OFFSET($O709:AT709,0,MAX(COLUMN($O709:AT709))-COLUMN($O709:AT709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AU174,N(OFFSET($O709:AU709,0,MAX(COLUMN($O709:AU709))-COLUMN($O709:AU709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AV174,N(OFFSET($O709:AV709,0,MAX(COLUMN($O709:AV709))-COLUMN($O709:AV709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AW174,N(OFFSET($O709:AW709,0,MAX(COLUMN($O709:AW709))-COLUMN($O709:AW709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AX174,N(OFFSET($O709:AX709,0,MAX(COLUMN($O709:AX709))-COLUMN($O709:AX709),1,1)))*$I738","v":36380873.332683533},{"$f":"SUMPRODUCT($O174:AY174,N(OFFSET($O709:AY709,0,MAX(COLUMN($O709:AY709))-COLUMN($O709:AY709),1,1)))*$I738","v":36380873.332683533}]
["Clause",null,{"$f":"C738+1","v":2},{"$f":"INDEX(D$55:D$79,$C739,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,{"$f":"Input!M6","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O175:O175,N(OFFSET($O710:O710,0,MAX(COLUMN($O710:O710))-COLUMN($O710:O710),1,1)))*$I739","v":14528536.935744729},{"$f":"SUMPRODUCT($O175:P175,N(OFFSET($O710:P710,0,MAX(COLUMN($O710:P710))-COLUMN($O710:P710),1,1)))*$I739","v":13951715.428415783},{"$f":"SUMPRODUCT($O175:Q175,N(OFFSET($O710:Q710,0,MAX(COLUMN($O710:Q710))-COLUMN($O710:Q710),1,1)))*$I739","v":13374893.919614784},{"$f":"SUMPRODUCT($O175:R175,N(OFFSET($O710:R710,0,MAX(COLUMN($O710:R710))-COLUMN($O710:R710),1,1)))*$I739","v":12798072.410813786},{"$f":"SUMPRODUCT($O175:S175,N(OFFSET($O710:S710,0,MAX(COLUMN($O710:S710))-COLUMN($O710:S710),1,1)))*$I739","v":12221250.902012788},{"$f":"SUMPRODUCT($O175:T175,N(OFFSET($O710:T710,0,MAX(COLUMN($O710:T710))-COLUMN($O710:T710),1,1)))*$I739","v":11644429.393211791},{"$f":"SUMPRODUCT($O175:U175,N(OFFSET($O710:U710,0,MAX(COLUMN($O710:U710))-COLUMN($O710:U710),1,1)))*$I739","v":11067607.884410793},{"$f":"SUMPRODUCT($O175:V175,N(OFFSET($O710:V710,0,MAX(COLUMN($O710:V710))-COLUMN($O710:V710),1,1)))*$I739","v":10490786.375609795},{"$f":"SUMPRODUCT($O175:W175,N(OFFSET($O710:W710,0,MAX(COLUMN($O710:W710))-COLUMN($O710:W710),1,1)))*$I739","v":9913964.8668087944},{"$f":"SUMPRODUCT($O175:X175,N(OFFSET($O710:X710,0,MAX(COLUMN($O710:X710))-COLUMN($O710:X710),1,1)))*$I739","v":9337143.358007798},{"$f":"SUMPRODUCT($O175:Y175,N(OFFSET($O710:Y710,0,MAX(COLUMN($O710:Y710))-COLUMN($O710:Y710),1,1)))*$I739","v":8760321.8492067996},{"$f":"SUMPRODUCT($O175:Z175,N(OFFSET($O710:Z710,0,MAX(COLUMN($O710:Z710))-COLUMN($O710:Z710),1,1)))*$I739","v":8183500.3404058013},{"$f":"SUMPRODUCT($O175:AA175,N(OFFSET($O710:AA710,0,MAX(COLUMN($O710:AA710))-COLUMN($O710:AA710),1,1)))*$I739","v":7606678.8316048039},{"$f":"SUMPRODUCT($O175:AB175,N(OFFSET($O710:AB710,0,MAX(COLUMN($O710:AB710))-COLUMN($O710:AB710),1,1)))*$I739","v":7029857.3228038065},{"$f":"SUMPRODUCT($O175:AC175,N(OFFSET($O710:AC710,0,MAX(COLUMN($O710:AC710))-COLUMN($O710:AC710),1,1)))*$I739","v":6453035.8140028082},{"$f":"SUMPRODUCT($O175:AD175,N(OFFSET($O710:AD710,0,MAX(COLUMN($O710:AD710))-COLUMN($O710:AD710),1,1)))*$I739","v":5876214.305201808},{"$f":"SUMPRODUCT($O175:AE175,N(OFFSET($O710:AE710,0,MAX(COLUMN($O710:AE710))-COLUMN($O710:AE710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AF175,N(OFFSET($O710:AF710,0,MAX(COLUMN($O710:AF710))-COLUMN($O710:AF710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AG175,N(OFFSET($O710:AG710,0,MAX(COLUMN($O710:AG710))-COLUMN($O710:AG710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AH175,N(OFFSET($O710:AH710,0,MAX(COLUMN($O710:AH710))-COLUMN($O710:AH710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AI175,N(OFFSET($O710:AI710,0,MAX(COLUMN($O710:AI710))-COLUMN($O710:AI710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AJ175,N(OFFSET($O710:AJ710,0,MAX(COLUMN($O710:AJ710))-COLUMN($O710:AJ710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AK175,N(OFFSET($O710:AK710,0,MAX(COLUMN($O710:AK710))-COLUMN($O710:AK710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AL175,N(OFFSET($O710:AL710,0,MAX(COLUMN($O710:AL710))-COLUMN($O710:AL710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AM175,N(OFFSET($O710:AM710,0,MAX(COLUMN($O710:AM710))-COLUMN($O710:AM710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AN175,N(OFFSET($O710:AN710,0,MAX(COLUMN($O710:AN710))-COLUMN($O710:AN710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AO175,N(OFFSET($O710:AO710,0,MAX(COLUMN($O710:AO710))-COLUMN($O710:AO710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AP175,N(OFFSET($O710:AP710,0,MAX(COLUMN($O710:AP710))-COLUMN($O710:AP710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AQ175,N(OFFSET($O710:AQ710,0,MAX(COLUMN($O710:AQ710))-COLUMN($O710:AQ710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AR175,N(OFFSET($O710:AR710,0,MAX(COLUMN($O710:AR710))-COLUMN($O710:AR710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AS175,N(OFFSET($O710:AS710,0,MAX(COLUMN($O710:AS710))-COLUMN($O710:AS710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AT175,N(OFFSET($O710:AT710,0,MAX(COLUMN($O710:AT710))-COLUMN($O710:AT710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AU175,N(OFFSET($O710:AU710,0,MAX(COLUMN($O710:AU710))-COLUMN($O710:AU710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AV175,N(OFFSET($O710:AV710,0,MAX(COLUMN($O710:AV710))-COLUMN($O710:AV710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AW175,N(OFFSET($O710:AW710,0,MAX(COLUMN($O710:AW710))-COLUMN($O710:AW710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AX175,N(OFFSET($O710:AX710,0,MAX(COLUMN($O710:AX710))-COLUMN($O710:AX710),1,1)))*$I739","v":5869712.1782298377},{"$f":"SUMPRODUCT($O175:AY175,N(OFFSET($O710:AY710,0,MAX(COLUMN($O710:AY710))-COLUMN($O710:AY710),1,1)))*$I739","v":5869712.1782298377}]
["Base",null,3,"Ongoing Capital, Base","Capital",4,null,null,{"$f":"Input!M7","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O176:O176,N(OFFSET($O711:O711,0,MAX(COLUMN($O711:O711))-COLUMN($O711:O711),1,1)))*$I740","v":0},{"$f":"SUMPRODUCT($O176:P176,N(OFFSET($O711:P711,0,MAX(COLUMN($O711:P711))-COLUMN($O711:P711),1,1)))*$I740","v":2257200},{"$f":"SUMPRODUCT($O176:Q176,N(OFFSET($O711:Q711,0,MAX(COLUMN($O711:Q711))-COLUMN($O711:Q711),1,1)))*$I740","v":4265838.3081864733},{"$f":"SUMPRODUCT($O176:R176,N(OFFSET($O711:R711,0,MAX(COLUMN($O711:R711))-COLUMN($O711:R711),1,1)))*$I740","v":6393432.6078020474},{"$f":"SUMPRODUCT($O176:S176,N(OFFSET($O711:S711,0,MAX(COLUMN($O711:S711))-COLUMN($O711:S711),1,1)))*$I740","v":9824621.2867138647},{"$f":"SUMPRODUCT($O176:T176,N(OFFSET($O711:T711,0,MAX(COLUMN($O711:T711))-COLUMN($O711:T711),1,1)))*$I740","v":13081908.312888147},{"$f":"SUMPRODUCT($O176:U176,N(OFFSET($O711:U711,0,MAX(COLUMN($O711:U711))-COLUMN($O711:U711),1,1)))*$I740","v":16931605.703756731},{"$f":"SUMPRODUCT($O176:V176,N(OFFSET($O711:V711,0,MAX(COLUMN($O711:V711))-COLUMN($O711:V711),1,1)))*$I740","v":20484310.401317876},{"$f":"SUMPRODUCT($O176:W176,N(OFFSET($O711:W711,0,MAX(COLUMN($O711:W711))-COLUMN($O711:W711),1,1)))*$I740","v":23970105.187459826},{"$f":"SUMPRODUCT($O176:X176,N(OFFSET($O711:X711,0,MAX(COLUMN($O711:X711))-COLUMN($O711:X711),1,1)))*$I740","v":35183268.5715966},{"$f":"SUMPRODUCT($O176:Y176,N(OFFSET($O711:Y711,0,MAX(COLUMN($O711:Y711))-COLUMN($O711:Y711),1,1)))*$I740","v":40241158.74091851},{"$f":"SUMPRODUCT($O176:Z176,N(OFFSET($O711:Z711,0,MAX(COLUMN($O711:Z711))-COLUMN($O711:Z711),1,1)))*$I740","v":50238435.927520588},{"$f":"SUMPRODUCT($O176:AA176,N(OFFSET($O711:AA711,0,MAX(COLUMN($O711:AA711))-COLUMN($O711:AA711),1,1)))*$I740","v":60251483.394557297},{"$f":"SUMPRODUCT($O176:AB176,N(OFFSET($O711:AB711,0,MAX(COLUMN($O711:AB711))-COLUMN($O711:AB711),1,1)))*$I740","v":66031979.470955908},{"$f":"SUMPRODUCT($O176:AC176,N(OFFSET($O711:AC711,0,MAX(COLUMN($O711:AC711))-COLUMN($O711:AC711),1,1)))*$I740","v":73818760.882124871},{"$f":"SUMPRODUCT($O176:AD176,N(OFFSET($O711:AD711,0,MAX(COLUMN($O711:AD711))-COLUMN($O711:AD711),1,1)))*$I740","v":80090044.213441581},{"$f":"SUMPRODUCT($O176:AE176,N(OFFSET($O711:AE711,0,MAX(COLUMN($O711:AE711))-COLUMN($O711:AE711),1,1)))*$I740","v":84436306.163502052},{"$f":"SUMPRODUCT($O176:AF176,N(OFFSET($O711:AF711,0,MAX(COLUMN($O711:AF711))-COLUMN($O711:AF711),1,1)))*$I740","v":87368899.884163901},{"$f":"SUMPRODUCT($O176:AG176,N(OFFSET($O711:AG711,0,MAX(COLUMN($O711:AG711))-COLUMN($O711:AG711),1,1)))*$I740","v":91632415.517063424},{"$f":"SUMPRODUCT($O176:AH176,N(OFFSET($O711:AH711,0,MAX(COLUMN($O711:AH711))-COLUMN($O711:AH711),1,1)))*$I740","v":98618417.404756233},{"$f":"SUMPRODUCT($O176:AI176,N(OFFSET($O711:AI711,0,MAX(COLUMN($O711:AI711))-COLUMN($O711:AI711),1,1)))*$I740","v":103781104.08248329},{"$f":"SUMPRODUCT($O176:AJ176,N(OFFSET($O711:AJ711,0,MAX(COLUMN($O711:AJ711))-COLUMN($O711:AJ711),1,1)))*$I740","v":105675789.51397793},{"$f":"SUMPRODUCT($O176:AK176,N(OFFSET($O711:AK711,0,MAX(COLUMN($O711:AK711))-COLUMN($O711:AK711),1,1)))*$I740","v":108826674.67831583},{"$f":"SUMPRODUCT($O176:AL176,N(OFFSET($O711:AL711,0,MAX(COLUMN($O711:AL711))-COLUMN($O711:AL711),1,1)))*$I740","v":111086816.37992105},{"$f":"SUMPRODUCT($O176:AM176,N(OFFSET($O711:AM711,0,MAX(COLUMN($O711:AM711))-COLUMN($O711:AM711),1,1)))*$I740","v":115337189.36848851},{"$f":"SUMPRODUCT($O176:AN176,N(OFFSET($O711:AN711,0,MAX(COLUMN($O711:AN711))-COLUMN($O711:AN711),1,1)))*$I740","v":119974005.04150347},{"$f":"SUMPRODUCT($O176:AO176,N(OFFSET($O711:AO711,0,MAX(COLUMN($O711:AO711))-COLUMN($O711:AO711),1,1)))*$I740","v":125005477.58623748},{"$f":"SUMPRODUCT($O176:AP176,N(OFFSET($O711:AP711,0,MAX(COLUMN($O711:AP711))-COLUMN($O711:AP711),1,1)))*$I740","v":129225801.86713618},{"$f":"SUMPRODUCT($O176:AQ176,N(OFFSET($O711:AQ711,0,MAX(COLUMN($O711:AQ711))-COLUMN($O711:AQ711),1,1)))*$I740","v":131014091.93202356},{"$f":"SUMPRODUCT($O176:AR176,N(OFFSET($O711:AR711,0,MAX(COLUMN($O711:AR711))-COLUMN($O711:AR711),1,1)))*$I740","v":136152286.32130197},{"$f":"SUMPRODUCT($O176:AS176,N(OFFSET($O711:AS711,0,MAX(COLUMN($O711:AS711))-COLUMN($O711:AS711),1,1)))*$I740","v":136419062.75335693},{"$f":"SUMPRODUCT($O176:AT176,N(OFFSET($O711:AT711,0,MAX(COLUMN($O711:AT711))-COLUMN($O711:AT711),1,1)))*$I740","v":137445943.61262143},{"$f":"SUMPRODUCT($O176:AU176,N(OFFSET($O711:AU711,0,MAX(COLUMN($O711:AU711))-COLUMN($O711:AU711),1,1)))*$I740","v":137609988.37928891},{"$f":"SUMPRODUCT($O176:AV176,N(OFFSET($O711:AV711,0,MAX(COLUMN($O711:AV711))-COLUMN($O711:AV711),1,1)))*$I740","v":137297095.02387697},{"$f":"SUMPRODUCT($O176:AW176,N(OFFSET($O711:AW711,0,MAX(COLUMN($O711:AW711))-COLUMN($O711:AW711),1,1)))*$I740","v":137238308.64308047},{"$f":"SUMPRODUCT($O176:AX176,N(OFFSET($O711:AX711,0,MAX(COLUMN($O711:AX711))-COLUMN($O711:AX711),1,1)))*$I740","v":136687558.72354507},{"$f":"SUMPRODUCT($O176:AY176,N(OFFSET($O711:AY711,0,MAX(COLUMN($O711:AY711))-COLUMN($O711:AY711),1,1)))*$I740","v":136360191.55710071}]
["Clause",null,4,"Ongoing Capital, ECRC","Capital",4,null,null,{"$f":"Input!M8","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O177:O177,N(OFFSET($O712:O712,0,MAX(COLUMN($O712:O712))-COLUMN($O712:O712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:P177,N(OFFSET($O712:P712,0,MAX(COLUMN($O712:P712))-COLUMN($O712:P712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Q177,N(OFFSET($O712:Q712,0,MAX(COLUMN($O712:Q712))-COLUMN($O712:Q712),1,1)))*$I741","v":408000},{"$f":"SUMPRODUCT($O177:R177,N(OFFSET($O712:R712,0,MAX(COLUMN($O712:R712))-COLUMN($O712:R712),1,1)))*$I741","v":820150.55012408353},{"$f":"SUMPRODUCT($O177:S177,N(OFFSET($O712:S712,0,MAX(COLUMN($O712:S712))-COLUMN($O712:S712),1,1)))*$I741","v":1232525.2114988156},{"$f":"SUMPRODUCT($O177:T177,N(OFFSET($O712:T712,0,MAX(COLUMN($O712:T712))-COLUMN($O712:T712),1,1)))*$I741","v":1645128.4663492094},{"$f":"SUMPRODUCT($O177:U177,N(OFFSET($O712:U712,0,MAX(COLUMN($O712:U712))-COLUMN($O712:U712),1,1)))*$I741","v":2057964.8865447782},{"$f":"SUMPRODUCT($O177:V177,N(OFFSET($O712:V712,0,MAX(COLUMN($O712:V712))-COLUMN($O712:V712),1,1)))*$I741","v":2471039.1353924256},{"$f":"SUMPRODUCT($O177:W177,N(OFFSET($O712:W712,0,MAX(COLUMN($O712:W712))-COLUMN($O712:W712),1,1)))*$I741","v":2884355.9694651924},{"$f":"SUMPRODUCT($O177:X177,N(OFFSET($O712:X712,0,MAX(COLUMN($O712:X712))-COLUMN($O712:X712),1,1)))*$I741","v":3297920.2404675819},{"$f":"SUMPRODUCT($O177:Y177,N(OFFSET($O712:Y712,0,MAX(COLUMN($O712:Y712))-COLUMN($O712:Y712),1,1)))*$I741","v":3711736.8971381853},{"$f":"SUMPRODUCT($O177:Z177,N(OFFSET($O712:Z712,0,MAX(COLUMN($O712:Z712))-COLUMN($O712:Z712),1,1)))*$I741","v":4125810.9871903691},{"$f":"SUMPRODUCT($O177:AA177,N(OFFSET($O712:AA712,0,MAX(COLUMN($O712:AA712))-COLUMN($O712:AA712),1,1)))*$I741","v":4540147.6592917629},{"$f":"SUMPRODUCT($O177:AB177,N(OFFSET($O712:AB712,0,MAX(COLUMN($O712:AB712))-COLUMN($O712:AB712),1,1)))*$I741","v":4954752.1650833506},{"$f":"SUMPRODUCT($O177:AC177,N(OFFSET($O712:AC712,0,MAX(COLUMN($O712:AC712))-COLUMN($O712:AC712),1,1)))*$I741","v":5369629.8612389378},{"$f":"SUMPRODUCT($O177:AD177,N(OFFSET($O712:AD712,0,MAX(COLUMN($O712:AD712))-COLUMN($O712:AD712),1,1)))*$I741","v":5784786.2115658047},{"$f":"SUMPRODUCT($O177:AE177,N(OFFSET($O712:AE712,0,MAX(COLUMN($O712:AE712))-COLUMN($O712:AE712),1,1)))*$I741","v":6200226.7891473752},{"$f":"SUMPRODUCT($O177:AF177,N(OFFSET($O712:AF712,0,MAX(COLUMN($O712:AF712))-COLUMN($O712:AF712),1,1)))*$I741","v":6615957.2785287453},{"$f":"SUMPRODUCT($O177:AG177,N(OFFSET($O712:AG712,0,MAX(COLUMN($O712:AG712))-COLUMN($O712:AG712),1,1)))*$I741","v":7031983.4779459089},{"$f":"SUMPRODUCT($O177:AH177,N(OFFSET($O712:AH712,0,MAX(COLUMN($O712:AH712))-COLUMN($O712:AH712),1,1)))*$I741","v":7448311.3015995808},{"$f":"SUMPRODUCT($O177:AI177,N(OFFSET($O712:AI712,0,MAX(COLUMN($O712:AI712))-COLUMN($O712:AI712),1,1)))*$I741","v":7864946.7819744935},{"$f":"SUMPRODUCT($O177:AJ177,N(OFFSET($O712:AJ712,0,MAX(COLUMN($O712:AJ712))-COLUMN($O712:AJ712),1,1)))*$I741","v":8281896.072205076},{"$f":"SUMPRODUCT($O177:AK177,N(OFFSET($O712:AK712,0,MAX(COLUMN($O712:AK712))-COLUMN($O712:AK712),1,1)))*$I741","v":8699165.4484884329},{"$f":"SUMPRODUCT($O177:AL177,N(OFFSET($O712:AL712,0,MAX(COLUMN($O712:AL712))-COLUMN($O712:AL712),1,1)))*$I741","v":9116761.3125456255},{"$f":"SUMPRODUCT($O177:AM177,N(OFFSET($O712:AM712,0,MAX(COLUMN($O712:AM712))-COLUMN($O712:AM712),1,1)))*$I741","v":9534690.1941321287},{"$f":"SUMPRODUCT($O177:AN177,N(OFFSET($O712:AN712,0,MAX(COLUMN($O712:AN712))-COLUMN($O712:AN712),1,1)))*$I741","v":9952958.7535985298},{"$f":"SUMPRODUCT($O177:AO177,N(OFFSET($O712:AO712,0,MAX(COLUMN($O712:AO712))-COLUMN($O712:AO712),1,1)))*$I741","v":10371573.784502421},{"$f":"SUMPRODUCT($O177:AP177,N(OFFSET($O712:AP712,0,MAX(COLUMN($O712:AP712))-COLUMN($O712:AP712),1,1)))*$I741","v":10790542.216272563},{"$f":"SUMPRODUCT($O177:AQ177,N(OFFSET($O712:AQ712,0,MAX(COLUMN($O712:AQ712))-COLUMN($O712:AQ712),1,1)))*$I741","v":11209871.116926271},{"$f":"SUMPRODUCT($O177:AR177,N(OFFSET($O712:AR712,0,MAX(COLUMN($O712:AR712))-COLUMN($O712:AR712),1,1)))*$I741","v":11629567.695841225},{"$f":"SUMPRODUCT($O177:AS177,N(OFFSET($O712:AS712,0,MAX(COLUMN($O712:AS712))-COLUMN($O712:AS712),1,1)))*$I741","v":12049639.306582643},{"$f":"SUMPRODUCT($O177:AT177,N(OFFSET($O712:AT712,0,MAX(COLUMN($O712:AT712))-COLUMN($O712:AT712),1,1)))*$I741","v":12470093.449787054},{"$f":"SUMPRODUCT($O177:AU177,N(OFFSET($O712:AU712,0,MAX(COLUMN($O712:AU712))-COLUMN($O712:AU712),1,1)))*$I741","v":12890937.776103718},{"$f":"SUMPRODUCT($O177:AV177,N(OFFSET($O712:AV712,0,MAX(COLUMN($O712:AV712))-COLUMN($O712:AV712),1,1)))*$I741","v":13312180.08919489},{"$f":"SUMPRODUCT($O177:AW177,N(OFFSET($O712:AW712,0,MAX(COLUMN($O712:AW712))-COLUMN($O712:AW712),1,1)))*$I741","v":13733828.348796047},{"$f":"SUMPRODUCT($O177:AX177,N(OFFSET($O712:AX712,0,MAX(COLUMN($O712:AX712))-COLUMN($O712:AX712),1,1)))*$I741","v":14155890.673837395},{"$f":"SUMPRODUCT($O177:AY177,N(OFFSET($O712:AY712,0,MAX(COLUMN($O712:AY712))-COLUMN($O712:AY712),1,1)))*$I741","v":14578375.345627738}]
["Base",null,5,"Operating Expense, Base","Operating Expense",2,null,null,{"$f":"Input!M9","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O713:O713,0,MAX(COLUMN($O713:O713))-COLUMN($O713:O713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O713:P713,0,MAX(COLUMN($O713:P713))-COLUMN($O713:P713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O713:Q713,0,MAX(COLUMN($O713:Q713))-COLUMN($O713:Q713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O713:R713,0,MAX(COLUMN($O713:R713))-COLUMN($O713:R713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O713:S713,0,MAX(COLUMN($O713:S713))-COLUMN($O713:S713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O713:T713,0,MAX(COLUMN($O713:T713))-COLUMN($O713:T713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O713:U713,0,MAX(COLUMN($O713:U713))-COLUMN($O713:U713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O713:V713,0,MAX(COLUMN($O713:V713))-COLUMN($O713:V713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O713:W713,0,MAX(COLUMN($O713:W713))-COLUMN($O713:W713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O713:X713,0,MAX(COLUMN($O713:X713))-COLUMN($O713:X713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O713:Y713,0,MAX(COLUMN($O713:Y713))-COLUMN($O713:Y713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O713:Z713,0,MAX(COLUMN($O713:Z713))-COLUMN($O713:Z713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O713:AA713,0,MAX(COLUMN($O713:AA713))-COLUMN($O713:AA713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O713:AB713,0,MAX(COLUMN($O713:AB713))-COLUMN($O713:AB713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O713:AC713,0,MAX(COLUMN($O713:AC713))-COLUMN($O713:AC713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O713:AD713,0,MAX(COLUMN($O713:AD713))-COLUMN($O713:AD713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O713:AE713,0,MAX(COLUMN($O713:AE713))-COLUMN($O713:AE713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O713:AF713,0,MAX(COLUMN($O713:AF713))-COLUMN($O713:AF713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O713:AG713,0,MAX(COLUMN($O713:AG713))-COLUMN($O713:AG713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O713:AH713,0,MAX(COLUMN($O713:AH713))-COLUMN($O713:AH713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O713:AI713,0,MAX(COLUMN($O713:AI713))-COLUMN($O713:AI713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O713:AJ713,0,MAX(COLUMN($O713:AJ713))-COLUMN($O713:AJ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O713:AK713,0,MAX(COLUMN($O713:AK713))-COLUMN($O713:AK713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O713:AL713,0,MAX(COLUMN($O713:AL713))-COLUMN($O713:AL713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O713:AM713,0,MAX(COLUMN($O713:AM713))-COLUMN($O713:AM713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O713:AN713,0,MAX(COLUMN($O713:AN713))-COLUMN($O713:AN713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O713:AO713,0,MAX(COLUMN($O713:AO713))-COLUMN($O713:AO713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O713:AP713,0,MAX(COLUMN($O713:AP713))-COLUMN($O713:AP713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O713:AQ713,0,MAX(COLUMN($O713:AQ713))-COLUMN($O713:AQ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O713:AR713,0,MAX(COLUMN($O713:AR713))-COLUMN($O713:AR713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O713:AS713,0,MAX(COLUMN($O713:AS713))-COLUMN($O713:AS713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O713:AT713,0,MAX(COLUMN($O713:AT713))-COLUMN($O713:AT713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O713:AU713,0,MAX(COLUMN($O713:AU713))-COLUMN($O713:AU713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O713:AV713,0,MAX(COLUMN($O713:AV713))-COLUMN($O713:AV713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O713:AW713,0,MAX(COLUMN($O713:AW713))-COLUMN($O713:AW713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O713:AX713,0,MAX(COLUMN($O713:AX713))-COLUMN($O713:AX713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O713:AY713,0,MAX(COLUMN($O713:AY713))-COLUMN($O713:AY713),1,1)))*$I742","v":0}]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,{"$f":"Input!M10","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O714:O714,0,MAX(COLUMN($O714:O714))-COLUMN($O714:O714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O714:P714,0,MAX(COLUMN($O714:P714))-COLUMN($O714:P714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O714:Q714,0,MAX(COLUMN($O714:Q714))-COLUMN($O714:Q714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O714:R714,0,MAX(COLUMN($O714:R714))-COLUMN($O714:R714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O714:S714,0,MAX(COLUMN($O714:S714))-COLUMN($O714:S714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O714:T714,0,MAX(COLUMN($O714:T714))-COLUMN($O714:T714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O714:U714,0,MAX(COLUMN($O714:U714))-COLUMN($O714:U714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O714:V714,0,MAX(COLUMN($O714:V714))-COLUMN($O714:V714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O714:W714,0,MAX(COLUMN($O714:W714))-COLUMN($O714:W714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O714:X714,0,MAX(COLUMN($O714:X714))-COLUMN($O714:X714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O714:Y714,0,MAX(COLUMN($O714:Y714))-COLUMN($O714:Y714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O714:Z714,0,MAX(COLUMN($O714:Z714))-COLUMN($O714:Z714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O714:AA714,0,MAX(COLUMN($O714:AA714))-COLUMN($O714:AA714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O714:AB714,0,MAX(COLUMN($O714:AB714))-COLUMN($O714:AB714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O714:AC714,0,MAX(COLUMN($O714:AC714))-COLUMN($O714:AC714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O714:AD714,0,MAX(COLUMN($O714:AD714))-COLUMN($O714:AD714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O714:AE714,0,MAX(COLUMN($O714:AE714))-COLUMN($O714:AE714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O714:AF714,0,MAX(COLUMN($O714:AF714))-COLUMN($O714:AF714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O714:AG714,0,MAX(COLUMN($O714:AG714))-COLUMN($O714:AG714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O714:AH714,0,MAX(COLUMN($O714:AH714))-COLUMN($O714:AH714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O714:AI714,0,MAX(COLUMN($O714:AI714))-COLUMN($O714:AI714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O714:AJ714,0,MAX(COLUMN($O714:AJ714))-COLUMN($O714:AJ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O714:AK714,0,MAX(COLUMN($O714:AK714))-COLUMN($O714:AK714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O714:AL714,0,MAX(COLUMN($O714:AL714))-COLUMN($O714:AL714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O714:AM714,0,MAX(COLUMN($O714:AM714))-COLUMN($O714:AM714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O714:AN714,0,MAX(COLUMN($O714:AN714))-COLUMN($O714:AN714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O714:AO714,0,MAX(COLUMN($O714:AO714))-COLUMN($O714:AO714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O714:AP714,0,MAX(COLUMN($O714:AP714))-COLUMN($O714:AP714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O714:AQ714,0,MAX(COLUMN($O714:AQ714))-COLUMN($O714:AQ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O714:AR714,0,MAX(COLUMN($O714:AR714))-COLUMN($O714:AR714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O714:AS714,0,MAX(COLUMN($O714:AS714))-COLUMN($O714:AS714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O714:AT714,0,MAX(COLUMN($O714:AT714))-COLUMN($O714:AT714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O714:AU714,0,MAX(COLUMN($O714:AU714))-COLUMN($O714:AU714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O714:AV714,0,MAX(COLUMN($O714:AV714))-COLUMN($O714:AV714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O714:AW714,0,MAX(COLUMN($O714:AW714))-COLUMN($O714:AW714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O714:AX714,0,MAX(COLUMN($O714:AX714))-COLUMN($O714:AX714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O714:AY714,0,MAX(COLUMN($O714:AY714))-COLUMN($O714:AY714),1,1)))*$I743","v":0}]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M11","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O715:O715,0,MAX(COLUMN($O715:O715))-COLUMN($O715:O715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O715:P715,0,MAX(COLUMN($O715:P715))-COLUMN($O715:P715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O715:Q715,0,MAX(COLUMN($O715:Q715))-COLUMN($O715:Q715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O715:R715,0,MAX(COLUMN($O715:R715))-COLUMN($O715:R715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O715:S715,0,MAX(COLUMN($O715:S715))-COLUMN($O715:S715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O715:T715,0,MAX(COLUMN($O715:T715))-COLUMN($O715:T715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O715:U715,0,MAX(COLUMN($O715:U715))-COLUMN($O715:U715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O715:V715,0,MAX(COLUMN($O715:V715))-COLUMN($O715:V715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O715:W715,0,MAX(COLUMN($O715:W715))-COLUMN($O715:W715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O715:X715,0,MAX(COLUMN($O715:X715))-COLUMN($O715:X715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O715:Y715,0,MAX(COLUMN($O715:Y715))-COLUMN($O715:Y715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O715:Z715,0,MAX(COLUMN($O715:Z715))-COLUMN($O715:Z715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O715:AA715,0,MAX(COLUMN($O715:AA715))-COLUMN($O715:AA715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O715:AB715,0,MAX(COLUMN($O715:AB715))-COLUMN($O715:AB715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O715:AC715,0,MAX(COLUMN($O715:AC715))-COLUMN($O715:AC715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O715:AD715,0,MAX(COLUMN($O715:AD715))-COLUMN($O715:AD715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O715:AE715,0,MAX(COLUMN($O715:AE715))-COLUMN($O715:AE715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O715:AF715,0,MAX(COLUMN($O715:AF715))-COLUMN($O715:AF715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O715:AG715,0,MAX(COLUMN($O715:AG715))-COLUMN($O715:AG715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O715:AH715,0,MAX(COLUMN($O715:AH715))-COLUMN($O715:AH715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O715:AI715,0,MAX(COLUMN($O715:AI715))-COLUMN($O715:AI715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O715:AJ715,0,MAX(COLUMN($O715:AJ715))-COLUMN($O715:AJ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O715:AK715,0,MAX(COLUMN($O715:AK715))-COLUMN($O715:AK715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O715:AL715,0,MAX(COLUMN($O715:AL715))-COLUMN($O715:AL715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O715:AM715,0,MAX(COLUMN($O715:AM715))-COLUMN($O715:AM715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O715:AN715,0,MAX(COLUMN($O715:AN715))-COLUMN($O715:AN715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O715:AO715,0,MAX(COLUMN($O715:AO715))-COLUMN($O715:AO715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O715:AP715,0,MAX(COLUMN($O715:AP715))-COLUMN($O715:AP715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O715:AQ715,0,MAX(COLUMN($O715:AQ715))-COLUMN($O715:AQ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O715:AR715,0,MAX(COLUMN($O715:AR715))-COLUMN($O715:AR715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O715:AS715,0,MAX(COLUMN($O715:AS715))-COLUMN($O715:AS715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O715:AT715,0,MAX(COLUMN($O715:AT715))-COLUMN($O715:AT715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O715:AU715,0,MAX(COLUMN($O715:AU715))-COLUMN($O715:AU715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O715:AV715,0,MAX(COLUMN($O715:AV715))-COLUMN($O715:AV715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O715:AW715,0,MAX(COLUMN($O715:AW715))-COLUMN($O715:AW715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O715:AX715,0,MAX(COLUMN($O715:AX715))-COLUMN($O715:AX715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O715:AY715,0,MAX(COLUMN($O715:AY715))-COLUMN($O715:AY715),1,1)))*$I744","v":0}]
["...",null,8,0,"Operating Expense",2,null,null,{"$f":"Input!M12","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O716:O716,0,MAX(COLUMN($O716:O716))-COLUMN($O716:O716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O716:P716,0,MAX(COLUMN($O716:P716))-COLUMN($O716:P716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O716:Q716,0,MAX(COLUMN($O716:Q716))-COLUMN($O716:Q716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O716:R716,0,MAX(COLUMN($O716:R716))-COLUMN($O716:R716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O716:S716,0,MAX(COLUMN($O716:S716))-COLUMN($O716:S716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O716:T716,0,MAX(COLUMN($O716:T716))-COLUMN($O716:T716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O716:U716,0,MAX(COLUMN($O716:U716))-COLUMN($O716:U716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O716:V716,0,MAX(COLUMN($O716:V716))-COLUMN($O716:V716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O716:W716,0,MAX(COLUMN($O716:W716))-COLUMN($O716:W716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O716:X716,0,MAX(COLUMN($O716:X716))-COLUMN($O716:X716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O716:Y716,0,MAX(COLUMN($O716:Y716))-COLUMN($O716:Y716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O716:Z716,0,MAX(COLUMN($O716:Z716))-COLUMN($O716:Z716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O716:AA716,0,MAX(COLUMN($O716:AA716))-COLUMN($O716:AA716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O716:AB716,0,MAX(COLUMN($O716:AB716))-COLUMN($O716:AB716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O716:AC716,0,MAX(COLUMN($O716:AC716))-COLUMN($O716:AC716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O716:AD716,0,MAX(COLUMN($O716:AD716))-COLUMN($O716:AD716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O716:AE716,0,MAX(COLUMN($O716:AE716))-COLUMN($O716:AE716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O716:AF716,0,MAX(COLUMN($O716:AF716))-COLUMN($O716:AF716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O716:AG716,0,MAX(COLUMN($O716:AG716))-COLUMN($O716:AG716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O716:AH716,0,MAX(COLUMN($O716:AH716))-COLUMN($O716:AH716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O716:AI716,0,MAX(COLUMN($O716:AI716))-COLUMN($O716:AI716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O716:AJ716,0,MAX(COLUMN($O716:AJ716))-COLUMN($O716:AJ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O716:AK716,0,MAX(COLUMN($O716:AK716))-COLUMN($O716:AK716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O716:AL716,0,MAX(COLUMN($O716:AL716))-COLUMN($O716:AL716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O716:AM716,0,MAX(COLUMN($O716:AM716))-COLUMN($O716:AM716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O716:AN716,0,MAX(COLUMN($O716:AN716))-COLUMN($O716:AN716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O716:AO716,0,MAX(COLUMN($O716:AO716))-COLUMN($O716:AO716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O716:AP716,0,MAX(COLUMN($O716:AP716))-COLUMN($O716:AP716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O716:AQ716,0,MAX(COLUMN($O716:AQ716))-COLUMN($O716:AQ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O716:AR716,0,MAX(COLUMN($O716:AR716))-COLUMN($O716:AR716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O716:AS716,0,MAX(COLUMN($O716:AS716))-COLUMN($O716:AS716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O716:AT716,0,MAX(COLUMN($O716:AT716))-COLUMN($O716:AT716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O716:AU716,0,MAX(COLUMN($O716:AU716))-COLUMN($O716:AU716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O716:AV716,0,MAX(COLUMN($O716:AV716))-COLUMN($O716:AV716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O716:AW716,0,MAX(COLUMN($O716:AW716))-COLUMN($O716:AW716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O716:AX716,0,MAX(COLUMN($O716:AX716))-COLUMN($O716:AX716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O716:AY716,0,MAX(COLUMN($O716:AY716))-COLUMN($O716:AY716),1,1)))*$I745","v":0}]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,null,{"$f":"Input!M13","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O717:O717,0,MAX(COLUMN($O717:O717))-COLUMN($O717:O717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O717:P717,0,MAX(COLUMN($O717:P717))-COLUMN($O717:P717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O717:Q717,0,MAX(COLUMN($O717:Q717))-COLUMN($O717:Q717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O717:R717,0,MAX(COLUMN($O717:R717))-COLUMN($O717:R717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O717:S717,0,MAX(COLUMN($O717:S717))-COLUMN($O717:S717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O717:T717,0,MAX(COLUMN($O717:T717))-COLUMN($O717:T717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O717:U717,0,MAX(COLUMN($O717:U717))-COLUMN($O717:U717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O717:V717,0,MAX(COLUMN($O717:V717))-COLUMN($O717:V717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O717:W717,0,MAX(COLUMN($O717:W717))-COLUMN($O717:W717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O717:X717,0,MAX(COLUMN($O717:X717))-COLUMN($O717:X717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O717:Y717,0,MAX(COLUMN($O717:Y717))-COLUMN($O717:Y717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O717:Z717,0,MAX(COLUMN($O717:Z717))-COLUMN($O717:Z717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O717:AA717,0,MAX(COLUMN($O717:AA717))-COLUMN($O717:AA717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O717:AB717,0,MAX(COLUMN($O717:AB717))-COLUMN($O717:AB717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O717:AC717,0,MAX(COLUMN($O717:AC717))-COLUMN($O717:AC717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O717:AD717,0,MAX(COLUMN($O717:AD717))-COLUMN($O717:AD717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O717:AE717,0,MAX(COLUMN($O717:AE717))-COLUMN($O717:AE717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O717:AF717,0,MAX(COLUMN($O717:AF717))-COLUMN($O717:AF717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O717:AG717,0,MAX(COLUMN($O717:AG717))-COLUMN($O717:AG717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O717:AH717,0,MAX(COLUMN($O717:AH717))-COLUMN($O717:AH717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O717:AI717,0,MAX(COLUMN($O717:AI717))-COLUMN($O717:AI717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O717:AJ717,0,MAX(COLUMN($O717:AJ717))-COLUMN($O717:AJ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O717:AK717,0,MAX(COLUMN($O717:AK717))-COLUMN($O717:AK717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O717:AL717,0,MAX(COLUMN($O717:AL717))-COLUMN($O717:AL717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O717:AM717,0,MAX(COLUMN($O717:AM717))-COLUMN($O717:AM717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O717:AN717,0,MAX(COLUMN($O717:AN717))-COLUMN($O717:AN717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O717:AO717,0,MAX(COLUMN($O717:AO717))-COLUMN($O717:AO717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O717:AP717,0,MAX(COLUMN($O717:AP717))-COLUMN($O717:AP717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O717:AQ717,0,MAX(COLUMN($O717:AQ717))-COLUMN($O717:AQ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O717:AR717,0,MAX(COLUMN($O717:AR717))-COLUMN($O717:AR717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O717:AS717,0,MAX(COLUMN($O717:AS717))-COLUMN($O717:AS717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O717:AT717,0,MAX(COLUMN($O717:AT717))-COLUMN($O717:AT717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O717:AU717,0,MAX(COLUMN($O717:AU717))-COLUMN($O717:AU717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O717:AV717,0,MAX(COLUMN($O717:AV717))-COLUMN($O717:AV717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O717:AW717,0,MAX(COLUMN($O717:AW717))-COLUMN($O717:AW717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O717:AX717,0,MAX(COLUMN($O717:AX717))-COLUMN($O717:AX717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O717:AY717,0,MAX(COLUMN($O717:AY717))-COLUMN($O717:AY717),1,1)))*$I746","v":0}]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,null,{"$f":"Input!M14","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O718:O718,0,MAX(COLUMN($O718:O718))-COLUMN($O718:O718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O718:P718,0,MAX(COLUMN($O718:P718))-COLUMN($O718:P718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O718:Q718,0,MAX(COLUMN($O718:Q718))-COLUMN($O718:Q718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O718:R718,0,MAX(COLUMN($O718:R718))-COLUMN($O718:R718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O718:S718,0,MAX(COLUMN($O718:S718))-COLUMN($O718:S718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O718:T718,0,MAX(COLUMN($O718:T718))-COLUMN($O718:T718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O718:U718,0,MAX(COLUMN($O718:U718))-COLUMN($O718:U718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O718:V718,0,MAX(COLUMN($O718:V718))-COLUMN($O718:V718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O718:W718,0,MAX(COLUMN($O718:W718))-COLUMN($O718:W718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O718:X718,0,MAX(COLUMN($O718:X718))-COLUMN($O718:X718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O718:Y718,0,MAX(COLUMN($O718:Y718))-COLUMN($O718:Y718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O718:Z718,0,MAX(COLUMN($O718:Z718))-COLUMN($O718:Z718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O718:AA718,0,MAX(COLUMN($O718:AA718))-COLUMN($O718:AA718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O718:AB718,0,MAX(COLUMN($O718:AB718))-COLUMN($O718:AB718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O718:AC718,0,MAX(COLUMN($O718:AC718))-COLUMN($O718:AC718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O718:AD718,0,MAX(COLUMN($O718:AD718))-COLUMN($O718:AD718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O718:AE718,0,MAX(COLUMN($O718:AE718))-COLUMN($O718:AE718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O718:AF718,0,MAX(COLUMN($O718:AF718))-COLUMN($O718:AF718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O718:AG718,0,MAX(COLUMN($O718:AG718))-COLUMN($O718:AG718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O718:AH718,0,MAX(COLUMN($O718:AH718))-COLUMN($O718:AH718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O718:AI718,0,MAX(COLUMN($O718:AI718))-COLUMN($O718:AI718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O718:AJ718,0,MAX(COLUMN($O718:AJ718))-COLUMN($O718:AJ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O718:AK718,0,MAX(COLUMN($O718:AK718))-COLUMN($O718:AK718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O718:AL718,0,MAX(COLUMN($O718:AL718))-COLUMN($O718:AL718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O718:AM718,0,MAX(COLUMN($O718:AM718))-COLUMN($O718:AM718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O718:AN718,0,MAX(COLUMN($O718:AN718))-COLUMN($O718:AN718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O718:AO718,0,MAX(COLUMN($O718:AO718))-COLUMN($O718:AO718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O718:AP718,0,MAX(COLUMN($O718:AP718))-COLUMN($O718:AP718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O718:AQ718,0,MAX(COLUMN($O718:AQ718))-COLUMN($O718:AQ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O718:AR718,0,MAX(COLUMN($O718:AR718))-COLUMN($O718:AR718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O718:AS718,0,MAX(COLUMN($O718:AS718))-COLUMN($O718:AS718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O718:AT718,0,MAX(COLUMN($O718:AT718))-COLUMN($O718:AT718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O718:AU718,0,MAX(COLUMN($O718:AU718))-COLUMN($O718:AU718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O718:AV718,0,MAX(COLUMN($O718:AV718))-COLUMN($O718:AV718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O718:AW718,0,MAX(COLUMN($O718:AW718))-COLUMN($O718:AW718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O718:AX718,0,MAX(COLUMN($O718:AX718))-COLUMN($O718:AX718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O718:AY718,0,MAX(COLUMN($O718:AY718))-COLUMN($O718:AY718),1,1)))*$I747","v":0}]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,null,{"$f":"Input!M15","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O719:O719,0,MAX(COLUMN($O719:O719))-COLUMN($O719:O719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O719:P719,0,MAX(COLUMN($O719:P719))-COLUMN($O719:P719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O719:Q719,0,MAX(COLUMN($O719:Q719))-COLUMN($O719:Q719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O719:R719,0,MAX(COLUMN($O719:R719))-COLUMN($O719:R719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O719:S719,0,MAX(COLUMN($O719:S719))-COLUMN($O719:S719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O719:T719,0,MAX(COLUMN($O719:T719))-COLUMN($O719:T719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O719:U719,0,MAX(COLUMN($O719:U719))-COLUMN($O719:U719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O719:V719,0,MAX(COLUMN($O719:V719))-COLUMN($O719:V719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O719:W719,0,MAX(COLUMN($O719:W719))-COLUMN($O719:W719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O719:X719,0,MAX(COLUMN($O719:X719))-COLUMN($O719:X719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O719:Y719,0,MAX(COLUMN($O719:Y719))-COLUMN($O719:Y719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O719:Z719,0,MAX(COLUMN($O719:Z719))-COLUMN($O719:Z719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O719:AA719,0,MAX(COLUMN($O719:AA719))-COLUMN($O719:AA719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O719:AB719,0,MAX(COLUMN($O719:AB719))-COLUMN($O719:AB719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O719:AC719,0,MAX(COLUMN($O719:AC719))-COLUMN($O719:AC719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O719:AD719,0,MAX(COLUMN($O719:AD719))-COLUMN($O719:AD719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O719:AE719,0,MAX(COLUMN($O719:AE719))-COLUMN($O719:AE719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O719:AF719,0,MAX(COLUMN($O719:AF719))-COLUMN($O719:AF719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O719:AG719,0,MAX(COLUMN($O719:AG719))-COLUMN($O719:AG719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O719:AH719,0,MAX(COLUMN($O719:AH719))-COLUMN($O719:AH719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O719:AI719,0,MAX(COLUMN($O719:AI719))-COLUMN($O719:AI719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O719:AJ719,0,MAX(COLUMN($O719:AJ719))-COLUMN($O719:AJ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O719:AK719,0,MAX(COLUMN($O719:AK719))-COLUMN($O719:AK719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O719:AL719,0,MAX(COLUMN($O719:AL719))-COLUMN($O719:AL719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O719:AM719,0,MAX(COLUMN($O719:AM719))-COLUMN($O719:AM719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O719:AN719,0,MAX(COLUMN($O719:AN719))-COLUMN($O719:AN719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O719:AO719,0,MAX(COLUMN($O719:AO719))-COLUMN($O719:AO719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O719:AP719,0,MAX(COLUMN($O719:AP719))-COLUMN($O719:AP719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O719:AQ719,0,MAX(COLUMN($O719:AQ719))-COLUMN($O719:AQ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O719:AR719,0,MAX(COLUMN($O719:AR719))-COLUMN($O719:AR719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O719:AS719,0,MAX(COLUMN($O719:AS719))-COLUMN($O719:AS719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O719:AT719,0,MAX(COLUMN($O719:AT719))-COLUMN($O719:AT719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O719:AU719,0,MAX(COLUMN($O719:AU719))-COLUMN($O719:AU719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O719:AV719,0,MAX(COLUMN($O719:AV719))-COLUMN($O719:AV719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O719:AW719,0,MAX(COLUMN($O719:AW719))-COLUMN($O719:AW719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O719:AX719,0,MAX(COLUMN($O719:AX719))-COLUMN($O719:AX719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O719:AY719,0,MAX(COLUMN($O719:AY719))-COLUMN($O719:AY719),1,1)))*$I748","v":0}]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,null,{"$f":"Input!M16","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O720:O720,0,MAX(COLUMN($O720:O720))-COLUMN($O720:O720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O720:P720,0,MAX(COLUMN($O720:P720))-COLUMN($O720:P720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O720:Q720,0,MAX(COLUMN($O720:Q720))-COLUMN($O720:Q720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O720:R720,0,MAX(COLUMN($O720:R720))-COLUMN($O720:R720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O720:S720,0,MAX(COLUMN($O720:S720))-COLUMN($O720:S720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O720:T720,0,MAX(COLUMN($O720:T720))-COLUMN($O720:T720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O720:U720,0,MAX(COLUMN($O720:U720))-COLUMN($O720:U720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O720:V720,0,MAX(COLUMN($O720:V720))-COLUMN($O720:V720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O720:W720,0,MAX(COLUMN($O720:W720))-COLUMN($O720:W720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O720:X720,0,MAX(COLUMN($O720:X720))-COLUMN($O720:X720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O720:Y720,0,MAX(COLUMN($O720:Y720))-COLUMN($O720:Y720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O720:Z720,0,MAX(COLUMN($O720:Z720))-COLUMN($O720:Z720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O720:AA720,0,MAX(COLUMN($O720:AA720))-COLUMN($O720:AA720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O720:AB720,0,MAX(COLUMN($O720:AB720))-COLUMN($O720:AB720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O720:AC720,0,MAX(COLUMN($O720:AC720))-COLUMN($O720:AC720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O720:AD720,0,MAX(COLUMN($O720:AD720))-COLUMN($O720:AD720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O720:AE720,0,MAX(COLUMN($O720:AE720))-COLUMN($O720:AE720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O720:AF720,0,MAX(COLUMN($O720:AF720))-COLUMN($O720:AF720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O720:AG720,0,MAX(COLUMN($O720:AG720))-COLUMN($O720:AG720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O720:AH720,0,MAX(COLUMN($O720:AH720))-COLUMN($O720:AH720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O720:AI720,0,MAX(COLUMN($O720:AI720))-COLUMN($O720:AI720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O720:AJ720,0,MAX(COLUMN($O720:AJ720))-COLUMN($O720:AJ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O720:AK720,0,MAX(COLUMN($O720:AK720))-COLUMN($O720:AK720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O720:AL720,0,MAX(COLUMN($O720:AL720))-COLUMN($O720:AL720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O720:AM720,0,MAX(COLUMN($O720:AM720))-COLUMN($O720:AM720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O720:AN720,0,MAX(COLUMN($O720:AN720))-COLUMN($O720:AN720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O720:AO720,0,MAX(COLUMN($O720:AO720))-COLUMN($O720:AO720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O720:AP720,0,MAX(COLUMN($O720:AP720))-COLUMN($O720:AP720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O720:AQ720,0,MAX(COLUMN($O720:AQ720))-COLUMN($O720:AQ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O720:AR720,0,MAX(COLUMN($O720:AR720))-COLUMN($O720:AR720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O720:AS720,0,MAX(COLUMN($O720:AS720))-COLUMN($O720:AS720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O720:AT720,0,MAX(COLUMN($O720:AT720))-COLUMN($O720:AT720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O720:AU720,0,MAX(COLUMN($O720:AU720))-COLUMN($O720:AU720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O720:AV720,0,MAX(COLUMN($O720:AV720))-COLUMN($O720:AV720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O720:AW720,0,MAX(COLUMN($O720:AW720))-COLUMN($O720:AW720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O720:AX720,0,MAX(COLUMN($O720:AX720))-COLUMN($O720:AX720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O720:AY720,0,MAX(COLUMN($O720:AY720))-COLUMN($O720:AY720),1,1)))*$I749","v":0}]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,null,{"$f":"Input!M17","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O721:O721,0,MAX(COLUMN($O721:O721))-COLUMN($O721:O721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O721:P721,0,MAX(COLUMN($O721:P721))-COLUMN($O721:P721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O721:Q721,0,MAX(COLUMN($O721:Q721))-COLUMN($O721:Q721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O721:R721,0,MAX(COLUMN($O721:R721))-COLUMN($O721:R721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O721:S721,0,MAX(COLUMN($O721:S721))-COLUMN($O721:S721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O721:T721,0,MAX(COLUMN($O721:T721))-COLUMN($O721:T721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O721:U721,0,MAX(COLUMN($O721:U721))-COLUMN($O721:U721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O721:V721,0,MAX(COLUMN($O721:V721))-COLUMN($O721:V721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O721:W721,0,MAX(COLUMN($O721:W721))-COLUMN($O721:W721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O721:X721,0,MAX(COLUMN($O721:X721))-COLUMN($O721:X721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O721:Y721,0,MAX(COLUMN($O721:Y721))-COLUMN($O721:Y721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O721:Z721,0,MAX(COLUMN($O721:Z721))-COLUMN($O721:Z721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O721:AA721,0,MAX(COLUMN($O721:AA721))-COLUMN($O721:AA721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O721:AB721,0,MAX(COLUMN($O721:AB721))-COLUMN($O721:AB721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O721:AC721,0,MAX(COLUMN($O721:AC721))-COLUMN($O721:AC721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O721:AD721,0,MAX(COLUMN($O721:AD721))-COLUMN($O721:AD721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O721:AE721,0,MAX(COLUMN($O721:AE721))-COLUMN($O721:AE721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O721:AF721,0,MAX(COLUMN($O721:AF721))-COLUMN($O721:AF721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O721:AG721,0,MAX(COLUMN($O721:AG721))-COLUMN($O721:AG721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O721:AH721,0,MAX(COLUMN($O721:AH721))-COLUMN($O721:AH721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O721:AI721,0,MAX(COLUMN($O721:AI721))-COLUMN($O721:AI721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O721:AJ721,0,MAX(COLUMN($O721:AJ721))-COLUMN($O721:AJ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O721:AK721,0,MAX(COLUMN($O721:AK721))-COLUMN($O721:AK721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O721:AL721,0,MAX(COLUMN($O721:AL721))-COLUMN($O721:AL721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O721:AM721,0,MAX(COLUMN($O721:AM721))-COLUMN($O721:AM721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O721:AN721,0,MAX(COLUMN($O721:AN721))-COLUMN($O721:AN721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O721:AO721,0,MAX(COLUMN($O721:AO721))-COLUMN($O721:AO721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O721:AP721,0,MAX(COLUMN($O721:AP721))-COLUMN($O721:AP721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O721:AQ721,0,MAX(COLUMN($O721:AQ721))-COLUMN($O721:AQ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O721:AR721,0,MAX(COLUMN($O721:AR721))-COLUMN($O721:AR721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O721:AS721,0,MAX(COLUMN($O721:AS721))-COLUMN($O721:AS721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O721:AT721,0,MAX(COLUMN($O721:AT721))-COLUMN($O721:AT721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O721:AU721,0,MAX(COLUMN($O721:AU721))-COLUMN($O721:AU721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O721:AV721,0,MAX(COLUMN($O721:AV721))-COLUMN($O721:AV721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O721:AW721,0,MAX(COLUMN($O721:AW721))-COLUMN($O721:AW721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O721:AX721,0,MAX(COLUMN($O721:AX721))-COLUMN($O721:AX721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O721:AY721,0,MAX(COLUMN($O721:AY721))-COLUMN($O721:AY721),1,1)))*$I750","v":0}]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M18","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O722:O722,0,MAX(COLUMN($O722:O722))-COLUMN($O722:O722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O722:P722,0,MAX(COLUMN($O722:P722))-COLUMN($O722:P722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O722:Q722,0,MAX(COLUMN($O722:Q722))-COLUMN($O722:Q722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O722:R722,0,MAX(COLUMN($O722:R722))-COLUMN($O722:R722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O722:S722,0,MAX(COLUMN($O722:S722))-COLUMN($O722:S722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O722:T722,0,MAX(COLUMN($O722:T722))-COLUMN($O722:T722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O722:U722,0,MAX(COLUMN($O722:U722))-COLUMN($O722:U722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O722:V722,0,MAX(COLUMN($O722:V722))-COLUMN($O722:V722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O722:W722,0,MAX(COLUMN($O722:W722))-COLUMN($O722:W722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O722:X722,0,MAX(COLUMN($O722:X722))-COLUMN($O722:X722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O722:Y722,0,MAX(COLUMN($O722:Y722))-COLUMN($O722:Y722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O722:Z722,0,MAX(COLUMN($O722:Z722))-COLUMN($O722:Z722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O722:AA722,0,MAX(COLUMN($O722:AA722))-COLUMN($O722:AA722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O722:AB722,0,MAX(COLUMN($O722:AB722))-COLUMN($O722:AB722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O722:AC722,0,MAX(COLUMN($O722:AC722))-COLUMN($O722:AC722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O722:AD722,0,MAX(COLUMN($O722:AD722))-COLUMN($O722:AD722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O722:AE722,0,MAX(COLUMN($O722:AE722))-COLUMN($O722:AE722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O722:AF722,0,MAX(COLUMN($O722:AF722))-COLUMN($O722:AF722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O722:AG722,0,MAX(COLUMN($O722:AG722))-COLUMN($O722:AG722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O722:AH722,0,MAX(COLUMN($O722:AH722))-COLUMN($O722:AH722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O722:AI722,0,MAX(COLUMN($O722:AI722))-COLUMN($O722:AI722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O722:AJ722,0,MAX(COLUMN($O722:AJ722))-COLUMN($O722:AJ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O722:AK722,0,MAX(COLUMN($O722:AK722))-COLUMN($O722:AK722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O722:AL722,0,MAX(COLUMN($O722:AL722))-COLUMN($O722:AL722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O722:AM722,0,MAX(COLUMN($O722:AM722))-COLUMN($O722:AM722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O722:AN722,0,MAX(COLUMN($O722:AN722))-COLUMN($O722:AN722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O722:AO722,0,MAX(COLUMN($O722:AO722))-COLUMN($O722:AO722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O722:AP722,0,MAX(COLUMN($O722:AP722))-COLUMN($O722:AP722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O722:AQ722,0,MAX(COLUMN($O722:AQ722))-COLUMN($O722:AQ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O722:AR722,0,MAX(COLUMN($O722:AR722))-COLUMN($O722:AR722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O722:AS722,0,MAX(COLUMN($O722:AS722))-COLUMN($O722:AS722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O722:AT722,0,MAX(COLUMN($O722:AT722))-COLUMN($O722:AT722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O722:AU722,0,MAX(COLUMN($O722:AU722))-COLUMN($O722:AU722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O722:AV722,0,MAX(COLUMN($O722:AV722))-COLUMN($O722:AV722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O722:AW722,0,MAX(COLUMN($O722:AW722))-COLUMN($O722:AW722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O722:AX722,0,MAX(COLUMN($O722:AX722))-COLUMN($O722:AX722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O722:AY722,0,MAX(COLUMN($O722:AY722))-COLUMN($O722:AY722),1,1)))*$I751","v":0}]
["...",null,15,0,"Operating Expense",2,null,null,{"$f":"Input!M19","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O723:O723,0,MAX(COLUMN($O723:O723))-COLUMN($O723:O723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O723:P723,0,MAX(COLUMN($O723:P723))-COLUMN($O723:P723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O723:Q723,0,MAX(COLUMN($O723:Q723))-COLUMN($O723:Q723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O723:R723,0,MAX(COLUMN($O723:R723))-COLUMN($O723:R723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O723:S723,0,MAX(COLUMN($O723:S723))-COLUMN($O723:S723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O723:T723,0,MAX(COLUMN($O723:T723))-COLUMN($O723:T723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O723:U723,0,MAX(COLUMN($O723:U723))-COLUMN($O723:U723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O723:V723,0,MAX(COLUMN($O723:V723))-COLUMN($O723:V723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O723:W723,0,MAX(COLUMN($O723:W723))-COLUMN($O723:W723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O723:X723,0,MAX(COLUMN($O723:X723))-COLUMN($O723:X723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O723:Y723,0,MAX(COLUMN($O723:Y723))-COLUMN($O723:Y723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O723:Z723,0,MAX(COLUMN($O723:Z723))-COLUMN($O723:Z723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O723:AA723,0,MAX(COLUMN($O723:AA723))-COLUMN($O723:AA723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O723:AB723,0,MAX(COLUMN($O723:AB723))-COLUMN($O723:AB723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O723:AC723,0,MAX(COLUMN($O723:AC723))-COLUMN($O723:AC723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O723:AD723,0,MAX(COLUMN($O723:AD723))-COLUMN($O723:AD723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O723:AE723,0,MAX(COLUMN($O723:AE723))-COLUMN($O723:AE723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O723:AF723,0,MAX(COLUMN($O723:AF723))-COLUMN($O723:AF723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O723:AG723,0,MAX(COLUMN($O723:AG723))-COLUMN($O723:AG723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O723:AH723,0,MAX(COLUMN($O723:AH723))-COLUMN($O723:AH723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O723:AI723,0,MAX(COLUMN($O723:AI723))-COLUMN($O723:AI723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O723:AJ723,0,MAX(COLUMN($O723:AJ723))-COLUMN($O723:AJ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O723:AK723,0,MAX(COLUMN($O723:AK723))-COLUMN($O723:AK723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O723:AL723,0,MAX(COLUMN($O723:AL723))-COLUMN($O723:AL723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O723:AM723,0,MAX(COLUMN($O723:AM723))-COLUMN($O723:AM723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O723:AN723,0,MAX(COLUMN($O723:AN723))-COLUMN($O723:AN723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O723:AO723,0,MAX(COLUMN($O723:AO723))-COLUMN($O723:AO723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O723:AP723,0,MAX(COLUMN($O723:AP723))-COLUMN($O723:AP723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O723:AQ723,0,MAX(COLUMN($O723:AQ723))-COLUMN($O723:AQ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O723:AR723,0,MAX(COLUMN($O723:AR723))-COLUMN($O723:AR723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O723:AS723,0,MAX(COLUMN($O723:AS723))-COLUMN($O723:AS723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O723:AT723,0,MAX(COLUMN($O723:AT723))-COLUMN($O723:AT723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O723:AU723,0,MAX(COLUMN($O723:AU723))-COLUMN($O723:AU723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O723:AV723,0,MAX(COLUMN($O723:AV723))-COLUMN($O723:AV723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O723:AW723,0,MAX(COLUMN($O723:AW723))-COLUMN($O723:AW723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O723:AX723,0,MAX(COLUMN($O723:AX723))-COLUMN($O723:AX723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O723:AY723,0,MAX(COLUMN($O723:AY723))-COLUMN($O723:AY723),1,1)))*$I752","v":0}]
["...",null,16,0,"Operating Expense",2,null,null,{"$f":"Input!M20","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O724:O724,0,MAX(COLUMN($O724:O724))-COLUMN($O724:O724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O724:P724,0,MAX(COLUMN($O724:P724))-COLUMN($O724:P724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O724:Q724,0,MAX(COLUMN($O724:Q724))-COLUMN($O724:Q724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O724:R724,0,MAX(COLUMN($O724:R724))-COLUMN($O724:R724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O724:S724,0,MAX(COLUMN($O724:S724))-COLUMN($O724:S724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O724:T724,0,MAX(COLUMN($O724:T724))-COLUMN($O724:T724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O724:U724,0,MAX(COLUMN($O724:U724))-COLUMN($O724:U724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O724:V724,0,MAX(COLUMN($O724:V724))-COLUMN($O724:V724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O724:W724,0,MAX(COLUMN($O724:W724))-COLUMN($O724:W724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O724:X724,0,MAX(COLUMN($O724:X724))-COLUMN($O724:X724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O724:Y724,0,MAX(COLUMN($O724:Y724))-COLUMN($O724:Y724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O724:Z724,0,MAX(COLUMN($O724:Z724))-COLUMN($O724:Z724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O724:AA724,0,MAX(COLUMN($O724:AA724))-COLUMN($O724:AA724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O724:AB724,0,MAX(COLUMN($O724:AB724))-COLUMN($O724:AB724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O724:AC724,0,MAX(COLUMN($O724:AC724))-COLUMN($O724:AC724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O724:AD724,0,MAX(COLUMN($O724:AD724))-COLUMN($O724:AD724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O724:AE724,0,MAX(COLUMN($O724:AE724))-COLUMN($O724:AE724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O724:AF724,0,MAX(COLUMN($O724:AF724))-COLUMN($O724:AF724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O724:AG724,0,MAX(COLUMN($O724:AG724))-COLUMN($O724:AG724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O724:AH724,0,MAX(COLUMN($O724:AH724))-COLUMN($O724:AH724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O724:AI724,0,MAX(COLUMN($O724:AI724))-COLUMN($O724:AI724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O724:AJ724,0,MAX(COLUMN($O724:AJ724))-COLUMN($O724:AJ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O724:AK724,0,MAX(COLUMN($O724:AK724))-COLUMN($O724:AK724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O724:AL724,0,MAX(COLUMN($O724:AL724))-COLUMN($O724:AL724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O724:AM724,0,MAX(COLUMN($O724:AM724))-COLUMN($O724:AM724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O724:AN724,0,MAX(COLUMN($O724:AN724))-COLUMN($O724:AN724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O724:AO724,0,MAX(COLUMN($O724:AO724))-COLUMN($O724:AO724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O724:AP724,0,MAX(COLUMN($O724:AP724))-COLUMN($O724:AP724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O724:AQ724,0,MAX(COLUMN($O724:AQ724))-COLUMN($O724:AQ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O724:AR724,0,MAX(COLUMN($O724:AR724))-COLUMN($O724:AR724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O724:AS724,0,MAX(COLUMN($O724:AS724))-COLUMN($O724:AS724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O724:AT724,0,MAX(COLUMN($O724:AT724))-COLUMN($O724:AT724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O724:AU724,0,MAX(COLUMN($O724:AU724))-COLUMN($O724:AU724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O724:AV724,0,MAX(COLUMN($O724:AV724))-COLUMN($O724:AV724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O724:AW724,0,MAX(COLUMN($O724:AW724))-COLUMN($O724:AW724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O724:AX724,0,MAX(COLUMN($O724:AX724))-COLUMN($O724:AX724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O724:AY724,0,MAX(COLUMN($O724:AY724))-COLUMN($O724:AY724),1,1)))*$I753","v":0}]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,null,{"$f":"Input!M21","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O725:O725,0,MAX(COLUMN($O725:O725))-COLUMN($O725:O725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O725:P725,0,MAX(COLUMN($O725:P725))-COLUMN($O725:P725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O725:Q725,0,MAX(COLUMN($O725:Q725))-COLUMN($O725:Q725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O725:R725,0,MAX(COLUMN($O725:R725))-COLUMN($O725:R725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O725:S725,0,MAX(COLUMN($O725:S725))-COLUMN($O725:S725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O725:T725,0,MAX(COLUMN($O725:T725))-COLUMN($O725:T725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O725:U725,0,MAX(COLUMN($O725:U725))-COLUMN($O725:U725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O725:V725,0,MAX(COLUMN($O725:V725))-COLUMN($O725:V725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O725:W725,0,MAX(COLUMN($O725:W725))-COLUMN($O725:W725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O725:X725,0,MAX(COLUMN($O725:X725))-COLUMN($O725:X725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O725:Y725,0,MAX(COLUMN($O725:Y725))-COLUMN($O725:Y725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O725:Z725,0,MAX(COLUMN($O725:Z725))-COLUMN($O725:Z725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O725:AA725,0,MAX(COLUMN($O725:AA725))-COLUMN($O725:AA725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O725:AB725,0,MAX(COLUMN($O725:AB725))-COLUMN($O725:AB725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O725:AC725,0,MAX(COLUMN($O725:AC725))-COLUMN($O725:AC725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O725:AD725,0,MAX(COLUMN($O725:AD725))-COLUMN($O725:AD725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O725:AE725,0,MAX(COLUMN($O725:AE725))-COLUMN($O725:AE725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O725:AF725,0,MAX(COLUMN($O725:AF725))-COLUMN($O725:AF725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O725:AG725,0,MAX(COLUMN($O725:AG725))-COLUMN($O725:AG725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O725:AH725,0,MAX(COLUMN($O725:AH725))-COLUMN($O725:AH725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O725:AI725,0,MAX(COLUMN($O725:AI725))-COLUMN($O725:AI725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O725:AJ725,0,MAX(COLUMN($O725:AJ725))-COLUMN($O725:AJ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O725:AK725,0,MAX(COLUMN($O725:AK725))-COLUMN($O725:AK725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O725:AL725,0,MAX(COLUMN($O725:AL725))-COLUMN($O725:AL725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O725:AM725,0,MAX(COLUMN($O725:AM725))-COLUMN($O725:AM725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O725:AN725,0,MAX(COLUMN($O725:AN725))-COLUMN($O725:AN725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O725:AO725,0,MAX(COLUMN($O725:AO725))-COLUMN($O725:AO725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O725:AP725,0,MAX(COLUMN($O725:AP725))-COLUMN($O725:AP725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O725:AQ725,0,MAX(COLUMN($O725:AQ725))-COLUMN($O725:AQ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O725:AR725,0,MAX(COLUMN($O725:AR725))-COLUMN($O725:AR725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O725:AS725,0,MAX(COLUMN($O725:AS725))-COLUMN($O725:AS725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O725:AT725,0,MAX(COLUMN($O725:AT725))-COLUMN($O725:AT725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O725:AU725,0,MAX(COLUMN($O725:AU725))-COLUMN($O725:AU725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O725:AV725,0,MAX(COLUMN($O725:AV725))-COLUMN($O725:AV725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O725:AW725,0,MAX(COLUMN($O725:AW725))-COLUMN($O725:AW725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O725:AX725,0,MAX(COLUMN($O725:AX725))-COLUMN($O725:AX725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O725:AY725,0,MAX(COLUMN($O725:AY725))-COLUMN($O725:AY725),1,1)))*$I754","v":0}]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,null,{"$f":"Input!M22","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O726:O726,0,MAX(COLUMN($O726:O726))-COLUMN($O726:O726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O726:P726,0,MAX(COLUMN($O726:P726))-COLUMN($O726:P726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O726:Q726,0,MAX(COLUMN($O726:Q726))-COLUMN($O726:Q726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O726:R726,0,MAX(COLUMN($O726:R726))-COLUMN($O726:R726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O726:S726,0,MAX(COLUMN($O726:S726))-COLUMN($O726:S726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O726:T726,0,MAX(COLUMN($O726:T726))-COLUMN($O726:T726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O726:U726,0,MAX(COLUMN($O726:U726))-COLUMN($O726:U726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O726:V726,0,MAX(COLUMN($O726:V726))-COLUMN($O726:V726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O726:W726,0,MAX(COLUMN($O726:W726))-COLUMN($O726:W726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O726:X726,0,MAX(COLUMN($O726:X726))-COLUMN($O726:X726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O726:Y726,0,MAX(COLUMN($O726:Y726))-COLUMN($O726:Y726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O726:Z726,0,MAX(COLUMN($O726:Z726))-COLUMN($O726:Z726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O726:AA726,0,MAX(COLUMN($O726:AA726))-COLUMN($O726:AA726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O726:AB726,0,MAX(COLUMN($O726:AB726))-COLUMN($O726:AB726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O726:AC726,0,MAX(COLUMN($O726:AC726))-COLUMN($O726:AC726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O726:AD726,0,MAX(COLUMN($O726:AD726))-COLUMN($O726:AD726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O726:AE726,0,MAX(COLUMN($O726:AE726))-COLUMN($O726:AE726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O726:AF726,0,MAX(COLUMN($O726:AF726))-COLUMN($O726:AF726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O726:AG726,0,MAX(COLUMN($O726:AG726))-COLUMN($O726:AG726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O726:AH726,0,MAX(COLUMN($O726:AH726))-COLUMN($O726:AH726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O726:AI726,0,MAX(COLUMN($O726:AI726))-COLUMN($O726:AI726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O726:AJ726,0,MAX(COLUMN($O726:AJ726))-COLUMN($O726:AJ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O726:AK726,0,MAX(COLUMN($O726:AK726))-COLUMN($O726:AK726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O726:AL726,0,MAX(COLUMN($O726:AL726))-COLUMN($O726:AL726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O726:AM726,0,MAX(COLUMN($O726:AM726))-COLUMN($O726:AM726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O726:AN726,0,MAX(COLUMN($O726:AN726))-COLUMN($O726:AN726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O726:AO726,0,MAX(COLUMN($O726:AO726))-COLUMN($O726:AO726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O726:AP726,0,MAX(COLUMN($O726:AP726))-COLUMN($O726:AP726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O726:AQ726,0,MAX(COLUMN($O726:AQ726))-COLUMN($O726:AQ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O726:AR726,0,MAX(COLUMN($O726:AR726))-COLUMN($O726:AR726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O726:AS726,0,MAX(COLUMN($O726:AS726))-COLUMN($O726:AS726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O726:AT726,0,MAX(COLUMN($O726:AT726))-COLUMN($O726:AT726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O726:AU726,0,MAX(COLUMN($O726:AU726))-COLUMN($O726:AU726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O726:AV726,0,MAX(COLUMN($O726:AV726))-COLUMN($O726:AV726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O726:AW726,0,MAX(COLUMN($O726:AW726))-COLUMN($O726:AW726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O726:AX726,0,MAX(COLUMN($O726:AX726))-COLUMN($O726:AX726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O726:AY726,0,MAX(COLUMN($O726:AY726))-COLUMN($O726:AY726),1,1)))*$I755","v":0}]
["Clause",null,19,"Deferred Interest","Capital",4,null,null,{"$f":"Input!M23","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O727:O727,0,MAX(COLUMN($O727:O727))-COLUMN($O727:O727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O727:P727,0,MAX(COLUMN($O727:P727))-COLUMN($O727:P727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O727:Q727,0,MAX(COLUMN($O727:Q727))-COLUMN($O727:Q727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O727:R727,0,MAX(COLUMN($O727:R727))-COLUMN($O727:R727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O727:S727,0,MAX(COLUMN($O727:S727))-COLUMN($O727:S727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O727:T727,0,MAX(COLUMN($O727:T727))-COLUMN($O727:T727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O727:U727,0,MAX(COLUMN($O727:U727))-COLUMN($O727:U727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O727:V727,0,MAX(COLUMN($O727:V727))-COLUMN($O727:V727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O727:W727,0,MAX(COLUMN($O727:W727))-COLUMN($O727:W727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O727:X727,0,MAX(COLUMN($O727:X727))-COLUMN($O727:X727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O727:Y727,0,MAX(COLUMN($O727:Y727))-COLUMN($O727:Y727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O727:Z727,0,MAX(COLUMN($O727:Z727))-COLUMN($O727:Z727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O727:AA727,0,MAX(COLUMN($O727:AA727))-COLUMN($O727:AA727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O727:AB727,0,MAX(COLUMN($O727:AB727))-COLUMN($O727:AB727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O727:AC727,0,MAX(COLUMN($O727:AC727))-COLUMN($O727:AC727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O727:AD727,0,MAX(COLUMN($O727:AD727))-COLUMN($O727:AD727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O727:AE727,0,MAX(COLUMN($O727:AE727))-COLUMN($O727:AE727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O727:AF727,0,MAX(COLUMN($O727:AF727))-COLUMN($O727:AF727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O727:AG727,0,MAX(COLUMN($O727:AG727))-COLUMN($O727:AG727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O727:AH727,0,MAX(COLUMN($O727:AH727))-COLUMN($O727:AH727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O727:AI727,0,MAX(COLUMN($O727:AI727))-COLUMN($O727:AI727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O727:AJ727,0,MAX(COLUMN($O727:AJ727))-COLUMN($O727:AJ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O727:AK727,0,MAX(COLUMN($O727:AK727))-COLUMN($O727:AK727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O727:AL727,0,MAX(COLUMN($O727:AL727))-COLUMN($O727:AL727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O727:AM727,0,MAX(COLUMN($O727:AM727))-COLUMN($O727:AM727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O727:AN727,0,MAX(COLUMN($O727:AN727))-COLUMN($O727:AN727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O727:AO727,0,MAX(COLUMN($O727:AO727))-COLUMN($O727:AO727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O727:AP727,0,MAX(COLUMN($O727:AP727))-COLUMN($O727:AP727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O727:AQ727,0,MAX(COLUMN($O727:AQ727))-COLUMN($O727:AQ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O727:AR727,0,MAX(COLUMN($O727:AR727))-COLUMN($O727:AR727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O727:AS727,0,MAX(COLUMN($O727:AS727))-COLUMN($O727:AS727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O727:AT727,0,MAX(COLUMN($O727:AT727))-COLUMN($O727:AT727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O727:AU727,0,MAX(COLUMN($O727:AU727))-COLUMN($O727:AU727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O727:AV727,0,MAX(COLUMN($O727:AV727))-COLUMN($O727:AV727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O727:AW727,0,MAX(COLUMN($O727:AW727))-COLUMN($O727:AW727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O727:AX727,0,MAX(COLUMN($O727:AX727))-COLUMN($O727:AX727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O727:AY727,0,MAX(COLUMN($O727:AY727))-COLUMN($O727:AY727),1,1)))*$I756","v":0}]
["...",null,20,0,"Operating Expense",2,null,null,{"$f":"Input!M24","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O728:O728,0,MAX(COLUMN($O728:O728))-COLUMN($O728:O728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O728:P728,0,MAX(COLUMN($O728:P728))-COLUMN($O728:P728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O728:Q728,0,MAX(COLUMN($O728:Q728))-COLUMN($O728:Q728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O728:R728,0,MAX(COLUMN($O728:R728))-COLUMN($O728:R728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O728:S728,0,MAX(COLUMN($O728:S728))-COLUMN($O728:S728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O728:T728,0,MAX(COLUMN($O728:T728))-COLUMN($O728:T728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O728:U728,0,MAX(COLUMN($O728:U728))-COLUMN($O728:U728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O728:V728,0,MAX(COLUMN($O728:V728))-COLUMN($O728:V728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O728:W728,0,MAX(COLUMN($O728:W728))-COLUMN($O728:W728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O728:X728,0,MAX(COLUMN($O728:X728))-COLUMN($O728:X728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O728:Y728,0,MAX(COLUMN($O728:Y728))-COLUMN($O728:Y728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O728:Z728,0,MAX(COLUMN($O728:Z728))-COLUMN($O728:Z728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O728:AA728,0,MAX(COLUMN($O728:AA728))-COLUMN($O728:AA728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O728:AB728,0,MAX(COLUMN($O728:AB728))-COLUMN($O728:AB728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O728:AC728,0,MAX(COLUMN($O728:AC728))-COLUMN($O728:AC728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O728:AD728,0,MAX(COLUMN($O728:AD728))-COLUMN($O728:AD728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O728:AE728,0,MAX(COLUMN($O728:AE728))-COLUMN($O728:AE728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O728:AF728,0,MAX(COLUMN($O728:AF728))-COLUMN($O728:AF728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O728:AG728,0,MAX(COLUMN($O728:AG728))-COLUMN($O728:AG728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O728:AH728,0,MAX(COLUMN($O728:AH728))-COLUMN($O728:AH728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O728:AI728,0,MAX(COLUMN($O728:AI728))-COLUMN($O728:AI728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O728:AJ728,0,MAX(COLUMN($O728:AJ728))-COLUMN($O728:AJ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O728:AK728,0,MAX(COLUMN($O728:AK728))-COLUMN($O728:AK728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O728:AL728,0,MAX(COLUMN($O728:AL728))-COLUMN($O728:AL728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O728:AM728,0,MAX(COLUMN($O728:AM728))-COLUMN($O728:AM728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O728:AN728,0,MAX(COLUMN($O728:AN728))-COLUMN($O728:AN728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O728:AO728,0,MAX(COLUMN($O728:AO728))-COLUMN($O728:AO728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O728:AP728,0,MAX(COLUMN($O728:AP728))-COLUMN($O728:AP728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O728:AQ728,0,MAX(COLUMN($O728:AQ728))-COLUMN($O728:AQ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O728:AR728,0,MAX(COLUMN($O728:AR728))-COLUMN($O728:AR728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O728:AS728,0,MAX(COLUMN($O728:AS728))-COLUMN($O728:AS728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O728:AT728,0,MAX(COLUMN($O728:AT728))-COLUMN($O728:AT728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O728:AU728,0,MAX(COLUMN($O728:AU728))-COLUMN($O728:AU728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O728:AV728,0,MAX(COLUMN($O728:AV728))-COLUMN($O728:AV728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O728:AW728,0,MAX(COLUMN($O728:AW728))-COLUMN($O728:AW728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O728:AX728,0,MAX(COLUMN($O728:AX728))-COLUMN($O728:AX728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O728:AY728,0,MAX(COLUMN($O728:AY728))-COLUMN($O728:AY728),1,1)))*$I757","v":0}]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,{"$f":"Input!M25","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O729:O729,0,MAX(COLUMN($O729:O729))-COLUMN($O729:O729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O729:P729,0,MAX(COLUMN($O729:P729))-COLUMN($O729:P729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O729:Q729,0,MAX(COLUMN($O729:Q729))-COLUMN($O729:Q729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O729:R729,0,MAX(COLUMN($O729:R729))-COLUMN($O729:R729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O729:S729,0,MAX(COLUMN($O729:S729))-COLUMN($O729:S729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O729:T729,0,MAX(COLUMN($O729:T729))-COLUMN($O729:T729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O729:U729,0,MAX(COLUMN($O729:U729))-COLUMN($O729:U729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O729:V729,0,MAX(COLUMN($O729:V729))-COLUMN($O729:V729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O729:W729,0,MAX(COLUMN($O729:W729))-COLUMN($O729:W729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O729:X729,0,MAX(COLUMN($O729:X729))-COLUMN($O729:X729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O729:Y729,0,MAX(COLUMN($O729:Y729))-COLUMN($O729:Y729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O729:Z729,0,MAX(COLUMN($O729:Z729))-COLUMN($O729:Z729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O729:AA729,0,MAX(COLUMN($O729:AA729))-COLUMN($O729:AA729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O729:AB729,0,MAX(COLUMN($O729:AB729))-COLUMN($O729:AB729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O729:AC729,0,MAX(COLUMN($O729:AC729))-COLUMN($O729:AC729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O729:AD729,0,MAX(COLUMN($O729:AD729))-COLUMN($O729:AD729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O729:AE729,0,MAX(COLUMN($O729:AE729))-COLUMN($O729:AE729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O729:AF729,0,MAX(COLUMN($O729:AF729))-COLUMN($O729:AF729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O729:AG729,0,MAX(COLUMN($O729:AG729))-COLUMN($O729:AG729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O729:AH729,0,MAX(COLUMN($O729:AH729))-COLUMN($O729:AH729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O729:AI729,0,MAX(COLUMN($O729:AI729))-COLUMN($O729:AI729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O729:AJ729,0,MAX(COLUMN($O729:AJ729))-COLUMN($O729:AJ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O729:AK729,0,MAX(COLUMN($O729:AK729))-COLUMN($O729:AK729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O729:AL729,0,MAX(COLUMN($O729:AL729))-COLUMN($O729:AL729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O729:AM729,0,MAX(COLUMN($O729:AM729))-COLUMN($O729:AM729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O729:AN729,0,MAX(COLUMN($O729:AN729))-COLUMN($O729:AN729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O729:AO729,0,MAX(COLUMN($O729:AO729))-COLUMN($O729:AO729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O729:AP729,0,MAX(COLUMN($O729:AP729))-COLUMN($O729:AP729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O729:AQ729,0,MAX(COLUMN($O729:AQ729))-COLUMN($O729:AQ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O729:AR729,0,MAX(COLUMN($O729:AR729))-COLUMN($O729:AR729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O729:AS729,0,MAX(COLUMN($O729:AS729))-COLUMN($O729:AS729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O729:AT729,0,MAX(COLUMN($O729:AT729))-COLUMN($O729:AT729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O729:AU729,0,MAX(COLUMN($O729:AU729))-COLUMN($O729:AU729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O729:AV729,0,MAX(COLUMN($O729:AV729))-COLUMN($O729:AV729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O729:AW729,0,MAX(COLUMN($O729:AW729))-COLUMN($O729:AW729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O729:AX729,0,MAX(COLUMN($O729:AX729))-COLUMN($O729:AX729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O729:AY729,0,MAX(COLUMN($O729:AY729))-COLUMN($O729:AY729),1,1)))*$I758","v":0}]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,null,{"$f":"Input!M26","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O730:O730,0,MAX(COLUMN($O730:O730))-COLUMN($O730:O730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O730:P730,0,MAX(COLUMN($O730:P730))-COLUMN($O730:P730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O730:Q730,0,MAX(COLUMN($O730:Q730))-COLUMN($O730:Q730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O730:R730,0,MAX(COLUMN($O730:R730))-COLUMN($O730:R730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O730:S730,0,MAX(COLUMN($O730:S730))-COLUMN($O730:S730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O730:T730,0,MAX(COLUMN($O730:T730))-COLUMN($O730:T730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O730:U730,0,MAX(COLUMN($O730:U730))-COLUMN($O730:U730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O730:V730,0,MAX(COLUMN($O730:V730))-COLUMN($O730:V730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O730:W730,0,MAX(COLUMN($O730:W730))-COLUMN($O730:W730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O730:X730,0,MAX(COLUMN($O730:X730))-COLUMN($O730:X730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O730:Y730,0,MAX(COLUMN($O730:Y730))-COLUMN($O730:Y730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O730:Z730,0,MAX(COLUMN($O730:Z730))-COLUMN($O730:Z730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O730:AA730,0,MAX(COLUMN($O730:AA730))-COLUMN($O730:AA730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O730:AB730,0,MAX(COLUMN($O730:AB730))-COLUMN($O730:AB730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O730:AC730,0,MAX(COLUMN($O730:AC730))-COLUMN($O730:AC730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O730:AD730,0,MAX(COLUMN($O730:AD730))-COLUMN($O730:AD730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O730:AE730,0,MAX(COLUMN($O730:AE730))-COLUMN($O730:AE730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O730:AF730,0,MAX(COLUMN($O730:AF730))-COLUMN($O730:AF730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O730:AG730,0,MAX(COLUMN($O730:AG730))-COLUMN($O730:AG730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O730:AH730,0,MAX(COLUMN($O730:AH730))-COLUMN($O730:AH730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O730:AI730,0,MAX(COLUMN($O730:AI730))-COLUMN($O730:AI730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O730:AJ730,0,MAX(COLUMN($O730:AJ730))-COLUMN($O730:AJ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O730:AK730,0,MAX(COLUMN($O730:AK730))-COLUMN($O730:AK730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O730:AL730,0,MAX(COLUMN($O730:AL730))-COLUMN($O730:AL730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O730:AM730,0,MAX(COLUMN($O730:AM730))-COLUMN($O730:AM730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O730:AN730,0,MAX(COLUMN($O730:AN730))-COLUMN($O730:AN730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O730:AO730,0,MAX(COLUMN($O730:AO730))-COLUMN($O730:AO730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O730:AP730,0,MAX(COLUMN($O730:AP730))-COLUMN($O730:AP730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O730:AQ730,0,MAX(COLUMN($O730:AQ730))-COLUMN($O730:AQ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O730:AR730,0,MAX(COLUMN($O730:AR730))-COLUMN($O730:AR730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O730:AS730,0,MAX(COLUMN($O730:AS730))-COLUMN($O730:AS730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O730:AT730,0,MAX(COLUMN($O730:AT730))-COLUMN($O730:AT730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O730:AU730,0,MAX(COLUMN($O730:AU730))-COLUMN($O730:AU730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O730:AV730,0,MAX(COLUMN($O730:AV730))-COLUMN($O730:AV730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O730:AW730,0,MAX(COLUMN($O730:AW730))-COLUMN($O730:AW730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O730:AX730,0,MAX(COLUMN($O730:AX730))-COLUMN($O730:AX730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O730:AY730,0,MAX(COLUMN($O730:AY730))-COLUMN($O730:AY730),1,1)))*$I759","v":0}]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,{"$f":"Input!M27","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O731:O731,0,MAX(COLUMN($O731:O731))-COLUMN($O731:O731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O731:P731,0,MAX(COLUMN($O731:P731))-COLUMN($O731:P731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O731:Q731,0,MAX(COLUMN($O731:Q731))-COLUMN($O731:Q731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O731:R731,0,MAX(COLUMN($O731:R731))-COLUMN($O731:R731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O731:S731,0,MAX(COLUMN($O731:S731))-COLUMN($O731:S731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O731:T731,0,MAX(COLUMN($O731:T731))-COLUMN($O731:T731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O731:U731,0,MAX(COLUMN($O731:U731))-COLUMN($O731:U731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O731:V731,0,MAX(COLUMN($O731:V731))-COLUMN($O731:V731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O731:W731,0,MAX(COLUMN($O731:W731))-COLUMN($O731:W731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O731:X731,0,MAX(COLUMN($O731:X731))-COLUMN($O731:X731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O731:Y731,0,MAX(COLUMN($O731:Y731))-COLUMN($O731:Y731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O731:Z731,0,MAX(COLUMN($O731:Z731))-COLUMN($O731:Z731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O731:AA731,0,MAX(COLUMN($O731:AA731))-COLUMN($O731:AA731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O731:AB731,0,MAX(COLUMN($O731:AB731))-COLUMN($O731:AB731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O731:AC731,0,MAX(COLUMN($O731:AC731))-COLUMN($O731:AC731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O731:AD731,0,MAX(COLUMN($O731:AD731))-COLUMN($O731:AD731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O731:AE731,0,MAX(COLUMN($O731:AE731))-COLUMN($O731:AE731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O731:AF731,0,MAX(COLUMN($O731:AF731))-COLUMN($O731:AF731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O731:AG731,0,MAX(COLUMN($O731:AG731))-COLUMN($O731:AG731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O731:AH731,0,MAX(COLUMN($O731:AH731))-COLUMN($O731:AH731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O731:AI731,0,MAX(COLUMN($O731:AI731))-COLUMN($O731:AI731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O731:AJ731,0,MAX(COLUMN($O731:AJ731))-COLUMN($O731:AJ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O731:AK731,0,MAX(COLUMN($O731:AK731))-COLUMN($O731:AK731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O731:AL731,0,MAX(COLUMN($O731:AL731))-COLUMN($O731:AL731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O731:AM731,0,MAX(COLUMN($O731:AM731))-COLUMN($O731:AM731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O731:AN731,0,MAX(COLUMN($O731:AN731))-COLUMN($O731:AN731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O731:AO731,0,MAX(COLUMN($O731:AO731))-COLUMN($O731:AO731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O731:AP731,0,MAX(COLUMN($O731:AP731))-COLUMN($O731:AP731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O731:AQ731,0,MAX(COLUMN($O731:AQ731))-COLUMN($O731:AQ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O731:AR731,0,MAX(COLUMN($O731:AR731))-COLUMN($O731:AR731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O731:AS731,0,MAX(COLUMN($O731:AS731))-COLUMN($O731:AS731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O731:AT731,0,MAX(COLUMN($O731:AT731))-COLUMN($O731:AT731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O731:AU731,0,MAX(COLUMN($O731:AU731))-COLUMN($O731:AU731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O731:AV731,0,MAX(COLUMN($O731:AV731))-COLUMN($O731:AV731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O731:AW731,0,MAX(COLUMN($O731:AW731))-COLUMN($O731:AW731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O731:AX731,0,MAX(COLUMN($O731:AX731))-COLUMN($O731:AX731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O731:AY731,0,MAX(COLUMN($O731:AY731))-COLUMN($O731:AY731),1,1)))*$I760","v":0}]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,{"$f":"Input!M28","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O732:O732,0,MAX(COLUMN($O732:O732))-COLUMN($O732:O732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O732:P732,0,MAX(COLUMN($O732:P732))-COLUMN($O732:P732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O732:Q732,0,MAX(COLUMN($O732:Q732))-COLUMN($O732:Q732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O732:R732,0,MAX(COLUMN($O732:R732))-COLUMN($O732:R732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O732:S732,0,MAX(COLUMN($O732:S732))-COLUMN($O732:S732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O732:T732,0,MAX(COLUMN($O732:T732))-COLUMN($O732:T732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O732:U732,0,MAX(COLUMN($O732:U732))-COLUMN($O732:U732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O732:V732,0,MAX(COLUMN($O732:V732))-COLUMN($O732:V732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O732:W732,0,MAX(COLUMN($O732:W732))-COLUMN($O732:W732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O732:X732,0,MAX(COLUMN($O732:X732))-COLUMN($O732:X732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O732:Y732,0,MAX(COLUMN($O732:Y732))-COLUMN($O732:Y732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O732:Z732,0,MAX(COLUMN($O732:Z732))-COLUMN($O732:Z732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O732:AA732,0,MAX(COLUMN($O732:AA732))-COLUMN($O732:AA732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O732:AB732,0,MAX(COLUMN($O732:AB732))-COLUMN($O732:AB732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O732:AC732,0,MAX(COLUMN($O732:AC732))-COLUMN($O732:AC732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O732:AD732,0,MAX(COLUMN($O732:AD732))-COLUMN($O732:AD732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O732:AE732,0,MAX(COLUMN($O732:AE732))-COLUMN($O732:AE732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O732:AF732,0,MAX(COLUMN($O732:AF732))-COLUMN($O732:AF732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O732:AG732,0,MAX(COLUMN($O732:AG732))-COLUMN($O732:AG732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O732:AH732,0,MAX(COLUMN($O732:AH732))-COLUMN($O732:AH732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O732:AI732,0,MAX(COLUMN($O732:AI732))-COLUMN($O732:AI732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O732:AJ732,0,MAX(COLUMN($O732:AJ732))-COLUMN($O732:AJ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O732:AK732,0,MAX(COLUMN($O732:AK732))-COLUMN($O732:AK732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O732:AL732,0,MAX(COLUMN($O732:AL732))-COLUMN($O732:AL732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O732:AM732,0,MAX(COLUMN($O732:AM732))-COLUMN($O732:AM732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O732:AN732,0,MAX(COLUMN($O732:AN732))-COLUMN($O732:AN732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O732:AO732,0,MAX(COLUMN($O732:AO732))-COLUMN($O732:AO732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O732:AP732,0,MAX(COLUMN($O732:AP732))-COLUMN($O732:AP732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O732:AQ732,0,MAX(COLUMN($O732:AQ732))-COLUMN($O732:AQ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O732:AR732,0,MAX(COLUMN($O732:AR732))-COLUMN($O732:AR732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O732:AS732,0,MAX(COLUMN($O732:AS732))-COLUMN($O732:AS732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O732:AT732,0,MAX(COLUMN($O732:AT732))-COLUMN($O732:AT732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O732:AU732,0,MAX(COLUMN($O732:AU732))-COLUMN($O732:AU732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O732:AV732,0,MAX(COLUMN($O732:AV732))-COLUMN($O732:AV732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O732:AW732,0,MAX(COLUMN($O732:AW732))-COLUMN($O732:AW732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O732:AX732,0,MAX(COLUMN($O732:AX732))-COLUMN($O732:AX732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O732:AY732,0,MAX(COLUMN($O732:AY732))-COLUMN($O732:AY732),1,1)))*$I761","v":0}]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,null,{"$f":"Input!M29","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O733:O733,0,MAX(COLUMN($O733:O733))-COLUMN($O733:O733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O733:P733,0,MAX(COLUMN($O733:P733))-COLUMN($O733:P733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O733:Q733,0,MAX(COLUMN($O733:Q733))-COLUMN($O733:Q733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O733:R733,0,MAX(COLUMN($O733:R733))-COLUMN($O733:R733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O733:S733,0,MAX(COLUMN($O733:S733))-COLUMN($O733:S733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O733:T733,0,MAX(COLUMN($O733:T733))-COLUMN($O733:T733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O733:U733,0,MAX(COLUMN($O733:U733))-COLUMN($O733:U733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O733:V733,0,MAX(COLUMN($O733:V733))-COLUMN($O733:V733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O733:W733,0,MAX(COLUMN($O733:W733))-COLUMN($O733:W733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O733:X733,0,MAX(COLUMN($O733:X733))-COLUMN($O733:X733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O733:Y733,0,MAX(COLUMN($O733:Y733))-COLUMN($O733:Y733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O733:Z733,0,MAX(COLUMN($O733:Z733))-COLUMN($O733:Z733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O733:AA733,0,MAX(COLUMN($O733:AA733))-COLUMN($O733:AA733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O733:AB733,0,MAX(COLUMN($O733:AB733))-COLUMN($O733:AB733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O733:AC733,0,MAX(COLUMN($O733:AC733))-COLUMN($O733:AC733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O733:AD733,0,MAX(COLUMN($O733:AD733))-COLUMN($O733:AD733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O733:AE733,0,MAX(COLUMN($O733:AE733))-COLUMN($O733:AE733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O733:AF733,0,MAX(COLUMN($O733:AF733))-COLUMN($O733:AF733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O733:AG733,0,MAX(COLUMN($O733:AG733))-COLUMN($O733:AG733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O733:AH733,0,MAX(COLUMN($O733:AH733))-COLUMN($O733:AH733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O733:AI733,0,MAX(COLUMN($O733:AI733))-COLUMN($O733:AI733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O733:AJ733,0,MAX(COLUMN($O733:AJ733))-COLUMN($O733:AJ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O733:AK733,0,MAX(COLUMN($O733:AK733))-COLUMN($O733:AK733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O733:AL733,0,MAX(COLUMN($O733:AL733))-COLUMN($O733:AL733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O733:AM733,0,MAX(COLUMN($O733:AM733))-COLUMN($O733:AM733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O733:AN733,0,MAX(COLUMN($O733:AN733))-COLUMN($O733:AN733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O733:AO733,0,MAX(COLUMN($O733:AO733))-COLUMN($O733:AO733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O733:AP733,0,MAX(COLUMN($O733:AP733))-COLUMN($O733:AP733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O733:AQ733,0,MAX(COLUMN($O733:AQ733))-COLUMN($O733:AQ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O733:AR733,0,MAX(COLUMN($O733:AR733))-COLUMN($O733:AR733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O733:AS733,0,MAX(COLUMN($O733:AS733))-COLUMN($O733:AS733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O733:AT733,0,MAX(COLUMN($O733:AT733))-COLUMN($O733:AT733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O733:AU733,0,MAX(COLUMN($O733:AU733))-COLUMN($O733:AU733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O733:AV733,0,MAX(COLUMN($O733:AV733))-COLUMN($O733:AV733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O733:AW733,0,MAX(COLUMN($O733:AW733))-COLUMN($O733:AW733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O733:AX733,0,MAX(COLUMN($O733:AX733))-COLUMN($O733:AX733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O733:AY733,0,MAX(COLUMN($O733:AY733))-COLUMN($O733:AY733),1,1)))*$I762","v":0}]
[null,null,null,{"$f":"\"Total \"&D737","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O738:O762)","v":104577392.12985824},102682591.88181791,100947229.93136811,99334974.522471532,99026537.604121819,98544427.626510277,98654961.178938165,98468739.866710708,98215851.228289157,105690578.62479207,107010285.19214833,113269636.21016634,119545020.09066819,121588120.41422215,125637779.26291046,128172218.68591776,132887118.4635628,136235442.67360601,140914984.5059227,148317314.21726921,153896636.37537116,156208271.09709638,159776425.63771763,162454163.20338005,167122465.07353398,172177549.3060154,177627636.88165328,182266929.59432212,184474548.55986321,190032439.52805656,190719287.57085294,192166622.57332185,{"$f":"SUM(AU738:AU762)","v":192751511.66630599},192859860.62398523,193222722.50278988,193094034.90829584,193189152.41364181]
[]
[]
[null,null,null,"Property Tax Expense",null,null,null,"Millage Rate"]
[{"$f":"+A10","v":"Base"},null,{"$f":"C766+1","v":1},{"$f":"INDEX(D$55:D$79,$C767,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C767,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,{"$f":"SUMPRODUCT(O767:AY767,$O$5:$AY$5)","v":14576239.365014059},{"$f":"SUM(O767:AY767)","v":31105232.382309921},null,null,null,{"$f":"$H767*P738","v":1595638.781829993},1529668.4877569096,1463698.1936838261,1397727.8996107429,1331757.6055376597,1265787.3114645763,1199817.0173914928,1133846.7233184094,1067876.429245326,1001906.1351722429,935935.84109915956,869965.54702607624,803995.25295299292,738024.95887990959,672054.66480682604,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293,671311.02535875293]
["Base",null,{"$f":"C767+1","v":2},{"$f":"INDEX(D$55:D$79,$C768,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,2351739.3035409357,5018537.0662086476,null,null,null,{"$f":"$H768*P739","v":257441.3292423423},246797.64196795496,236153.95469356765,225510.26741918031,214866.580144793,204222.89287040569,193579.20559601835,182935.51832163098,172291.83104724367,161648.14377285636,151004.45649846902,140360.76922408171,129717.0819496944,119073.39467530706,108429.70740091969,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129,108309.72816115129]
[{"$f":"+A12","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,12658799.604528675,55546195.453525856,null,null,null,{"$f":"$H769*P740","v":41650.546224751844},78714.555928778092,117973.57804629403,181286.92319819101,241391.38175346146,312427.17792999808,377982.77390229277,442303.72768140148,649212.45524505712,742542.19487692858,927015.01765835111,1111778.8384878952,1218442.3237936001,1362126.4010166777,1477846.0431748927,1558044.6007931249,1612157.7189575955,1690829.416170086,1819737.2641895583,1915000.7411143242,1949962.0574114318,2008103.156200259,2049807.9836046526,2128237.1687157485,2213797.112683746,2306639.3862098018,2384514.1033571586,2417512.1797397817,2512323.7174512828,2517246.3579417043,2536194.6782926298,2539221.682606387,2533448.0785114896,2532363.3341951906,2522200.7278767927,2516160.0485845469]
["Base",null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,1085412.6883880778,4820542.2806050889,null,null,null,{"$f":"$H770*P741","v":0},7528.5410507260112,15133.669324472265,22742.932967704881,30356.414687813598,37974.198846335938,45596.371492040162,53223.020394669904,60854.235079363694,68490.10686176279,76130.728883821328,83776.196150332471,91426.605566185259,99082.055974366565,106742.64819472295,114408.48506349789,122079.67147365981,129756.31441603637,137438.52302127189,145126.40860262356,152820.0846996138,160519.6671225552,168225.2739979669,175937.02581489825,183655.04547217971,191379.45832661816,199110.3922421569,206847.97764001784,214592.34754984747,222343.63766188512,230101.98638017496,237867.53487684196,245640.42714745388,253420.81006748939,261208.83344993708,269004.65010404517]
[{"$f":"+A14","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H771*P742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H772*P743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H773*P744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H774*P745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H775*P746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H776*P747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H777*P748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H778*P749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H779*P750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H780*P751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H781*P752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H782*P753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"Regulatory Asset","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H783*P754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H784*P755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H785*P756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["...",null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H786*P757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H787*P758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H788*P759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H789*P760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H790*P761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H791*P762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D766","v":"Total Property Tax Expense"},null,null,null,null,null,null,30672190.961471736,96490507.182649553,null,null,null,{"$f":"SUM(P767:P791)","v":1894730.6572970871},1862709.2267043688,1832959.3957481601,1827268.0231958192,1818371.9821237277,1820411.5811113161,1816975.3683818441,1812308.9897161117,1950234.9506169904,1974586.5806837906,2090086.0441398008,2205881.3508883859,2243581.2642624727,2318306.8105462608,2365073.0635773614,2452073.8393765269,2513858.1439511599,2600206.4841060266,2736796.5407307344,2839747.903236852,2882402.8956309501,2948243.5768427188,2997654.0111225238,3083794.9480505511,3177072.9116758299,3277639.5980563243,3363245.2491192198,3403980.9108997039,3506536.8185210344,3519210.7491234937,3545917.4181927089,3556709.9710031333,{"$f":"SUM(AV767:AV791)","v":3558709.259178848},3565404.8977825842,3563030.3148466339,3564785.4522084966]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Tax Basis"]
[null,null,null,"Retained Assets",null,null,null,4098776,null,null,null,null,null,null,{"$f":"+H798-SUM(P798:AY798)","v":3971458.5576771637},15809.431648267273,15239.424856848513,14690.839061163102,14588.036018121264,14519.267779003883,13237.391140117103,11820.954044807555,10784.883140562941,6473.953221331034,2546.303017242275,2484.7317773022864,1938.5147345273322,1222.9154839194757,774.11891401036519,326.66078974224422,253.18049816133296,242.75624118467661,242.70183593116141,121.37812059233831,0,0]
[null,null,null,"Retired Assets",null,null,null,{"$f":"393369317+1727","v":393371044},null,null,null,null,null,null,{"$f":"+H799-SUM(P799:AY799)","v":368872740.58638316},2066754.47256247,2025270.4660598363,1984566.2979280578,1947774.9457577155,1902342.2856106728,1870426.5203685628,1835283.0648358397,1785467.0488814604,1718345.0040960463,1632310.4833047199,1496469.6043692671,1385933.3186189751,903958.45276954235,456750.32875375671,433843.06395801093,411233.64475349948,396764.26206503523,213626.33355681624,23664.656562050848,5012.3980016091655,2506.7608028670811]
[null,null,null,"Land",null,null,null,{"$f":"1332842","v":1332842},{"$f":"YEAR(Input!G11)","v":2052},null,null,null,null,null,{"$f":"+H800-SUM(P800:AY800)","v":0},{"$f":"IF(P$3=$I$800,$H$800,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332842]
[null,null,null,"Total Tax Depreciation",null,null,null,{"$f":"SUM(H798:H800)","v":398802662},null,null,null,null,null,null,{"$f":"SUM(O798:O800)","v":372844199.14406031},{"$f":"SUM(P798:P800)","v":2082563.9042107372},{"$f":"SUM(Q798:Q800)","v":2040509.8909166849},1999257.136989221,1962362.9817758368,1916861.5533896766,1883663.9115086799,1847104.0188806471,1796251.9320220235,1724818.9573173774,1634856.7863219623,1498954.3361465693,1387871.8333535024,905181.36825346178,457524.44766776706,434169.72474775318,411486.82525166083,397007.01830621989,213869.03539274741,23786.034682643185,5012.3980016091655,2506.7608028670811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O801/$H$801","v":0.93490900304988511},5.2220411312368254E-3,5.116590447725459E-3,5.0131489267471862E-3,4.9206366174552683E-3,4.8065415205018778E-3,4.7232982399417383E-3,4.631624096031353E-3,4.5041121917637136E-3,4.3249935912347982E-3,4.0994129229808456E-3,3.7586367368494882E-3,3.4800967134805696E-3,2.2697475581380691E-3,1.1472452199122157E-3,1.0886831160313397E-3,1.0318056133027038E-3,9.9549741296917397E-4,5.362778531120923E-4,5.9643620640233303E-5,1.25686172115099E-5,6.2857173277019926E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3421090855205978E-3]
[null,null,null,"Remaining Tax Basis",null,null,null,null,null,null,null,null,null,null,{"$f":"$H$801-SUM($O801:O801)","v":25958462.855939686},{"$f":"$H$801-SUM($O801:P801)","v":23875898.95172894},{"$f":"$H$801-SUM($O801:Q801)","v":21835389.060812235},{"$f":"$H$801-SUM($O801:R801)","v":19836131.923822999},{"$f":"$H$801-SUM($O801:S801)","v":17873768.942047179},{"$f":"$H$801-SUM($O801:T801)","v":15956907.38865751},{"$f":"$H$801-SUM($O801:U801)","v":14073243.477148831},{"$f":"$H$801-SUM($O801:V801)","v":12226139.458268166},{"$f":"$H$801-SUM($O801:W801)","v":10429887.52624613},{"$f":"$H$801-SUM($O801:X801)","v":8705068.5689287782},{"$f":"$H$801-SUM($O801:Y801)","v":7070211.7826068401},{"$f":"$H$801-SUM($O801:Z801)","v":5571257.446460247},{"$f":"$H$801-SUM($O801:AA801)","v":4183385.6131067276},{"$f":"$H$801-SUM($O801:AB801)","v":3278204.2448532581},{"$f":"$H$801-SUM($O801:AC801)","v":2820679.7971854806},{"$f":"$H$801-SUM($O801:AD801)","v":2386510.0724377036},{"$f":"$H$801-SUM($O801:AE801)","v":1975023.2471860647},{"$f":"$H$801-SUM($O801:AF801)","v":1578016.228879869},{"$f":"$H$801-SUM($O801:AG801)","v":1364147.1934871078},{"$f":"$H$801-SUM($O801:AH801)","v":1340361.1588044763},{"$f":"$H$801-SUM($O801:AI801)","v":1335348.760802865},{"$f":"$H$801-SUM($O801:AJ801)","v":1332842},{"$f":"$H$801-SUM($O801:AK801)","v":1332842},{"$f":"$H$801-SUM($O801:AL801)","v":1332842},{"$f":"$H$801-SUM($O801:AM801)","v":1332842},{"$f":"$H$801-SUM($O801:AN801)","v":1332842},{"$f":"$H$801-SUM($O801:AO801)","v":1332842},{"$f":"$H$801-SUM($O801:AP801)","v":1332842},{"$f":"$H$801-SUM($O801:AQ801)","v":1332842},{"$f":"$H$801-SUM($O801:AR801)","v":1332842},{"$f":"$H$801-SUM($O801:AS801)","v":1332842},{"$f":"$H$801-SUM($O801:AT801)","v":1332842},{"$f":"$H$801-SUM($O801:AU801)","v":1332842},{"$f":"$H$801-SUM($O801:AV801)","v":1332842},{"$f":"$H$801-SUM($O801:AW801)","v":1332842},{"$f":"$H$801-SUM($O801:AX801)","v":1332842},{"$f":"$H$801-SUM($O801:AY801)","v":0}]

{"sheet":"RevReq_ExitCase_(2021)","index":5,"n_rows":792,"n_cols":51,"rows_kept":792,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$I$3","v":"$ dollars"},null,null,2021,"<-1st Year of Amortization",null,{"$f":"K35","v":375533843.82628584}]
["SJRPP 000902",null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O2+1","v":1},{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"+Assumptions!D9","v":2016},{"$f":"O3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$10","v":"2018-01-01"},null,null,null,null,null,null,{"$f":"IF(O$3<=YEAR($H4),AVERAGE(DATE(O$3,MONTH($H4),DAY($H4)),DATE(O$3,12,31)),DATE(O$3,7,1))","v":"2016-07-01T12:00:00"},{"$f":"IF(P$3<=YEAR($H4),AVERAGE(DATE(P$3,MONTH($H4),DAY($H4)),DATE(P$3,12,31)),DATE(P$3,7,1))","v":"2017-07-02"},"2018-07-02","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$28","v":7.5700414363281232E-2},null,null,null,null,null,null,{"$f":"(1+$H5)^(($H$4-O$4)/365)","v":1.1158962791050984},1.0372634638406533,0.96426797832426303,0.89658864525512649,0.83332627026889028,0.77468248514354721,0.72016564723747001,0.66948533032195934,0.62224713224890627,0.57845764856121307,0.53774976827875298,0.49990662929794705,0.46463373039596167,0.43193599648372677,0.40153930473234439,0.37328172358288042,0.34694334812186939,0.32252785579452331,0.29983055829297139,0.27873054085457827,0.25906359984548133,0.24083248122463896,0.22388434364152429,0.20812889969373477,0.19344353805372519,0.17983030913697892,0.1671750858657263,0.15541045037588744,0.14444484843514271,0.13427981109465426,0.12483011933590812,0.1160454320451261,0.10785738541267118,0.10026712267886696,9.3211010556518398E-2,8.6651459190606489E-2,8.0537421127074169E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[{"$f":"Input!B33","v":"Base"},null,{"$f":"C9+1","v":1},{"$f":"INDEX(D$55:D$79,$C10,1)","v":"Existing Capital, Base"},"Capital",{"$f":"MATCH(E10,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O10:AY10,$O$5:$AY$5)","v":138583625.95867845},{"$f":"SUM(O10:AY10)","v":220527476.59604514},null,null,null,null,{"$f":"Q143+Q232+Q496+Q767","v":11421364.670693016},8991125.5219302233,8991125.5219302233,23158392.573017843,22259280.020824816,21360167.468631793,20461054.91643877,19561942.364245746,18662829.812052719,17763717.259859696,16864604.707666673,15965492.15547365,15066379.603280626,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8]
[{"$f":"Input!B34","v":"Clause"},null,{"$f":"C10+1","v":2},"Existing Capital, ECRC","Capital",{"$f":"MATCH(E11,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,56507860.045071453,86633330.80078432,null,null,null,null,{"$f":"Q144+Q233+Q497+Q768","v":5376202.9902706835},5376202.9902706835,5376202.9902706835,9469763.5286190324,8932143.2295919657,8394522.9305648953,7856902.6315378286,7319282.3325107601,6781662.0334836915,6244041.734456623,5706421.4354295544,5168801.1364024868,4631180.8373754183,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10]
[{"$f":"Input!B35","v":"Base"},null,3,"Ongoing Capital, Base","Capital",{"$f":"MATCH(E12,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,2319626.6584419622,3640194.418883916,null,null,null,null,{"$f":"Q145+Q234+Q498+Q769","v":220833.42642279092},169191.8120392359,169191.8120392359,384234.05225592147,367314.87105199788,350395.68984807434,333476.50864415069,316557.32744022715,299638.1462363035,282718.9650323799,265799.7838284563,248880.60262453271,231961.42142060911,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10]
[{"$f":"Input!B36","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",{"$f":"MATCH(E13,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,0,0,null,null,null,null,{"$f":"Q146+Q235+Q499+Q770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B37","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",{"$f":"MATCH(E14,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q147+Q236+Q500+Q771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B38","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",{"$f":"MATCH(E15,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q148+Q237+Q501+Q772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B39","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",{"$f":"MATCH(E16,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-2115686.1896625469,-2194085.2929071197,null,null,null,null,{"$f":"Q149+Q238+Q502+Q773","v":-2194085.2929071197},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B40","v":"..."},null,8,0,"Operating Expense",{"$f":"MATCH(E17,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q150+Q239+Q503+Q774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B41","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",{"$f":"MATCH(E18,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q151+Q240+Q504+Q775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B42","v":"Clause"},null,10,"PPA CCRA","Operating Expense",{"$f":"MATCH(E19,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q152+Q241+Q505+Q776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B43","v":"Clause"},null,11,"PPA OpEx","Operating Expense",{"$f":"MATCH(E20,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q153+Q242+Q506+Q777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B44","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",{"$f":"MATCH(E21,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q154+Q243+Q507+Q778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B45","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",{"$f":"MATCH(E22,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q155+Q244+Q508+Q779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B46","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",{"$f":"MATCH(E23,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-40096691.770010687,-45770595.9545791,null,null,null,null,{"$f":"Q156+Q245+Q509+Q780","v":-13042776.054818159},-12254373.768807493,-11465971.482796827,-9007474.6481566224,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"Input!B47","v":"..."},null,15,0,"Operating Expense",{"$f":"MATCH(E24,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q157+Q246+Q510+Q781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B48","v":"..."},null,16,0,"Operating Expense",{"$f":"MATCH(E25,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q158+Q247+Q511+Q782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B49","v":"Clause"},null,17,"Regulatory Asset","Capital",{"$f":"MATCH(E26,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,92864692.028531402,105789138.85679059,null,null,null,null,{"$f":"Q159+Q248+Q512+Q783","v":31682126.781495139},27748106.279050812,25962893.029022824,20396012.767221812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B50","v":"Clause"},null,18,"Suspension Payment Liability","Capital",{"$f":"MATCH(E27,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-10775403.346510921,-12266126.681293014,null,null,null,null,{"$f":"Q160+Q249+Q513+Q784","v":-3645193.3036343781},-3326767.8353701518,-3008342.367105925,-2285823.1751825586,0,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"Input!B51","v":"Clause"},null,19,"Deferred Interest","Capital",{"$f":"MATCH(E28,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-12436140.154547261,-14195922.933323529,null,null,null,null,{"$f":"Q161+Q250+Q514+Q785","v":-4045266.1768821124},-3800740.2348609492,-3556214.292839786,-2793702.2287406819,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"Input!B52","v":"..."},null,20,0,"Operating Expense",{"$f":"MATCH(E29,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q162+Q251+Q515+Q786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B53","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",{"$f":"MATCH(E30,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,120770894.50511776,677117516.79753983,null,null,null,null,{"$f":"Q163+Q252+Q516+Q787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"Input!B54","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",{"$f":"MATCH(E31,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,77201706.620537803,302267890.1680426,null,null,null,null,{"$f":"Q164+Q253+Q517+Q788","v":0},0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"Input!B55","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",{"$f":"MATCH(E32,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,15099899.313560523,27810168.744477458,null,null,null,null,{"$f":"Q165+Q254+Q518+Q789","v":4819500},0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B56","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",{"$f":"MATCH(E33,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,null,null,{"$f":"Q166+Q255+Q519+Q790","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"Input!B57","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",{"$f":"MATCH(E34,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,null,null,{"$f":"Q167+Q256+Q520+Q791","v":-140000.00000000012},-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D9","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,375533843.82628584,876992900.52046096,null,null,null,null,{"$f":"SUM(Q10:Q34)","v":39316622.040639795},32902744.764252357,22948885.210520729,39391402.869034775,30638738.121468835,29435086.089044631,26541434.056620926,35973063.815912239,35639411.783488549,45257936.80710867,31892107.718640737,30398455.686216354,38453295.342225946,7625281.7917158511,5865281.7917159377,27452865.644500159,39557940.903618678,36524036.42690251,35129137.456274778,34034322.436194643,31333215.562034085,28840180.783326492,28415189.632180244,26036126.379224613,24220899.61719057,17975162.61000675,16414534.88429632,15256321.811184887,17752319.361815933,7628483.187184006,7628483.187184006,7628483.187184006,7628483.187184006,7628483.187184006,7628483.187184006]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D40,lookups!$C$88:$C$93,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O40:AY40,$O$5:$AY$5)","v":0},{"$f":"SUM(O40:AY40)","v":0},null,null,null,null,{"$f":"SUMIF($F$143:$F$167,$F40,Q$143:Q$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AF$143:AF$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AV$143:AV$167)","v":0},0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D41,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,150681960.59629396,534829490.71005964,null,null,null,null,13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,1796150.8602401731,1862709.2267043688,null,null,null,null,{"$f":"Q792","v":1862709.2267043688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",null,null,null,null,null,null,134030950.0376958,220216852.80364665,null,null,null,null,{"$f":"Q257","v":7353885.4813043727},7353885.4813043727,7353885.4813043727,25330933.746951636,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,15079344.773259725,20340243.412456993,null,null,null,null,{"$f":"Q434","v":2804419.8379471959},2633722.9231735663,2560234.1976466221,2369757.0710663875,2092911.8457357574,1846686.9227080212,1600461.9996802846,1354237.0766525483,1108012.1536248119,861787.23059707531,615562.30756933882,369337.3845416024,123112.46151386597,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9]
[null,null,null,"Return on Equity",null,null,null,null,null,null,45420985.020490542,61267508.98279427,null,null,null,null,{"$f":"Q463","v":8447284.2398595996},7933122.508991438,7711764.7277665231,7138022.3773370227,6304127.8665466402,5562465.7645999771,4820803.6626533121,4079141.5607066476,3337479.4587599831,2595817.3568133186,1854155.2548666545,1112493.15291999,370831.05097332544,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9]
[null,null,null,"Income Tax",null,null,null,null,null,null,28524452.538305625,38476095.384799115,null,null,null,null,{"$f":"Q492","v":5304908.2548243245},4982013.8507829839,4843000.8038029093,4482689.6736796992,3959002.5633217203,3493237.555872106,3027472.5484224907,2561707.5409728764,2095942.5335232618,1630177.5260736474,1164412.5186240324,698647.5111744178,232882.50372480313,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9]
[null,null,null,{"$f":"\"Total \"&D39","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,375533843.8262859,876992900.52046096,null,null,null,null,{"$f":"SUM(Q40:Q46)","v":39316622.040639803},32902744.764252357,22948885.210520722,39391402.869034782,30638738.121468831,29435086.089044631,26541434.056620918,35973063.815912239,35639411.783488549,45257936.807108678,31892107.718640745,30398455.686216351,38453295.342225954,7625281.7917158492,5865281.7917159358,27452865.644500159,39557940.903618678,36524036.42690251,35129137.456274778,34034322.436194643,31333215.562034085,28840180.783326492,28415189.632180244,26036126.379224613,24220899.61719057,17975162.61000675,16414534.884296322,15256321.811184889,17752319.361815933,7628483.187184006,{"$f":"SUM(AU40:AU46)","v":7628483.187184006},7628483.187184006,7628483.187184006,7628483.187184006,7628483.187184006]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K47-K35","v":0},{"$f":"L47-L35","v":0},null,null,null,null,{"$f":"Q47-Q35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"+AY50","v":375533843.82628584},null,null,null,null,null,{"$f":"SUMPRODUCT($O35:Q35,$O$5:Q$5)","v":37911759.649666898},{"$f":"SUMPRODUCT($O35:R35,$O$5:R$5)","v":67411987.003023118},{"$f":"SUMPRODUCT($O35:S35,$O$5:S$5)","v":86535895.922335252},{"$f":"SUMPRODUCT($O35:T35,$O$5:T$5)","v":117051725.79020977},{"$f":"SUMPRODUCT($O35:U35,$O$5:U$5)","v":139116692.45999673},{"$f":"SUMPRODUCT($O35:V35,$O$5:V$5)","v":158823050.79337609},{"$f":"SUMPRODUCT($O35:W35,$O$5:W$5)","v":175338382.02088192},{"$f":"SUMPRODUCT($O35:X35,$O$5:X$5)","v":196147275.92737699},{"$f":"SUMPRODUCT($O35:Y35,$O$5:Y$5)","v":215312361.35553902},{"$f":"SUMPRODUCT($O35:Z35,$O$5:Z$5)","v":237937103.9937602},{"$f":"SUMPRODUCT($O35:AA35,$O$5:AA$5)","v":252755252.97326207},{"$f":"SUMPRODUCT($O35:AB35,$O$5:AB$5)","v":265885440.22165436},{"$f":"SUMPRODUCT($O35:AC35,$O$5:AC$5)","v":281325949.69803923},{"$f":"SUMPRODUCT($O35:AD35,$O$5:AD$5)","v":284172328.02805609},{"$f":"SUMPRODUCT($O35:AE35,$O$5:AE$5)","v":286207248.53055227},{"$f":"SUMPRODUCT($O35:AF35,$O$5:AF$5)","v":295061562.42228806},{"$f":"SUMPRODUCT($O35:AG35,$O$5:AG$5)","v":306922241.92834044},{"$f":"SUMPRODUCT($O35:AH35,$O$5:AH$5)","v":317102606.35580331},{"$f":"SUMPRODUCT($O35:AI35,$O$5:AI$5)","v":326203287.16469258},{"$f":"SUMPRODUCT($O35:AJ35,$O$5:AJ$5)","v":334399857.48380071},{"$f":"SUMPRODUCT($O35:AK35,$O$5:AK$5)","v":341414873.88408512},{"$f":"SUMPRODUCT($O35:AL35,$O$5:AL$5)","v":347417348.97748727},{"$f":"SUMPRODUCT($O35:AM35,$O$5:AM$5)","v":352914083.79440373},{"$f":"SUMPRODUCT($O35:AN35,$O$5:AN$5)","v":357596168.44990915},{"$f":"SUMPRODUCT($O35:AO35,$O$5:AO$5)","v":361645299.42315811},{"$f":"SUMPRODUCT($O35:AP35,$O$5:AP$5)","v":364438827.53995907},{"$f":"SUMPRODUCT($O35:AQ35,$O$5:AQ$5)","v":366809822.54345465},{"$f":"SUMPRODUCT($O35:AR35,$O$5:AR$5)","v":368858438.55425984},{"$f":"SUMPRODUCT($O35:AS35,$O$5:AS$5)","v":371074462.69868445},{"$f":"SUMPRODUCT($O35:AT35,$O$5:AT$5)","v":371959713.3259902},{"$f":"SUMPRODUCT($O35:AU35,$O$5:AU$5)","v":372782501.57722437},{"$f":"SUMPRODUCT($O35:AV35,$O$5:AV$5)","v":373547387.63680744},{"$f":"SUMPRODUCT($O35:AW35,$O$5:AW$5)","v":374258446.26369828},{"$f":"SUMPRODUCT($O35:AX35,$O$5:AX$5)","v":374919465.46327877},{"$f":"SUMPRODUCT($O35:AY35,$O$5:AY$5)","v":375533843.82628584}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C54+1","v":1},{"$f":"Input!D33","v":"Existing Capital, Base"},{"$f":"Input!E33","v":"Capital"},{"$f":"MATCH(E55,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E33=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$88,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O55:AY55,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O55:AY55)","v":343398535},null,null,{"$f":"Input!S33*$I55","v":343398535},{"$f":"Input!T33*$I55","v":0},{"$f":"Input!U33*$I55","v":0},{"$f":"Input!V33*$I55","v":0},{"$f":"Input!W33*$I55","v":0},{"$f":"Input!X33*$I55","v":0},{"$f":"Input!Y33*$I55","v":0},{"$f":"Input!Z33*$I55","v":0},{"$f":"Input!AA33*$I55","v":0},{"$f":"Input!AB33*$I55","v":0},{"$f":"Input!AC33*$I55","v":0},{"$f":"Input!AD33*$I55","v":0},{"$f":"Input!AE33*$I55","v":0},{"$f":"Input!AF33*$I55","v":0},{"$f":"Input!AG33*$I55","v":0},{"$f":"Input!AH33*$I55","v":0},{"$f":"Input!AI33*$I55","v":0},{"$f":"Input!AJ33*$I55","v":0},{"$f":"Input!AK33*$I55","v":0},{"$f":"Input!AL33*$I55","v":0},{"$f":"Input!AM33*$I55","v":0},{"$f":"Input!AN33*$I55","v":0},{"$f":"Input!AO33*$I55","v":0},{"$f":"Input!AP33*$I55","v":0},{"$f":"Input!AQ33*$I55","v":0},{"$f":"Input!AR33*$I55","v":0},{"$f":"Input!AS33*$I55","v":0},{"$f":"Input!AT33*$I55","v":0},{"$f":"Input!AU33*$I55","v":0},{"$f":"Input!AV33*$I55","v":0},{"$f":"Input!AW33*$I55","v":0},{"$f":"Input!AX33*$I55","v":0},{"$f":"Input!AY33*$I55","v":0},{"$f":"Input!AZ33*$I55","v":0},{"$f":"Input!BA33*$I55","v":0},{"$f":"Input!BB33*$I55","v":0},{"$f":"Input!BC33*$I55","v":0}]
[null,null,{"$f":"C55+1","v":2},{"$f":"Input!D34","v":"Existing Capital, ECRC"},{"$f":"Input!E34","v":"Capital"},{"$f":"MATCH(E56,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E34=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$88,-1,1)","v":1},null,61825260.282262594,55404128,null,null,{"$f":"Input!S34*$I56","v":55404128},{"$f":"Input!T34*$I56","v":0},{"$f":"Input!U34*$I56","v":0},{"$f":"Input!V34*$I56","v":0},{"$f":"Input!W34*$I56","v":0},{"$f":"Input!X34*$I56","v":0},{"$f":"Input!Y34*$I56","v":0},{"$f":"Input!Z34*$I56","v":0},{"$f":"Input!AA34*$I56","v":0},{"$f":"Input!AB34*$I56","v":0},{"$f":"Input!AC34*$I56","v":0},{"$f":"Input!AD34*$I56","v":0},{"$f":"Input!AE34*$I56","v":0},{"$f":"Input!AF34*$I56","v":0},{"$f":"Input!AG34*$I56","v":0},{"$f":"Input!AH34*$I56","v":0},{"$f":"Input!AI34*$I56","v":0},{"$f":"Input!AJ34*$I56","v":0},{"$f":"Input!AK34*$I56","v":0},{"$f":"Input!AL34*$I56","v":0},{"$f":"Input!AM34*$I56","v":0},{"$f":"Input!AN34*$I56","v":0},{"$f":"Input!AO34*$I56","v":0},{"$f":"Input!AP34*$I56","v":0},{"$f":"Input!AQ34*$I56","v":0},{"$f":"Input!AR34*$I56","v":0},{"$f":"Input!AS34*$I56","v":0},{"$f":"Input!AT34*$I56","v":0},{"$f":"Input!AU34*$I56","v":0},{"$f":"Input!AV34*$I56","v":0},{"$f":"Input!AW34*$I56","v":0},{"$f":"Input!AX34*$I56","v":0},{"$f":"Input!AY34*$I56","v":0},{"$f":"Input!AZ34*$I56","v":0},{"$f":"Input!BA34*$I56","v":0},{"$f":"Input!BB34*$I56","v":0},{"$f":"Input!BC34*$I56","v":0}]
[null,null,3,{"$f":"Input!D35","v":"Ongoing Capital, Base"},{"$f":"Input!E35","v":"Capital"},{"$f":"MATCH(E57,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E35=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$88,-1,1)","v":1},null,2341311.0905811223,2257200,null,null,{"$f":"Input!S35*$I57","v":0},{"$f":"Input!T35*$I57","v":2257200},{"$f":"Input!U35*$I57","v":0},{"$f":"Input!V35*$I57","v":0},{"$f":"Input!W35*$I57","v":0},{"$f":"Input!X35*$I57","v":0},{"$f":"Input!Y35*$I57","v":0},{"$f":"Input!Z35*$I57","v":0},{"$f":"Input!AA35*$I57","v":0},{"$f":"Input!AB35*$I57","v":0},{"$f":"Input!AC35*$I57","v":0},{"$f":"Input!AD35*$I57","v":0},{"$f":"Input!AE35*$I57","v":0},{"$f":"Input!AF35*$I57","v":0},{"$f":"Input!AG35*$I57","v":0},{"$f":"Input!AH35*$I57","v":0},{"$f":"Input!AI35*$I57","v":0},{"$f":"Input!AJ35*$I57","v":0},{"$f":"Input!AK35*$I57","v":0},{"$f":"Input!AL35*$I57","v":0},{"$f":"Input!AM35*$I57","v":0},{"$f":"Input!AN35*$I57","v":0},{"$f":"Input!AO35*$I57","v":0},{"$f":"Input!AP35*$I57","v":0},{"$f":"Input!AQ35*$I57","v":0},{"$f":"Input!AR35*$I57","v":0},{"$f":"Input!AS35*$I57","v":0},{"$f":"Input!AT35*$I57","v":0},{"$f":"Input!AU35*$I57","v":0},{"$f":"Input!AV35*$I57","v":0},{"$f":"Input!AW35*$I57","v":0},{"$f":"Input!AX35*$I57","v":0},{"$f":"Input!AY35*$I57","v":0},{"$f":"Input!AZ35*$I57","v":0},{"$f":"Input!BA35*$I57","v":0},{"$f":"Input!BB35*$I57","v":0},{"$f":"Input!BC35*$I57","v":0}]
[null,null,4,{"$f":"Input!D36","v":"Ongoing Capital, ECRC"},{"$f":"Input!E36","v":"Capital"},{"$f":"MATCH(E58,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E36=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E36=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S36*$I58","v":0},{"$f":"Input!T36*$I58","v":0},{"$f":"Input!U36*$I58","v":0},{"$f":"Input!V36*$I58","v":0},{"$f":"Input!W36*$I58","v":0},{"$f":"Input!X36*$I58","v":0},{"$f":"Input!Y36*$I58","v":0},{"$f":"Input!Z36*$I58","v":0},{"$f":"Input!AA36*$I58","v":0},{"$f":"Input!AB36*$I58","v":0},{"$f":"Input!AC36*$I58","v":0},{"$f":"Input!AD36*$I58","v":0},{"$f":"Input!AE36*$I58","v":0},{"$f":"Input!AF36*$I58","v":0},{"$f":"Input!AG36*$I58","v":0},{"$f":"Input!AH36*$I58","v":0},{"$f":"Input!AI36*$I58","v":0},{"$f":"Input!AJ36*$I58","v":0},{"$f":"Input!AK36*$I58","v":0},{"$f":"Input!AL36*$I58","v":0},{"$f":"Input!AM36*$I58","v":0},{"$f":"Input!AN36*$I58","v":0},{"$f":"Input!AO36*$I58","v":0},{"$f":"Input!AP36*$I58","v":0},{"$f":"Input!AQ36*$I58","v":0},{"$f":"Input!AR36*$I58","v":0},{"$f":"Input!AS36*$I58","v":0},{"$f":"Input!AT36*$I58","v":0},{"$f":"Input!AU36*$I58","v":0},{"$f":"Input!AV36*$I58","v":0},{"$f":"Input!AW36*$I58","v":0},{"$f":"Input!AX36*$I58","v":0},{"$f":"Input!AY36*$I58","v":0},{"$f":"Input!AZ36*$I58","v":0},{"$f":"Input!BA36*$I58","v":0},{"$f":"Input!BB36*$I58","v":0},{"$f":"Input!BC36*$I58","v":0}]
[null,null,5,{"$f":"Input!D37","v":"Operating Expense, Base"},{"$f":"Input!E37","v":"Operating Expense"},{"$f":"MATCH(E59,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E37=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E37=lookups!$C$88,-1,1)","v":1},null,13760013.360637773,13265687.880000001,null,null,{"$f":"Input!S37*$I59","v":0},{"$f":"Input!T37*$I59","v":13265687.880000001},{"$f":"Input!U37*$I59","v":0},{"$f":"Input!V37*$I59","v":0},{"$f":"Input!W37*$I59","v":0},{"$f":"Input!X37*$I59","v":0},{"$f":"Input!Y37*$I59","v":0},{"$f":"Input!Z37*$I59","v":0},{"$f":"Input!AA37*$I59","v":0},{"$f":"Input!AB37*$I59","v":0},{"$f":"Input!AC37*$I59","v":0},{"$f":"Input!AD37*$I59","v":0},{"$f":"Input!AE37*$I59","v":0},{"$f":"Input!AF37*$I59","v":0},{"$f":"Input!AG37*$I59","v":0},{"$f":"Input!AH37*$I59","v":0},{"$f":"Input!AI37*$I59","v":0},{"$f":"Input!AJ37*$I59","v":0},{"$f":"Input!AK37*$I59","v":0},{"$f":"Input!AL37*$I59","v":0},{"$f":"Input!AM37*$I59","v":0},{"$f":"Input!AN37*$I59","v":0},{"$f":"Input!AO37*$I59","v":0},{"$f":"Input!AP37*$I59","v":0},{"$f":"Input!AQ37*$I59","v":0},{"$f":"Input!AR37*$I59","v":0},{"$f":"Input!AS37*$I59","v":0},{"$f":"Input!AT37*$I59","v":0},{"$f":"Input!AU37*$I59","v":0},{"$f":"Input!AV37*$I59","v":0},{"$f":"Input!AW37*$I59","v":0},{"$f":"Input!AX37*$I59","v":0},{"$f":"Input!AY37*$I59","v":0},{"$f":"Input!AZ37*$I59","v":0},{"$f":"Input!BA37*$I59","v":0},{"$f":"Input!BB37*$I59","v":0},{"$f":"Input!BC37*$I59","v":0}]
[null,null,6,{"$f":"Input!D38","v":"Operating Expense, ECRC"},{"$f":"Input!E38","v":"Operating Expense"},{"$f":"MATCH(E60,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E38=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E38=lookups!$C$88,-1,1)","v":1},null,274459.91253223683,264600,null,null,{"$f":"Input!S38*$I60","v":0},{"$f":"Input!T38*$I60","v":264600},{"$f":"Input!U38*$I60","v":0},{"$f":"Input!V38*$I60","v":0},{"$f":"Input!W38*$I60","v":0},{"$f":"Input!X38*$I60","v":0},{"$f":"Input!Y38*$I60","v":0},{"$f":"Input!Z38*$I60","v":0},{"$f":"Input!AA38*$I60","v":0},{"$f":"Input!AB38*$I60","v":0},{"$f":"Input!AC38*$I60","v":0},{"$f":"Input!AD38*$I60","v":0},{"$f":"Input!AE38*$I60","v":0},{"$f":"Input!AF38*$I60","v":0},{"$f":"Input!AG38*$I60","v":0},{"$f":"Input!AH38*$I60","v":0},{"$f":"Input!AI38*$I60","v":0},{"$f":"Input!AJ38*$I60","v":0},{"$f":"Input!AK38*$I60","v":0},{"$f":"Input!AL38*$I60","v":0},{"$f":"Input!AM38*$I60","v":0},{"$f":"Input!AN38*$I60","v":0},{"$f":"Input!AO38*$I60","v":0},{"$f":"Input!AP38*$I60","v":0},{"$f":"Input!AQ38*$I60","v":0},{"$f":"Input!AR38*$I60","v":0},{"$f":"Input!AS38*$I60","v":0},{"$f":"Input!AT38*$I60","v":0},{"$f":"Input!AU38*$I60","v":0},{"$f":"Input!AV38*$I60","v":0},{"$f":"Input!AW38*$I60","v":0},{"$f":"Input!AX38*$I60","v":0},{"$f":"Input!AY38*$I60","v":0},{"$f":"Input!AZ38*$I60","v":0},{"$f":"Input!BA38*$I60","v":0},{"$f":"Input!BB38*$I60","v":0},{"$f":"Input!BC38*$I60","v":0}]
[null,null,7,{"$f":"Input!D39","v":"Equity Dismantlement Reserve"},{"$f":"Input!E39","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E39=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E39=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S39*$I61","v":0},{"$f":"Input!T39*$I61","v":0},{"$f":"Input!U39*$I61","v":0},{"$f":"Input!V39*$I61","v":0},{"$f":"Input!W39*$I61","v":0},{"$f":"Input!X39*$I61","v":0},{"$f":"Input!Y39*$I61","v":0},{"$f":"Input!Z39*$I61","v":0},{"$f":"Input!AA39*$I61","v":0},{"$f":"Input!AB39*$I61","v":0},{"$f":"Input!AC39*$I61","v":0},{"$f":"Input!AD39*$I61","v":0},{"$f":"Input!AE39*$I61","v":0},{"$f":"Input!AF39*$I61","v":0},{"$f":"Input!AG39*$I61","v":0},{"$f":"Input!AH39*$I61","v":0},{"$f":"Input!AI39*$I61","v":0},{"$f":"Input!AJ39*$I61","v":0},{"$f":"Input!AK39*$I61","v":0},{"$f":"Input!AL39*$I61","v":0},{"$f":"Input!AM39*$I61","v":0},{"$f":"Input!AN39*$I61","v":0},{"$f":"Input!AO39*$I61","v":0},{"$f":"Input!AP39*$I61","v":0},{"$f":"Input!AQ39*$I61","v":0},{"$f":"Input!AR39*$I61","v":0},{"$f":"Input!AS39*$I61","v":0},{"$f":"Input!AT39*$I61","v":0},{"$f":"Input!AU39*$I61","v":0},{"$f":"Input!AV39*$I61","v":0},{"$f":"Input!AW39*$I61","v":0},{"$f":"Input!AX39*$I61","v":0},{"$f":"Input!AY39*$I61","v":0},{"$f":"Input!AZ39*$I61","v":0},{"$f":"Input!BA39*$I61","v":0},{"$f":"Input!BB39*$I61","v":0},{"$f":"Input!BC39*$I61","v":0}]
[null,null,8,{"$f":"Input!D40","v":0},{"$f":"Input!E40","v":"Operating Expense"},{"$f":"MATCH(E62,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E40=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E40=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S40*$I62","v":0},{"$f":"Input!T40*$I62","v":0},{"$f":"Input!U40*$I62","v":0},{"$f":"Input!V40*$I62","v":0},{"$f":"Input!W40*$I62","v":0},{"$f":"Input!X40*$I62","v":0},{"$f":"Input!Y40*$I62","v":0},{"$f":"Input!Z40*$I62","v":0},{"$f":"Input!AA40*$I62","v":0},{"$f":"Input!AB40*$I62","v":0},{"$f":"Input!AC40*$I62","v":0},{"$f":"Input!AD40*$I62","v":0},{"$f":"Input!AE40*$I62","v":0},{"$f":"Input!AF40*$I62","v":0},{"$f":"Input!AG40*$I62","v":0},{"$f":"Input!AH40*$I62","v":0},{"$f":"Input!AI40*$I62","v":0},{"$f":"Input!AJ40*$I62","v":0},{"$f":"Input!AK40*$I62","v":0},{"$f":"Input!AL40*$I62","v":0},{"$f":"Input!AM40*$I62","v":0},{"$f":"Input!AN40*$I62","v":0},{"$f":"Input!AO40*$I62","v":0},{"$f":"Input!AP40*$I62","v":0},{"$f":"Input!AQ40*$I62","v":0},{"$f":"Input!AR40*$I62","v":0},{"$f":"Input!AS40*$I62","v":0},{"$f":"Input!AT40*$I62","v":0},{"$f":"Input!AU40*$I62","v":0},{"$f":"Input!AV40*$I62","v":0},{"$f":"Input!AW40*$I62","v":0},{"$f":"Input!AX40*$I62","v":0},{"$f":"Input!AY40*$I62","v":0},{"$f":"Input!AZ40*$I62","v":0},{"$f":"Input!BA40*$I62","v":0},{"$f":"Input!BB40*$I62","v":0},{"$f":"Input!BC40*$I62","v":0}]
[null,null,9,{"$f":"Input!D41","v":"PPA Debt Service"},{"$f":"Input!E41","v":"Operating Expense"},{"$f":"MATCH(E63,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E41=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E41=lookups!$C$88,-1,1)","v":1},null,18443558.506609619,17780977.6875,null,null,{"$f":"Input!S41*$I63","v":0},{"$f":"Input!T41*$I63","v":17780977.6875},{"$f":"Input!U41*$I63","v":0},{"$f":"Input!V41*$I63","v":0},{"$f":"Input!W41*$I63","v":0},{"$f":"Input!X41*$I63","v":0},{"$f":"Input!Y41*$I63","v":0},{"$f":"Input!Z41*$I63","v":0},{"$f":"Input!AA41*$I63","v":0},{"$f":"Input!AB41*$I63","v":0},{"$f":"Input!AC41*$I63","v":0},{"$f":"Input!AD41*$I63","v":0},{"$f":"Input!AE41*$I63","v":0},{"$f":"Input!AF41*$I63","v":0},{"$f":"Input!AG41*$I63","v":0},{"$f":"Input!AH41*$I63","v":0},{"$f":"Input!AI41*$I63","v":0},{"$f":"Input!AJ41*$I63","v":0},{"$f":"Input!AK41*$I63","v":0},{"$f":"Input!AL41*$I63","v":0},{"$f":"Input!AM41*$I63","v":0},{"$f":"Input!AN41*$I63","v":0},{"$f":"Input!AO41*$I63","v":0},{"$f":"Input!AP41*$I63","v":0},{"$f":"Input!AQ41*$I63","v":0},{"$f":"Input!AR41*$I63","v":0},{"$f":"Input!AS41*$I63","v":0},{"$f":"Input!AT41*$I63","v":0},{"$f":"Input!AU41*$I63","v":0},{"$f":"Input!AV41*$I63","v":0},{"$f":"Input!AW41*$I63","v":0},{"$f":"Input!AX41*$I63","v":0},{"$f":"Input!AY41*$I63","v":0},{"$f":"Input!AZ41*$I63","v":0},{"$f":"Input!BA41*$I63","v":0},{"$f":"Input!BB41*$I63","v":0},{"$f":"Input!BC41*$I63","v":0}]
[null,null,10,{"$f":"Input!D42","v":"PPA CCRA"},{"$f":"Input!E42","v":"Operating Expense"},{"$f":"MATCH(E64,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E42=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E42=lookups!$C$88,-1,1)","v":1},null,26188181.600625549,25247376.885000005,null,null,{"$f":"Input!S42*$I64","v":0},{"$f":"Input!T42*$I64","v":25247376.885000005},{"$f":"Input!U42*$I64","v":0},{"$f":"Input!V42*$I64","v":0},{"$f":"Input!W42*$I64","v":0},{"$f":"Input!X42*$I64","v":0},{"$f":"Input!Y42*$I64","v":0},{"$f":"Input!Z42*$I64","v":0},{"$f":"Input!AA42*$I64","v":0},{"$f":"Input!AB42*$I64","v":0},{"$f":"Input!AC42*$I64","v":0},{"$f":"Input!AD42*$I64","v":0},{"$f":"Input!AE42*$I64","v":0},{"$f":"Input!AF42*$I64","v":0},{"$f":"Input!AG42*$I64","v":0},{"$f":"Input!AH42*$I64","v":0},{"$f":"Input!AI42*$I64","v":0},{"$f":"Input!AJ42*$I64","v":0},{"$f":"Input!AK42*$I64","v":0},{"$f":"Input!AL42*$I64","v":0},{"$f":"Input!AM42*$I64","v":0},{"$f":"Input!AN42*$I64","v":0},{"$f":"Input!AO42*$I64","v":0},{"$f":"Input!AP42*$I64","v":0},{"$f":"Input!AQ42*$I64","v":0},{"$f":"Input!AR42*$I64","v":0},{"$f":"Input!AS42*$I64","v":0},{"$f":"Input!AT42*$I64","v":0},{"$f":"Input!AU42*$I64","v":0},{"$f":"Input!AV42*$I64","v":0},{"$f":"Input!AW42*$I64","v":0},{"$f":"Input!AX42*$I64","v":0},{"$f":"Input!AY42*$I64","v":0},{"$f":"Input!AZ42*$I64","v":0},{"$f":"Input!BA42*$I64","v":0},{"$f":"Input!BB42*$I64","v":0},{"$f":"Input!BC42*$I64","v":0}]
[null,null,11,{"$f":"Input!D43","v":"PPA OpEx"},{"$f":"Input!E43","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E43=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E43=lookups!$C$88,-1,1)","v":1},null,21051709.909755014,20295431.82,null,null,{"$f":"Input!S43*$I65","v":0},{"$f":"Input!T43*$I65","v":20295431.82},{"$f":"Input!U43*$I65","v":0},{"$f":"Input!V43*$I65","v":0},{"$f":"Input!W43*$I65","v":0},{"$f":"Input!X43*$I65","v":0},{"$f":"Input!Y43*$I65","v":0},{"$f":"Input!Z43*$I65","v":0},{"$f":"Input!AA43*$I65","v":0},{"$f":"Input!AB43*$I65","v":0},{"$f":"Input!AC43*$I65","v":0},{"$f":"Input!AD43*$I65","v":0},{"$f":"Input!AE43*$I65","v":0},{"$f":"Input!AF43*$I65","v":0},{"$f":"Input!AG43*$I65","v":0},{"$f":"Input!AH43*$I65","v":0},{"$f":"Input!AI43*$I65","v":0},{"$f":"Input!AJ43*$I65","v":0},{"$f":"Input!AK43*$I65","v":0},{"$f":"Input!AL43*$I65","v":0},{"$f":"Input!AM43*$I65","v":0},{"$f":"Input!AN43*$I65","v":0},{"$f":"Input!AO43*$I65","v":0},{"$f":"Input!AP43*$I65","v":0},{"$f":"Input!AQ43*$I65","v":0},{"$f":"Input!AR43*$I65","v":0},{"$f":"Input!AS43*$I65","v":0},{"$f":"Input!AT43*$I65","v":0},{"$f":"Input!AU43*$I65","v":0},{"$f":"Input!AV43*$I65","v":0},{"$f":"Input!AW43*$I65","v":0},{"$f":"Input!AX43*$I65","v":0},{"$f":"Input!AY43*$I65","v":0},{"$f":"Input!AZ43*$I65","v":0},{"$f":"Input!BA43*$I65","v":0},{"$f":"Input!BB43*$I65","v":0},{"$f":"Input!BC43*$I65","v":0}]
[null,null,12,{"$f":"Input!D44","v":"PPA Property Taxes"},{"$f":"Input!E44","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E44=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E44=lookups!$C$88,-1,1)","v":1},null,2882782.1316348519,2779218.8119311905,null,null,{"$f":"Input!S44*$I66","v":0},{"$f":"Input!T44*$I66","v":2779218.8119311905},{"$f":"Input!U44*$I66","v":0},{"$f":"Input!V44*$I66","v":0},{"$f":"Input!W44*$I66","v":0},{"$f":"Input!X44*$I66","v":0},{"$f":"Input!Y44*$I66","v":0},{"$f":"Input!Z44*$I66","v":0},{"$f":"Input!AA44*$I66","v":0},{"$f":"Input!AB44*$I66","v":0},{"$f":"Input!AC44*$I66","v":0},{"$f":"Input!AD44*$I66","v":0},{"$f":"Input!AE44*$I66","v":0},{"$f":"Input!AF44*$I66","v":0},{"$f":"Input!AG44*$I66","v":0},{"$f":"Input!AH44*$I66","v":0},{"$f":"Input!AI44*$I66","v":0},{"$f":"Input!AJ44*$I66","v":0},{"$f":"Input!AK44*$I66","v":0},{"$f":"Input!AL44*$I66","v":0},{"$f":"Input!AM44*$I66","v":0},{"$f":"Input!AN44*$I66","v":0},{"$f":"Input!AO44*$I66","v":0},{"$f":"Input!AP44*$I66","v":0},{"$f":"Input!AQ44*$I66","v":0},{"$f":"Input!AR44*$I66","v":0},{"$f":"Input!AS44*$I66","v":0},{"$f":"Input!AT44*$I66","v":0},{"$f":"Input!AU44*$I66","v":0},{"$f":"Input!AV44*$I66","v":0},{"$f":"Input!AW44*$I66","v":0},{"$f":"Input!AX44*$I66","v":0},{"$f":"Input!AY44*$I66","v":0},{"$f":"Input!AZ44*$I66","v":0},{"$f":"Input!BA44*$I66","v":0},{"$f":"Input!BB44*$I66","v":0},{"$f":"Input!BC44*$I66","v":0}]
[null,null,13,{"$f":"Input!D45","v":"PPA Transmission Costs"},{"$f":"Input!E45","v":"Operating Expense"},{"$f":"MATCH(E67,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E45=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E45=lookups!$C$88,-1,1)","v":1},null,2310428.9290989232,2227427.2734375,null,null,{"$f":"Input!S45*$I67","v":0},{"$f":"Input!T45*$I67","v":2227427.2734375},{"$f":"Input!U45*$I67","v":0},{"$f":"Input!V45*$I67","v":0},{"$f":"Input!W45*$I67","v":0},{"$f":"Input!X45*$I67","v":0},{"$f":"Input!Y45*$I67","v":0},{"$f":"Input!Z45*$I67","v":0},{"$f":"Input!AA45*$I67","v":0},{"$f":"Input!AB45*$I67","v":0},{"$f":"Input!AC45*$I67","v":0},{"$f":"Input!AD45*$I67","v":0},{"$f":"Input!AE45*$I67","v":0},{"$f":"Input!AF45*$I67","v":0},{"$f":"Input!AG45*$I67","v":0},{"$f":"Input!AH45*$I67","v":0},{"$f":"Input!AI45*$I67","v":0},{"$f":"Input!AJ45*$I67","v":0},{"$f":"Input!AK45*$I67","v":0},{"$f":"Input!AL45*$I67","v":0},{"$f":"Input!AM45*$I67","v":0},{"$f":"Input!AN45*$I67","v":0},{"$f":"Input!AO45*$I67","v":0},{"$f":"Input!AP45*$I67","v":0},{"$f":"Input!AQ45*$I67","v":0},{"$f":"Input!AR45*$I67","v":0},{"$f":"Input!AS45*$I67","v":0},{"$f":"Input!AT45*$I67","v":0},{"$f":"Input!AU45*$I67","v":0},{"$f":"Input!AV45*$I67","v":0},{"$f":"Input!AW45*$I67","v":0},{"$f":"Input!AX45*$I67","v":0},{"$f":"Input!AY45*$I67","v":0},{"$f":"Input!AZ45*$I67","v":0},{"$f":"Input!BA45*$I67","v":0},{"$f":"Input!BB45*$I67","v":0},{"$f":"Input!BC45*$I67","v":0}]
[null,null,14,{"$f":"Input!D46","v":"PPA Dismantlement Reserve"},{"$f":"Input!E46","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E46=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E46=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S46*$I68","v":0},{"$f":"Input!T46*$I68","v":0},{"$f":"Input!U46*$I68","v":0},{"$f":"Input!V46*$I68","v":0},{"$f":"Input!W46*$I68","v":0},{"$f":"Input!X46*$I68","v":0},{"$f":"Input!Y46*$I68","v":0},{"$f":"Input!Z46*$I68","v":0},{"$f":"Input!AA46*$I68","v":0},{"$f":"Input!AB46*$I68","v":0},{"$f":"Input!AC46*$I68","v":0},{"$f":"Input!AD46*$I68","v":0},{"$f":"Input!AE46*$I68","v":0},{"$f":"Input!AF46*$I68","v":0},{"$f":"Input!AG46*$I68","v":0},{"$f":"Input!AH46*$I68","v":0},{"$f":"Input!AI46*$I68","v":0},{"$f":"Input!AJ46*$I68","v":0},{"$f":"Input!AK46*$I68","v":0},{"$f":"Input!AL46*$I68","v":0},{"$f":"Input!AM46*$I68","v":0},{"$f":"Input!AN46*$I68","v":0},{"$f":"Input!AO46*$I68","v":0},{"$f":"Input!AP46*$I68","v":0},{"$f":"Input!AQ46*$I68","v":0},{"$f":"Input!AR46*$I68","v":0},{"$f":"Input!AS46*$I68","v":0},{"$f":"Input!AT46*$I68","v":0},{"$f":"Input!AU46*$I68","v":0},{"$f":"Input!AV46*$I68","v":0},{"$f":"Input!AW46*$I68","v":0},{"$f":"Input!AX46*$I68","v":0},{"$f":"Input!AY46*$I68","v":0},{"$f":"Input!AZ46*$I68","v":0},{"$f":"Input!BA46*$I68","v":0},{"$f":"Input!BB46*$I68","v":0},{"$f":"Input!BC46*$I68","v":0}]
[null,null,15,{"$f":"Input!D47","v":0},{"$f":"Input!E47","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E47=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E47=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S47*$I69","v":0},{"$f":"Input!T47*$I69","v":0},{"$f":"Input!U47*$I69","v":0},{"$f":"Input!V47*$I69","v":0},{"$f":"Input!W47*$I69","v":0},{"$f":"Input!X47*$I69","v":0},{"$f":"Input!Y47*$I69","v":0},{"$f":"Input!Z47*$I69","v":0},{"$f":"Input!AA47*$I69","v":0},{"$f":"Input!AB47*$I69","v":0},{"$f":"Input!AC47*$I69","v":0},{"$f":"Input!AD47*$I69","v":0},{"$f":"Input!AE47*$I69","v":0},{"$f":"Input!AF47*$I69","v":0},{"$f":"Input!AG47*$I69","v":0},{"$f":"Input!AH47*$I69","v":0},{"$f":"Input!AI47*$I69","v":0},{"$f":"Input!AJ47*$I69","v":0},{"$f":"Input!AK47*$I69","v":0},{"$f":"Input!AL47*$I69","v":0},{"$f":"Input!AM47*$I69","v":0},{"$f":"Input!AN47*$I69","v":0},{"$f":"Input!AO47*$I69","v":0},{"$f":"Input!AP47*$I69","v":0},{"$f":"Input!AQ47*$I69","v":0},{"$f":"Input!AR47*$I69","v":0},{"$f":"Input!AS47*$I69","v":0},{"$f":"Input!AT47*$I69","v":0},{"$f":"Input!AU47*$I69","v":0},{"$f":"Input!AV47*$I69","v":0},{"$f":"Input!AW47*$I69","v":0},{"$f":"Input!AX47*$I69","v":0},{"$f":"Input!AY47*$I69","v":0},{"$f":"Input!AZ47*$I69","v":0},{"$f":"Input!BA47*$I69","v":0},{"$f":"Input!BB47*$I69","v":0},{"$f":"Input!BC47*$I69","v":0}]
[null,null,16,{"$f":"Input!D48","v":0},{"$f":"Input!E48","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E48=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E48=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S48*$I70","v":0},{"$f":"Input!T48*$I70","v":0},{"$f":"Input!U48*$I70","v":0},{"$f":"Input!V48*$I70","v":0},{"$f":"Input!W48*$I70","v":0},{"$f":"Input!X48*$I70","v":0},{"$f":"Input!Y48*$I70","v":0},{"$f":"Input!Z48*$I70","v":0},{"$f":"Input!AA48*$I70","v":0},{"$f":"Input!AB48*$I70","v":0},{"$f":"Input!AC48*$I70","v":0},{"$f":"Input!AD48*$I70","v":0},{"$f":"Input!AE48*$I70","v":0},{"$f":"Input!AF48*$I70","v":0},{"$f":"Input!AG48*$I70","v":0},{"$f":"Input!AH48*$I70","v":0},{"$f":"Input!AI48*$I70","v":0},{"$f":"Input!AJ48*$I70","v":0},{"$f":"Input!AK48*$I70","v":0},{"$f":"Input!AL48*$I70","v":0},{"$f":"Input!AM48*$I70","v":0},{"$f":"Input!AN48*$I70","v":0},{"$f":"Input!AO48*$I70","v":0},{"$f":"Input!AP48*$I70","v":0},{"$f":"Input!AQ48*$I70","v":0},{"$f":"Input!AR48*$I70","v":0},{"$f":"Input!AS48*$I70","v":0},{"$f":"Input!AT48*$I70","v":0},{"$f":"Input!AU48*$I70","v":0},{"$f":"Input!AV48*$I70","v":0},{"$f":"Input!AW48*$I70","v":0},{"$f":"Input!AX48*$I70","v":0},{"$f":"Input!AY48*$I70","v":0},{"$f":"Input!AZ48*$I70","v":0},{"$f":"Input!BA48*$I70","v":0},{"$f":"Input!BB48*$I70","v":0},{"$f":"Input!BC48*$I70","v":0}]
[null,null,17,{"$f":"Input!D49","v":"Regulatory Asset"},{"$f":"Input!E49","v":"Capital"},{"$f":"MATCH(E71,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E49=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E49=lookups!$C$88,-1,1)","v":1},null,87169825.240513384,90400000,null,null,{"$f":"Input!S49*$I71","v":0},{"$f":"Input!T49*$I71","v":0},{"$f":"Input!U49*$I71","v":90400000},{"$f":"Input!V49*$I71","v":0},{"$f":"Input!W49*$I71","v":0},{"$f":"Input!X49*$I71","v":0},{"$f":"Input!Y49*$I71","v":0},{"$f":"Input!Z49*$I71","v":0},{"$f":"Input!AA49*$I71","v":0},{"$f":"Input!AB49*$I71","v":0},{"$f":"Input!AC49*$I71","v":0},{"$f":"Input!AD49*$I71","v":0},{"$f":"Input!AE49*$I71","v":0},{"$f":"Input!AF49*$I71","v":0},{"$f":"Input!AG49*$I71","v":0},{"$f":"Input!AH49*$I71","v":0},{"$f":"Input!AI49*$I71","v":0},{"$f":"Input!AJ49*$I71","v":0},{"$f":"Input!AK49*$I71","v":0},{"$f":"Input!AL49*$I71","v":0},{"$f":"Input!AM49*$I71","v":0},{"$f":"Input!AN49*$I71","v":0},{"$f":"Input!AO49*$I71","v":0},{"$f":"Input!AP49*$I71","v":0},{"$f":"Input!AQ49*$I71","v":0},{"$f":"Input!AR49*$I71","v":0},{"$f":"Input!AS49*$I71","v":0},{"$f":"Input!AT49*$I71","v":0},{"$f":"Input!AU49*$I71","v":0},{"$f":"Input!AV49*$I71","v":0},{"$f":"Input!AW49*$I71","v":0},{"$f":"Input!AX49*$I71","v":0},{"$f":"Input!AY49*$I71","v":0},{"$f":"Input!AZ49*$I71","v":0},{"$f":"Input!BA49*$I71","v":0},{"$f":"Input!BB49*$I71","v":0},{"$f":"Input!BC49*$I71","v":0}]
[null,null,18,{"$f":"Input!D50","v":"Suspension Payment Liability"},{"$f":"Input!E50","v":"Capital"},{"$f":"MATCH(E72,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E50=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E50=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S50*$I72","v":0},{"$f":"Input!T50*$I72","v":0},{"$f":"Input!U50*$I72","v":0},{"$f":"Input!V50*$I72","v":0},{"$f":"Input!W50*$I72","v":0},{"$f":"Input!X50*$I72","v":0},{"$f":"Input!Y50*$I72","v":0},{"$f":"Input!Z50*$I72","v":0},{"$f":"Input!AA50*$I72","v":0},{"$f":"Input!AB50*$I72","v":0},{"$f":"Input!AC50*$I72","v":0},{"$f":"Input!AD50*$I72","v":0},{"$f":"Input!AE50*$I72","v":0},{"$f":"Input!AF50*$I72","v":0},{"$f":"Input!AG50*$I72","v":0},{"$f":"Input!AH50*$I72","v":0},{"$f":"Input!AI50*$I72","v":0},{"$f":"Input!AJ50*$I72","v":0},{"$f":"Input!AK50*$I72","v":0},{"$f":"Input!AL50*$I72","v":0},{"$f":"Input!AM50*$I72","v":0},{"$f":"Input!AN50*$I72","v":0},{"$f":"Input!AO50*$I72","v":0},{"$f":"Input!AP50*$I72","v":0},{"$f":"Input!AQ50*$I72","v":0},{"$f":"Input!AR50*$I72","v":0},{"$f":"Input!AS50*$I72","v":0},{"$f":"Input!AT50*$I72","v":0},{"$f":"Input!AU50*$I72","v":0},{"$f":"Input!AV50*$I72","v":0},{"$f":"Input!AW50*$I72","v":0},{"$f":"Input!AX50*$I72","v":0},{"$f":"Input!AY50*$I72","v":0},{"$f":"Input!AZ50*$I72","v":0},{"$f":"Input!BA50*$I72","v":0},{"$f":"Input!BB50*$I72","v":0},{"$f":"Input!BC50*$I72","v":0}]
[null,null,19,{"$f":"Input!D51","v":"Deferred Interest"},{"$f":"Input!E51","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E51=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E51=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S51*$I73","v":0},{"$f":"Input!T51*$I73","v":0},{"$f":"Input!U51*$I73","v":0},{"$f":"Input!V51*$I73","v":0},{"$f":"Input!W51*$I73","v":0},{"$f":"Input!X51*$I73","v":0},{"$f":"Input!Y51*$I73","v":0},{"$f":"Input!Z51*$I73","v":0},{"$f":"Input!AA51*$I73","v":0},{"$f":"Input!AB51*$I73","v":0},{"$f":"Input!AC51*$I73","v":0},{"$f":"Input!AD51*$I73","v":0},{"$f":"Input!AE51*$I73","v":0},{"$f":"Input!AF51*$I73","v":0},{"$f":"Input!AG51*$I73","v":0},{"$f":"Input!AH51*$I73","v":0},{"$f":"Input!AI51*$I73","v":0},{"$f":"Input!AJ51*$I73","v":0},{"$f":"Input!AK51*$I73","v":0},{"$f":"Input!AL51*$I73","v":0},{"$f":"Input!AM51*$I73","v":0},{"$f":"Input!AN51*$I73","v":0},{"$f":"Input!AO51*$I73","v":0},{"$f":"Input!AP51*$I73","v":0},{"$f":"Input!AQ51*$I73","v":0},{"$f":"Input!AR51*$I73","v":0},{"$f":"Input!AS51*$I73","v":0},{"$f":"Input!AT51*$I73","v":0},{"$f":"Input!AU51*$I73","v":0},{"$f":"Input!AV51*$I73","v":0},{"$f":"Input!AW51*$I73","v":0},{"$f":"Input!AX51*$I73","v":0},{"$f":"Input!AY51*$I73","v":0},{"$f":"Input!AZ51*$I73","v":0},{"$f":"Input!BA51*$I73","v":0},{"$f":"Input!BB51*$I73","v":0},{"$f":"Input!BC51*$I73","v":0}]
[null,null,20,{"$f":"Input!D52","v":0},{"$f":"Input!E52","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E52=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E52=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S52*$I74","v":0},{"$f":"Input!T52*$I74","v":0},{"$f":"Input!U52*$I74","v":0},{"$f":"Input!V52*$I74","v":0},{"$f":"Input!W52*$I74","v":0},{"$f":"Input!X52*$I74","v":0},{"$f":"Input!Y52*$I74","v":0},{"$f":"Input!Z52*$I74","v":0},{"$f":"Input!AA52*$I74","v":0},{"$f":"Input!AB52*$I74","v":0},{"$f":"Input!AC52*$I74","v":0},{"$f":"Input!AD52*$I74","v":0},{"$f":"Input!AE52*$I74","v":0},{"$f":"Input!AF52*$I74","v":0},{"$f":"Input!AG52*$I74","v":0},{"$f":"Input!AH52*$I74","v":0},{"$f":"Input!AI52*$I74","v":0},{"$f":"Input!AJ52*$I74","v":0},{"$f":"Input!AK52*$I74","v":0},{"$f":"Input!AL52*$I74","v":0},{"$f":"Input!AM52*$I74","v":0},{"$f":"Input!AN52*$I74","v":0},{"$f":"Input!AO52*$I74","v":0},{"$f":"Input!AP52*$I74","v":0},{"$f":"Input!AQ52*$I74","v":0},{"$f":"Input!AR52*$I74","v":0},{"$f":"Input!AS52*$I74","v":0},{"$f":"Input!AT52*$I74","v":0},{"$f":"Input!AU52*$I74","v":0},{"$f":"Input!AV52*$I74","v":0},{"$f":"Input!AW52*$I74","v":0},{"$f":"Input!AX52*$I74","v":0},{"$f":"Input!AY52*$I74","v":0},{"$f":"Input!AZ52*$I74","v":0},{"$f":"Input!BA52*$I74","v":0},{"$f":"Input!BB52*$I74","v":0},{"$f":"Input!BC52*$I74","v":0}]
[null,null,21,{"$f":"Input!D53","v":"RAP: Generation Capital / Fixed OM"},{"$f":"Input!E53","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E53=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E53=lookups!$C$88,-1,1)","v":1},null,120770894.50511776,677117516.79753983,null,null,{"$f":"Input!S53*$I75","v":0},{"$f":"Input!T53*$I75","v":0},{"$f":"Input!U53*$I75","v":0},{"$f":"Input!V53*$I75","v":0},{"$f":"Input!W53*$I75","v":0},{"$f":"Input!X53*$I75","v":0},{"$f":"Input!Y53*$I75","v":0},{"$f":"Input!Z53*$I75","v":0},{"$f":"Input!AA53*$I75","v":0},{"$f":"Input!AB53*$I75","v":0},{"$f":"Input!AC53*$I75","v":0},{"$f":"Input!AD53*$I75","v":0},{"$f":"Input!AE53*$I75","v":0},{"$f":"Input!AF53*$I75","v":0},{"$f":"Input!AG53*$I75","v":0},{"$f":"Input!AH53*$I75","v":0},{"$f":"Input!AI53*$I75","v":0},{"$f":"Input!AJ53*$I75","v":25807583.852784332},{"$f":"Input!AK53*$I75","v":38812659.11190293},{"$f":"Input!AL53*$I75","v":37508754.635186911},{"$f":"Input!AM53*$I75","v":38163855.664559275},{"$f":"Input!AN53*$I75","v":36389040.644479208},{"$f":"Input!AO53*$I75","v":36217933.770318635},{"$f":"Input!AP53*$I75","v":35444898.991610982},{"$f":"Input!AQ53*$I75","v":35419907.840463892},{"$f":"Input!AR53*$I75","v":33720844.587508596},{"$f":"Input!AS53*$I75","v":35255617.825474657},{"$f":"Input!AT53*$I75","v":34879880.818291411},{"$f":"Input!AU53*$I75","v":35649253.092579976},{"$f":"Input!AV53*$I75","v":32581040.019469887},{"$f":"Input!AW53*$I75","v":33087037.570099697},{"$f":"Input!AX53*$I75","v":31363201.395468224},{"$f":"Input!AY53*$I75","v":31363201.395468224},{"$f":"Input!AZ53*$I75","v":31363201.395468224},{"$f":"Input!BA53*$I75","v":31363201.395468224},{"$f":"Input!BB53*$I75","v":31363201.395468224},{"$f":"Input!BC53*$I75","v":31363201.395468224}]
[null,null,22,{"$f":"Input!D54","v":"RAP: Gas Transport"},{"$f":"Input!E54","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E54=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E54=lookups!$C$88,-1,1)","v":1},null,77201706.620537803,302267890.1680426,null,null,{"$f":"Input!S54*$I76","v":0},{"$f":"Input!T54*$I76","v":0},{"$f":"Input!U54*$I76","v":0},{"$f":"Input!V54*$I76","v":0},{"$f":"Input!W54*$I76","v":0},{"$f":"Input!X54*$I76","v":0},{"$f":"Input!Y54*$I76","v":0},{"$f":"Input!Z54*$I76","v":0},{"$f":"Input!AA54*$I76","v":0},{"$f":"Input!AB54*$I76","v":10795281.791715816},{"$f":"Input!AC54*$I76","v":10795281.791715816},{"$f":"Input!AD54*$I76","v":10795281.791715816},{"$f":"Input!AE54*$I76","v":10795281.791715816},{"$f":"Input!AF54*$I76","v":10795281.791715816},{"$f":"Input!AG54*$I76","v":10795281.791715816},{"$f":"Input!AH54*$I76","v":10795281.791715816},{"$f":"Input!AI54*$I76","v":10795281.791715816},{"$f":"Input!AJ54*$I76","v":10795281.791715816},{"$f":"Input!AK54*$I76","v":10795281.791715816},{"$f":"Input!AL54*$I76","v":10795281.791715816},{"$f":"Input!AM54*$I76","v":10795281.791715816},{"$f":"Input!AN54*$I76","v":10795281.791715816},{"$f":"Input!AO54*$I76","v":10795281.791715816},{"$f":"Input!AP54*$I76","v":10795281.791715816},{"$f":"Input!AQ54*$I76","v":10795281.791715816},{"$f":"Input!AR54*$I76","v":10795281.791715816},{"$f":"Input!AS54*$I76","v":10795281.791715816},{"$f":"Input!AT54*$I76","v":10795281.791715816},{"$f":"Input!AU54*$I76","v":10795281.791715816},{"$f":"Input!AV54*$I76","v":10795281.791715816},{"$f":"Input!AW54*$I76","v":10795281.791715816},{"$f":"Input!AX54*$I76","v":10795281.791715816},{"$f":"Input!AY54*$I76","v":10795281.791715816},{"$f":"Input!AZ54*$I76","v":10795281.791715816},{"$f":"Input!BA54*$I76","v":10795281.791715816},{"$f":"Input!BB54*$I76","v":10795281.791715816},{"$f":"Input!BC54*$I76","v":10795281.791715816}]
[null,null,23,{"$f":"Input!D55","v":"RAP: Short Term PPA"},{"$f":"Input!E55","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E55=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E55=lookups!$C$88,-1,1)","v":1},null,15099899.313560523,27810168.744477458,null,null,{"$f":"Input!S55*$I77","v":0},{"$f":"Input!T55*$I77","v":0},{"$f":"Input!U55*$I77","v":4819500},{"$f":"Input!V55*$I77","v":0},{"$f":"Input!W55*$I77","v":0},{"$f":"Input!X55*$I77","v":0},{"$f":"Input!Y55*$I77","v":0},{"$f":"Input!Z55*$I77","v":0},{"$f":"Input!AA55*$I77","v":0},{"$f":"Input!AB55*$I77","v":0},{"$f":"Input!AC55*$I77","v":0},{"$f":"Input!AD55*$I77","v":12412177.056044104},{"$f":"Input!AE55*$I77","v":0},{"$f":"Input!AF55*$I77","v":0},{"$f":"Input!AG55*$I77","v":10578491.688433355},{"$f":"Input!AH55*$I77","v":0},{"$f":"Input!AI55*$I77","v":0},{"$f":"Input!AJ55*$I77","v":0},{"$f":"Input!AK55*$I77","v":0},{"$f":"Input!AL55*$I77","v":0},{"$f":"Input!AM55*$I77","v":0},{"$f":"Input!AN55*$I77","v":0},{"$f":"Input!AO55*$I77","v":0},{"$f":"Input!AP55*$I77","v":0},{"$f":"Input!AQ55*$I77","v":0},{"$f":"Input!AR55*$I77","v":0},{"$f":"Input!AS55*$I77","v":0},{"$f":"Input!AT55*$I77","v":0},{"$f":"Input!AU55*$I77","v":0},{"$f":"Input!AV55*$I77","v":0},{"$f":"Input!AW55*$I77","v":0},{"$f":"Input!AX55*$I77","v":0},{"$f":"Input!AY55*$I77","v":0},{"$f":"Input!AZ55*$I77","v":0},{"$f":"Input!BA55*$I77","v":0},{"$f":"Input!BB55*$I77","v":0},{"$f":"Input!BC55*$I77","v":0}]
[null,null,24,{"$f":"Input!D56","v":"RAP: Fuel, Start Up and VOM"},{"$f":"Input!E56","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E56=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E56=lookups!$C$88,-1,1)","v":1},null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"Input!S56*$I78","v":0},{"$f":"Input!T56*$I78","v":0},{"$f":"Input!U56*$I78","v":8863914.9999999404},{"$f":"Input!V56*$I78","v":10219999.999999998},{"$f":"Input!W56*$I78","v":680000.00000029814},{"$f":"Input!X56*$I78","v":270000.00000003865},{"$f":"Input!Y56*$I78","v":-779999.99999994424},{"$f":"Input!Z56*$I78","v":-530000.00000012899},{"$f":"Input!AA56*$I78","v":-1959999.9999998233},{"$f":"Input!AB56*$I78","v":-1860000.000000305},{"$f":"Input!AC56*$I78","v":-739999.99999998068},{"$f":"Input!AD56*$I78","v":-2079999.9999999416},{"$f":"Input!AE56*$I78","v":-739999.99999976042},{"$f":"Input!AF56*$I78","v":-740000.00000013702},{"$f":"Input!AG56*$I78","v":-849999.99999987357},{"$f":"Input!AH56*$I78","v":-889999.99999997928},{"$f":"Input!AI56*$I78","v":-1549999.9999998691},{"$f":"Input!AJ56*$I78","v":-4449999.999999932},{"$f":"Input!AK56*$I78","v":-4560000.0000000447},{"$f":"Input!AL56*$I78","v":-5430000.000000177},{"$f":"Input!AM56*$I78","v":-6210000.0000001788},{"$f":"Input!AN56*$I78","v":-5080000.0000004321},{"$f":"Input!AO56*$I78","v":-6330000.0000004387},{"$f":"Input!AP56*$I78","v":-6980000.0000004442},{"$f":"Input!AQ56*$I78","v":-6469999.9999995232},{"$f":"Input!AR56*$I78","v":-6559999.9999997113},{"$f":"Input!AS56*$I78","v":-8289999.9999999283},{"$f":"Input!AT56*$I78","v":-11390000.000000512},{"$f":"Input!AU56*$I78","v":-12559999.999999661},{"$f":"Input!AV56*$I78","v":-9490000.000000691},{"$f":"Input!AW56*$I78","v":-8719999.9999997076},{"$f":"Input!AX56*$I78","v":-10700000.000000088},{"$f":"Input!AY56*$I78","v":-10700000.000000088},{"$f":"Input!AZ56*$I78","v":-10700000.000000088},{"$f":"Input!BA56*$I78","v":-10700000.000000088},{"$f":"Input!BB56*$I78","v":-10700000.000000088},{"$f":"Input!BC56*$I78","v":-10700000.000000088}]
[null,null,25,{"$f":"Input!D57","v":"RAP: Emmissions"},{"$f":"Input!E57","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E57=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E57=lookups!$C$88,-1,1)","v":1},null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"Input!S57*$I79","v":0},{"$f":"Input!T57*$I79","v":0},{"$f":"Input!U57*$I79","v":-140000.00000000012},{"$f":"Input!V57*$I79","v":-219999.99999999997},{"$f":"Input!W57*$I79","v":-200000.00000000006},{"$f":"Input!X57*$I79","v":-200000.00000000006},{"$f":"Input!Y57*$I79","v":-140000},{"$f":"Input!Z57*$I79","v":-140000},{"$f":"Input!AA57*$I79","v":-150000.00000000003},{"$f":"Input!AB57*$I79","v":-159999.99999999991},{"$f":"Input!AC57*$I79","v":-159999.99999999991},{"$f":"Input!AD57*$I79","v":-160000.00000000003},{"$f":"Input!AE57*$I79","v":-1000000},{"$f":"Input!AF57*$I79","v":-1039999.9999999921},{"$f":"Input!AG57*$I79","v":-2000000},{"$f":"Input!AH57*$I79","v":-2279999.9999999725},{"$f":"Input!AI57*$I79","v":-3379999.9999999953},{"$f":"Input!AJ57*$I79","v":-4700000.0000000456},{"$f":"Input!AK57*$I79","v":-5490000.0000000093},{"$f":"Input!AL57*$I79","v":-6350000.0000000224},{"$f":"Input!AM57*$I79","v":-7620000.0000001183},{"$f":"Input!AN57*$I79","v":-8069999.9999999367},{"$f":"Input!AO57*$I79","v":-9349999.9999999087},{"$f":"Input!AP57*$I79","v":-10419999.999999845},{"$f":"Input!AQ57*$I79","v":-11329999.999999927},{"$f":"Input!AR57*$I79","v":-11920000.000000073},{"$f":"Input!AS57*$I79","v":-13539999.999999963},{"$f":"Input!AT57*$I79","v":-16309999.999999946},{"$f":"Input!AU57*$I79","v":-17469999.999999799},{"$f":"Input!AV57*$I79","v":-18630000.000000108},{"$f":"Input!AW57*$I79","v":-17409999.999999855},{"$f":"Input!AX57*$I79","v":-23829999.999999925},{"$f":"Input!AY57*$I79","v":-23829999.999999925},{"$f":"Input!AZ57*$I79","v":-23829999.999999925},{"$f":"Input!BA57*$I79","v":-23829999.999999925},{"$f":"Input!BB57*$I79","v":-23829999.999999925},{"$f":"Input!BC57*$I79","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D54","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,770126639.01718664,1108150074.0679286,null,null,{"$f":"SUM(O55:O79)","v":398802663},{"$f":"SUM(P55:P79)","v":84117920.357868701},{"$f":"SUM(Q55:Q79)","v":103943414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C83+1","v":1},{"$f":"INDEX(D$55:D$79,$C84,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C84,1)","v":"Capital"},4,null,{"$f":"Input!K33","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),(1+$H84)^(O$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(P$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Q$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(R$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(S$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(T$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(U$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(V$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(W$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(X$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Y$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Z$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AA$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AB$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AC$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AD$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AE$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AF$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AG$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AH$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AI$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AJ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AK$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AL$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AM$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AN$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AO$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AP$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AQ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AR$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AS$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AT$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AU$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AV$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AW$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AX$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AY$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,{"$f":"C84+1","v":2},{"$f":"INDEX(D$55:D$79,$C85,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!K34","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),(1+$H85)^(O$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(P$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Q$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(R$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(S$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(T$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(U$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(V$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(W$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(X$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Y$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Z$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AA$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AB$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AC$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AD$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AE$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AF$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AG$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AH$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AI$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AJ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AK$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AL$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AM$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AN$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AO$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AP$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AQ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AR$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AS$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AT$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AU$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AV$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AW$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AX$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AY$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!K35","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P86*(1+$H86)","v":1.02},{"$f":"Q86*(1+$H86)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!K36","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P87*(1+$H87)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!K37","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S88*(1+$H88)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!K38","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S89*(1+$H89)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!K39","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),(1+$H90)^(O$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(P$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Q$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(R$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(S$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(T$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(U$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(V$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(W$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(X$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Y$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Z$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AA$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AB$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AC$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AD$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AE$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AF$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AG$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AH$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AI$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AJ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AK$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AL$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AM$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AN$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AO$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AP$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AQ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AR$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AS$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AT$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AU$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AV$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AW$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AX$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AY$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!K40","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),(1+$H91)^(O$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(P$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Q$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(R$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(S$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(T$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(U$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(V$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(W$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(X$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Y$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Z$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AA$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AB$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AC$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AD$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AE$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AF$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AG$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AH$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AI$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AJ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AK$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AL$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AM$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AN$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AO$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AP$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AQ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AR$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AS$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AT$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AU$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AV$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AW$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AX$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AY$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!K41","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),(1+$H92)^(O$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(P$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Q$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(R$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(S$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(T$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(U$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(V$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(W$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(X$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Y$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Z$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AA$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AB$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AC$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AD$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AE$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AF$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AG$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AH$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AI$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AJ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AK$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AL$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AM$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AN$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AO$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AP$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AQ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AR$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AS$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AT$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AU$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AV$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AW$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AX$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AY$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!K42","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),(1+$H93)^(O$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(P$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Q$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(R$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(S$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(T$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(U$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(V$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(W$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(X$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Y$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Z$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AA$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AB$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AC$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AD$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AE$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AF$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AG$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AH$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AI$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AJ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AK$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AL$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AM$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AN$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AO$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AP$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AQ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AR$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AS$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AT$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AU$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AV$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AW$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AX$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AY$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!K43","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),(1+$H94)^(O$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":0.98039215686274506},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(P$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Q$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.02},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(R$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0404},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(S$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0612079999999999},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(T$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.08243216},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(U$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1040808032},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(V$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1261624192640001},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(W$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1486856676492798},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(X$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1716593810022655},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Y$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1950925686223108},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Z$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2189944199947571},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AA$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.243374308394652},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AB$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2682417945625453},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AC$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2936066304537961},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AD$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3194787630628722},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AE$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3458683383241292},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AF$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.372785705090612},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AG$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4002414191924244},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AH$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4282462475762727},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AI$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4568111725277981},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AJ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4859473959783542},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AK$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5156663438979212},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AL$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5459796707758797},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AM$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.576899264191397},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AN$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.608437249475225},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AO$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6406059944647295},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AP$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6734181143540243},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AQ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7068864766411045},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AR$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7410242061739269},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AS$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7758446902974052},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AT$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8113615841033535},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AU$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8475888157854201},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AV$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8845405921011289},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AW$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9222314039431516},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AX$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9606760320220145},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AY$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9998895526624547}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!K44","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(O$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!K45","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),(1+$H96)^(O$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(P$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Q$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(R$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(S$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(T$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(U$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(V$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(W$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(X$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Y$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Z$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AA$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AB$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AC$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AD$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AE$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AF$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AG$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AH$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AI$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AJ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AK$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AL$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AM$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AN$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AO$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AP$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AQ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AR$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AS$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AT$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AU$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AV$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AW$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AX$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AY$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!K46","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),(1+$H97)^(O$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(P$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Q$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(R$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(S$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(T$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(U$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(V$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(W$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(X$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Y$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Z$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AA$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AB$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AC$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AD$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AE$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AF$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AG$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AH$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AI$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AJ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AK$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AL$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AM$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AN$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AO$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AP$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AQ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AR$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AS$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AT$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AU$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AV$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AW$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AX$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AY$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!K47","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),(1+$H98)^(O$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(P$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Q$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(R$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(S$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(T$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(U$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(V$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(W$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(X$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Y$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Z$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AA$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AB$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AC$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AD$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AE$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AF$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AG$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AH$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AI$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AJ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AK$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AL$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AM$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AN$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AO$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AP$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AQ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AR$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AS$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AT$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AU$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AV$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AW$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AX$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AY$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!K48","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),(1+$H99)^(O$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(P$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Q$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(R$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(S$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(T$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(U$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(V$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(W$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(X$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Y$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Z$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AA$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AB$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AC$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AD$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AE$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AF$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AG$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AH$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AI$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AJ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AK$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AL$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AM$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AN$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AO$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AP$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AQ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AR$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AS$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AT$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AU$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AV$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AW$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AX$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AY$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!K49","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),(1+$H100)^(O$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(P$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Q$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(R$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(S$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(T$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(U$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(V$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(W$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(X$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Y$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Z$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AA$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AB$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AC$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AD$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AE$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AF$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AG$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AH$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AI$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AJ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AK$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AL$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AM$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AN$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AO$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AP$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AQ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AR$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AS$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AT$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AU$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AV$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AW$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AX$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AY$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!K50","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),(1+$H101)^(O$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(P$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Q$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(R$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(S$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(T$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(U$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(V$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(W$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(X$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Y$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Z$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AA$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AB$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AC$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AD$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AE$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AF$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AG$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AH$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AI$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AJ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AK$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AL$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AM$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AN$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AO$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AP$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AQ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AR$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AS$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AT$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AU$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AV$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AW$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AX$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AY$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!K51","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),(1+$H102)^(O$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(P$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Q$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(R$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(S$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(T$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(U$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(V$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(W$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(X$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Y$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Z$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AA$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AB$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AC$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AD$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AE$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AF$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AG$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AH$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AI$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AJ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AK$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AL$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AM$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AN$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AO$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AP$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AQ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AR$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AS$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AT$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AU$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AV$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AW$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AX$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AY$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!K52","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),(1+$H103)^(O$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(P$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Q$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(R$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(S$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(T$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(U$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(V$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(W$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(X$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Y$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Z$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AA$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AB$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AC$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AD$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AE$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AF$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AG$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AH$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AI$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AJ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AK$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AL$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AM$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AN$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AO$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AP$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AQ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AR$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AS$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AT$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AU$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AV$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AW$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AX$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AY$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!K53","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),(1+$H104)^(O$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(P$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Q$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(R$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(S$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(T$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(U$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(V$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(W$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(X$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Y$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Z$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AA$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AB$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AC$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AD$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AE$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AF$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AG$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AH$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AI$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AJ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AK$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AL$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AM$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AN$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AO$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AP$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AQ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AR$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AS$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AT$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AU$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AV$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AW$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AX$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AY$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!K54","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),(1+$H105)^(O$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(P$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Q$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(R$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(S$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(T$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(U$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(V$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(W$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(X$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Y$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Z$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AA$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AB$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AC$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AD$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AE$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AF$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AG$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AH$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AI$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AJ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AK$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AL$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AM$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AN$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AO$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AP$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AQ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AR$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AS$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AT$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AU$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AV$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AW$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AX$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AY$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!K55","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),(1+$H106)^(O$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(P$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Q$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(R$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(S$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(T$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(U$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(V$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(W$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(X$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Y$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Z$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AA$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AB$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AC$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AD$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AE$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AF$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AG$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AH$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AI$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AJ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AK$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AL$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AM$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AN$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AO$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AP$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AQ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AR$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AS$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AT$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AU$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AV$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AW$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AX$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AY$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!K56","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),(1+$H107)^(O$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(P$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Q$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(R$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(S$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(T$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(U$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(V$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(W$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(X$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Y$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Z$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AA$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AB$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AC$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AD$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AE$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AF$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AG$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AH$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AI$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AJ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AK$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AL$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AM$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AN$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AO$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AP$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AQ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AR$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AS$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AT$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AU$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AV$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AW$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AX$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AY$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!K57","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),(1+$H108)^(O$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(P$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Q$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(R$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(S$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(T$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(U$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(V$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(W$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(X$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Y$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Z$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AA$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AB$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AC$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AD$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AE$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AF$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AG$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AH$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AI$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AJ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AK$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AL$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AM$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AN$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AO$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AP$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AQ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AR$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AS$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AT$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AU$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AV$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AW$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AX$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AY$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,null,{"$f":"\"Total \"&D83","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O108)","v":24.980392156862745},{"$f":"SUM(P84:P108)","v":25},{"$f":"SUM(Q84:Q108)","v":25.06},25.121200000000002,25.183624000000002,25.287296479999998,25.3930424096,25.500903257792,25.610921322947839,25.723139749406798,25.837602544394933,25.954354595282833,26.073441687188488,26.194910520932257,26.318808731350906,26.445184905977921,26.574088604097479,26.705570376179431,26.839681783703021,26.976475419377078,27.116004927764621,27.258325026319913,27.403491526846313,27.551561357383239,27.702592584530905,27.856644436221522,28.013777324945952,28.174052871444871,28.337533928873768,28.504284607451247,28.67437029960027,28.847857705592276,29.024814859704122,29.205311156898201,29.389417380036168,29.57720572763689,29.768749842189628]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[{"$f":"+RevReq_BaseCase!A113","v":"Base"},null,{"$f":"C112+1","v":1},{"$f":"INDEX(D$55:D$79,$C113,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C113,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O113:AY113,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O113:AY113)","v":343398535},null,null,{"$f":"O55*O84","v":343398535},{"$f":"P55*P84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A114","v":"Clause"},null,{"$f":"C113+1","v":2},{"$f":"INDEX(D$55:D$79,$C114,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O56*O85","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A115","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2341311.0905811223,2257200,null,null,0,2257200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A116","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A117","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,13760013.360637773,13265687.880000001,null,null,0,13265687.880000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A118","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,274459.91253223683,264600,null,null,0,264600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A119","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O61*O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A120","v":"..."},null,8,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A121","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,18443558.506609619,17780977.6875,null,null,0,17780977.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A122","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,26188181.600625549,25247376.885000005,null,null,0,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A123","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,21051709.909755014,20295431.82,null,null,0,20295431.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A124","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,2882782.1316348519,2779218.8119311905,null,null,{"$f":"O66*O95","v":0},2779218.8119311905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A125","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,2310428.9290989232,2227427.2734375,null,null,0,2227427.2734375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A126","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A127","v":"..."},null,15,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A128","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A129","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"O71*O100","v":0},0,90400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A130","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A131","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A132","v":"..."},null,20,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A133","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A134","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"O76*O105","v":0},0,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A135","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,0,0,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A136","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,0,0,8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A137","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,0,0,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D112","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,770126639.01718664,1108150074.0679286,null,null,{"$f":"SUM(O113:O137)","v":398802663},{"$f":"SUM(P113:P137)","v":84117920.357868701},{"$f":"SUM(Q113:Q137)","v":103943414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[{"$f":"+RevReq_BaseCase!A143","v":"Base"},null,{"$f":"C142+1","v":1},{"$f":"INDEX(D$55:D$79,$C143,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C143,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O143:AY143,$O$5:$AY$5)","v":0},{"$f":"SUM(O143:AY143)","v":0},null,null,{"$f":"O113*($F143<=2)","v":0},{"$f":"P113*($F143<=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]
[{"$f":"+RevReq_BaseCase!A144","v":"Clause"},null,{"$f":"C143+1","v":2},{"$f":"INDEX(D$55:D$79,$C144,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"O114*($F144<=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]
[{"$f":"+RevReq_BaseCase!A145","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A146","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A147","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,13760013.360637773,13265687.880000001,null,null,0,13265687.880000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A148","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,274459.91253223683,264600,null,null,0,264600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A149","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O119*($F149<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A150","v":"..."},null,8,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A151","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,18443558.506609619,17780977.6875,null,null,0,17780977.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A152","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,26188181.600625549,25247376.885000005,null,null,0,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A153","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,21051709.909755014,20295431.82,null,null,0,20295431.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A154","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,2882782.1316348519,2779218.8119311905,null,null,{"$f":"O124*($F154<=2)","v":0},2779218.8119311905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A155","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,2310428.9290989232,2227427.2734375,null,null,0,2227427.2734375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A156","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A157","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A158","v":"..."},null,16,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A159","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O129*($F159<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A160","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A161","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A162","v":"..."},null,20,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A163","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A164","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"O134*($F164<=2)","v":0},0,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A165","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,0,0,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A166","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,0,0,8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A167","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,0,0,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D142","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,235593094.94718793,616690211.06792796,null,null,{"$f":"SUM(O143:O167)","v":0},{"$f":"SUM(P143:P167)","v":81860720.357868701},{"$f":"SUM(Q143:Q167)","v":13543414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[{"$f":"+RevReq_BaseCase!A174","v":"Base"},null,{"$f":"C173+1","v":1},{"$f":"INDEX(D$55:D$79,$C174,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C174,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"Input!G33","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O174:AY174,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O174:AY174)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N174:N174))*IF($F174>=5,O$3>=YEAR($I174),1)*($F174>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N174:O174))*IF($F174>=5,P$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N174:P174))*IF($F174>=5,Q$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N174:Q174))*IF($F174>=5,R$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N174:R174))*IF($F174>=5,S$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N174:S174))*IF($F174>=5,T$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N174:T174))*IF($F174>=5,U$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N174:U174))*IF($F174>=5,V$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N174:V174))*IF($F174>=5,W$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N174:W174))*IF($F174>=5,X$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N174:X174))*IF($F174>=5,Y$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N174:Y174))*IF($F174>=5,Z$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N174:Z174))*IF($F174>=5,AA$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N174:AA174))*IF($F174>=5,AB$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N174:AB174))*IF($F174>=5,AC$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N174:AC174))*IF($F174>=5,AD$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N174:AD174))*IF($F174>=5,AE$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N174:AE174))*IF($F174>=5,AF$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N174:AF174))*IF($F174>=5,AG$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N174:AG174))*IF($F174>=5,AH$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N174:AH174))*IF($F174>=5,AI$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N174:AI174))*IF($F174>=5,AJ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N174:AJ174))*IF($F174>=5,AK$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N174:AK174))*IF($F174>=5,AL$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N174:AL174))*IF($F174>=5,AM$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N174:AM174))*IF($F174>=5,AN$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N174:AN174))*IF($F174>=5,AO$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N174:AO174))*IF($F174>=5,AP$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N174:AP174))*IF($F174>=5,AQ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N174:AQ174))*IF($F174>=5,AR$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N174:AR174))*IF($F174>=5,AS$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N174:AS174))*IF($F174>=5,AT$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N174:AT174))*IF($F174>=5,AU$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N174:AU174))*IF($F174>=5,AV$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N174:AV174))*IF($F174>=5,AW$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N174:AW174))*IF($F174>=5,AX$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N174:AX174))*IF($F174>=5,AY$3>=YEAR($I174),1)*($F174>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A175","v":"Clause"},null,{"$f":"C174+1","v":2},{"$f":"INDEX(D$55:D$79,$C175,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"Input!G34","v":"2017-07-01"},null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N175:N175))*IF($F175>=5,O$3>=YEAR($I175),1)*($F175>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N175:O175))*IF($F175>=5,P$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N175:P175))*IF($F175>=5,Q$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N175:Q175))*IF($F175>=5,R$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N175:R175))*IF($F175>=5,S$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N175:S175))*IF($F175>=5,T$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N175:T175))*IF($F175>=5,U$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N175:U175))*IF($F175>=5,V$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N175:V175))*IF($F175>=5,W$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N175:W175))*IF($F175>=5,X$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N175:X175))*IF($F175>=5,Y$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N175:Y175))*IF($F175>=5,Z$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N175:Z175))*IF($F175>=5,AA$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N175:AA175))*IF($F175>=5,AB$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N175:AB175))*IF($F175>=5,AC$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N175:AC175))*IF($F175>=5,AD$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N175:AD175))*IF($F175>=5,AE$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N175:AE175))*IF($F175>=5,AF$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N175:AF175))*IF($F175>=5,AG$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N175:AG175))*IF($F175>=5,AH$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N175:AH175))*IF($F175>=5,AI$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N175:AI175))*IF($F175>=5,AJ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N175:AJ175))*IF($F175>=5,AK$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N175:AK175))*IF($F175>=5,AL$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N175:AL175))*IF($F175>=5,AM$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N175:AM175))*IF($F175>=5,AN$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N175:AN175))*IF($F175>=5,AO$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N175:AO175))*IF($F175>=5,AP$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N175:AP175))*IF($F175>=5,AQ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N175:AQ175))*IF($F175>=5,AR$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N175:AR175))*IF($F175>=5,AS$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N175:AS175))*IF($F175>=5,AT$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N175:AT175))*IF($F175>=5,AU$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N175:AU175))*IF($F175>=5,AV$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N175:AV175))*IF($F175>=5,AW$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N175:AW175))*IF($F175>=5,AX$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N175:AX175))*IF($F175>=5,AY$3>=YEAR($I175),1)*($F175>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A176","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"Input!G35","v":"2017-07-01"},null,2341311.0905811223,2257200,null,null,{"$f":"(SUM($N115:O115)-SUM($N176:N176))*IF($F176>=5,O$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N176:O176))*IF($F176>=5,P$3>=YEAR($I176),1)*($F176>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N176:P176))*IF($F176>=5,Q$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:R115)-SUM($N176:Q176))*IF($F176>=5,R$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:S115)-SUM($N176:R176))*IF($F176>=5,S$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:T115)-SUM($N176:S176))*IF($F176>=5,T$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:U115)-SUM($N176:T176))*IF($F176>=5,U$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:V115)-SUM($N176:U176))*IF($F176>=5,V$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:W115)-SUM($N176:V176))*IF($F176>=5,W$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:X115)-SUM($N176:W176))*IF($F176>=5,X$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:Y115)-SUM($N176:X176))*IF($F176>=5,Y$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:Z115)-SUM($N176:Y176))*IF($F176>=5,Z$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AA115)-SUM($N176:Z176))*IF($F176>=5,AA$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AB115)-SUM($N176:AA176))*IF($F176>=5,AB$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AC115)-SUM($N176:AB176))*IF($F176>=5,AC$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AD115)-SUM($N176:AC176))*IF($F176>=5,AD$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AE115)-SUM($N176:AD176))*IF($F176>=5,AE$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AF115)-SUM($N176:AE176))*IF($F176>=5,AF$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AG115)-SUM($N176:AF176))*IF($F176>=5,AG$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AH115)-SUM($N176:AG176))*IF($F176>=5,AH$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AI115)-SUM($N176:AH176))*IF($F176>=5,AI$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AJ115)-SUM($N176:AI176))*IF($F176>=5,AJ$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AK115)-SUM($N176:AJ176))*IF($F176>=5,AK$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AL115)-SUM($N176:AK176))*IF($F176>=5,AL$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AM115)-SUM($N176:AL176))*IF($F176>=5,AM$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AN115)-SUM($N176:AM176))*IF($F176>=5,AN$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AO115)-SUM($N176:AN176))*IF($F176>=5,AO$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AP115)-SUM($N176:AO176))*IF($F176>=5,AP$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AQ115)-SUM($N176:AP176))*IF($F176>=5,AQ$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AR115)-SUM($N176:AQ176))*IF($F176>=5,AR$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AS115)-SUM($N176:AR176))*IF($F176>=5,AS$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AT115)-SUM($N176:AS176))*IF($F176>=5,AT$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AU115)-SUM($N176:AT176))*IF($F176>=5,AU$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AV115)-SUM($N176:AU176))*IF($F176>=5,AV$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AW115)-SUM($N176:AV176))*IF($F176>=5,AW$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AX115)-SUM($N176:AW176))*IF($F176>=5,AX$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AY115)-SUM($N176:AX176))*IF($F176>=5,AY$3>=YEAR($I176),1)*($F176>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A177","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"Input!G36","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N116:O116)-SUM($N177:N177))*IF($F177>=5,O$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N177:O177))*IF($F177>=5,P$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N177:P177))*IF($F177>=5,Q$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:R116)-SUM($N177:Q177))*IF($F177>=5,R$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:S116)-SUM($N177:R177))*IF($F177>=5,S$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:T116)-SUM($N177:S177))*IF($F177>=5,T$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:U116)-SUM($N177:T177))*IF($F177>=5,U$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:V116)-SUM($N177:U177))*IF($F177>=5,V$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:W116)-SUM($N177:V177))*IF($F177>=5,W$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:X116)-SUM($N177:W177))*IF($F177>=5,X$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Y116)-SUM($N177:X177))*IF($F177>=5,Y$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Z116)-SUM($N177:Y177))*IF($F177>=5,Z$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AA116)-SUM($N177:Z177))*IF($F177>=5,AA$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AB116)-SUM($N177:AA177))*IF($F177>=5,AB$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AC116)-SUM($N177:AB177))*IF($F177>=5,AC$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AD116)-SUM($N177:AC177))*IF($F177>=5,AD$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AE116)-SUM($N177:AD177))*IF($F177>=5,AE$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AF116)-SUM($N177:AE177))*IF($F177>=5,AF$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AG116)-SUM($N177:AF177))*IF($F177>=5,AG$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AH116)-SUM($N177:AG177))*IF($F177>=5,AH$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AI116)-SUM($N177:AH177))*IF($F177>=5,AI$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AJ116)-SUM($N177:AI177))*IF($F177>=5,AJ$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AK116)-SUM($N177:AJ177))*IF($F177>=5,AK$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AL116)-SUM($N177:AK177))*IF($F177>=5,AL$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AM116)-SUM($N177:AL177))*IF($F177>=5,AM$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AN116)-SUM($N177:AM177))*IF($F177>=5,AN$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AO116)-SUM($N177:AN177))*IF($F177>=5,AO$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AP116)-SUM($N177:AO177))*IF($F177>=5,AP$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AQ116)-SUM($N177:AP177))*IF($F177>=5,AQ$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AR116)-SUM($N177:AQ177))*IF($F177>=5,AR$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AS116)-SUM($N177:AR177))*IF($F177>=5,AS$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AT116)-SUM($N177:AS177))*IF($F177>=5,AT$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AU116)-SUM($N177:AT177))*IF($F177>=5,AU$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AV116)-SUM($N177:AU177))*IF($F177>=5,AV$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AW116)-SUM($N177:AV177))*IF($F177>=5,AW$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AX116)-SUM($N177:AW177))*IF($F177>=5,AX$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AY116)-SUM($N177:AX177))*IF($F177>=5,AY$3>=YEAR($I177),1)*($F177>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A178","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"Input!G37","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N178:N178))*IF($F178>=5,O$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N178:O178))*IF($F178>=5,P$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N178:P178))*IF($F178>=5,Q$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N178:Q178))*IF($F178>=5,R$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N178:R178))*IF($F178>=5,S$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N178:S178))*IF($F178>=5,T$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N178:T178))*IF($F178>=5,U$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N178:U178))*IF($F178>=5,V$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N178:V178))*IF($F178>=5,W$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N178:W178))*IF($F178>=5,X$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N178:X178))*IF($F178>=5,Y$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N178:Y178))*IF($F178>=5,Z$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N178:Z178))*IF($F178>=5,AA$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N178:AA178))*IF($F178>=5,AB$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N178:AB178))*IF($F178>=5,AC$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N178:AC178))*IF($F178>=5,AD$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N178:AD178))*IF($F178>=5,AE$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N178:AE178))*IF($F178>=5,AF$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N178:AF178))*IF($F178>=5,AG$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N178:AG178))*IF($F178>=5,AH$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N178:AH178))*IF($F178>=5,AI$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N178:AI178))*IF($F178>=5,AJ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N178:AJ178))*IF($F178>=5,AK$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N178:AK178))*IF($F178>=5,AL$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N178:AL178))*IF($F178>=5,AM$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N178:AM178))*IF($F178>=5,AN$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N178:AN178))*IF($F178>=5,AO$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N178:AO178))*IF($F178>=5,AP$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N178:AP178))*IF($F178>=5,AQ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N178:AQ178))*IF($F178>=5,AR$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N178:AR178))*IF($F178>=5,AS$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N178:AS178))*IF($F178>=5,AT$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N178:AT178))*IF($F178>=5,AU$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N178:AU178))*IF($F178>=5,AV$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N178:AV178))*IF($F178>=5,AW$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N178:AW178))*IF($F178>=5,AX$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N178:AX178))*IF($F178>=5,AY$3>=YEAR($I178),1)*($F178>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A179","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"Input!G38","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N179:N179))*IF($F179>=5,O$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N179:O179))*IF($F179>=5,P$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N179:P179))*IF($F179>=5,Q$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N179:Q179))*IF($F179>=5,R$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N179:R179))*IF($F179>=5,S$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N179:S179))*IF($F179>=5,T$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N179:T179))*IF($F179>=5,U$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N179:U179))*IF($F179>=5,V$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N179:V179))*IF($F179>=5,W$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N179:W179))*IF($F179>=5,X$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N179:X179))*IF($F179>=5,Y$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N179:Y179))*IF($F179>=5,Z$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N179:Z179))*IF($F179>=5,AA$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N179:AA179))*IF($F179>=5,AB$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N179:AB179))*IF($F179>=5,AC$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N179:AC179))*IF($F179>=5,AD$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N179:AD179))*IF($F179>=5,AE$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N179:AE179))*IF($F179>=5,AF$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N179:AF179))*IF($F179>=5,AG$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N179:AG179))*IF($F179>=5,AH$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N179:AH179))*IF($F179>=5,AI$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N179:AI179))*IF($F179>=5,AJ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N179:AJ179))*IF($F179>=5,AK$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N179:AK179))*IF($F179>=5,AL$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N179:AL179))*IF($F179>=5,AM$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N179:AM179))*IF($F179>=5,AN$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N179:AN179))*IF($F179>=5,AO$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N179:AO179))*IF($F179>=5,AP$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N179:AP179))*IF($F179>=5,AQ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N179:AQ179))*IF($F179>=5,AR$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N179:AR179))*IF($F179>=5,AS$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N179:AS179))*IF($F179>=5,AT$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N179:AT179))*IF($F179>=5,AU$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N179:AU179))*IF($F179>=5,AV$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N179:AV179))*IF($F179>=5,AW$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N179:AW179))*IF($F179>=5,AX$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N179:AX179))*IF($F179>=5,AY$3>=YEAR($I179),1)*($F179>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A180","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"Input!G39","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N119:O119)-SUM($N180:N180))*IF($F180>=5,O$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:P119)-SUM($N180:O180))*IF($F180>=5,P$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Q119)-SUM($N180:P180))*IF($F180>=5,Q$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:R119)-SUM($N180:Q180))*IF($F180>=5,R$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:S119)-SUM($N180:R180))*IF($F180>=5,S$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:T119)-SUM($N180:S180))*IF($F180>=5,T$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:U119)-SUM($N180:T180))*IF($F180>=5,U$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:V119)-SUM($N180:U180))*IF($F180>=5,V$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:W119)-SUM($N180:V180))*IF($F180>=5,W$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:X119)-SUM($N180:W180))*IF($F180>=5,X$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Y119)-SUM($N180:X180))*IF($F180>=5,Y$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Z119)-SUM($N180:Y180))*IF($F180>=5,Z$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AA119)-SUM($N180:Z180))*IF($F180>=5,AA$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AB119)-SUM($N180:AA180))*IF($F180>=5,AB$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AC119)-SUM($N180:AB180))*IF($F180>=5,AC$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AD119)-SUM($N180:AC180))*IF($F180>=5,AD$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AE119)-SUM($N180:AD180))*IF($F180>=5,AE$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AF119)-SUM($N180:AE180))*IF($F180>=5,AF$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AG119)-SUM($N180:AF180))*IF($F180>=5,AG$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AH119)-SUM($N180:AG180))*IF($F180>=5,AH$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AI119)-SUM($N180:AH180))*IF($F180>=5,AI$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AJ119)-SUM($N180:AI180))*IF($F180>=5,AJ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AK119)-SUM($N180:AJ180))*IF($F180>=5,AK$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AL119)-SUM($N180:AK180))*IF($F180>=5,AL$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AM119)-SUM($N180:AL180))*IF($F180>=5,AM$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AN119)-SUM($N180:AM180))*IF($F180>=5,AN$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AO119)-SUM($N180:AN180))*IF($F180>=5,AO$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AP119)-SUM($N180:AO180))*IF($F180>=5,AP$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AQ119)-SUM($N180:AP180))*IF($F180>=5,AQ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AR119)-SUM($N180:AQ180))*IF($F180>=5,AR$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AS119)-SUM($N180:AR180))*IF($F180>=5,AS$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AT119)-SUM($N180:AS180))*IF($F180>=5,AT$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AU119)-SUM($N180:AT180))*IF($F180>=5,AU$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AV119)-SUM($N180:AU180))*IF($F180>=5,AV$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AW119)-SUM($N180:AV180))*IF($F180>=5,AW$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AX119)-SUM($N180:AW180))*IF($F180>=5,AX$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AY119)-SUM($N180:AX180))*IF($F180>=5,AY$3>=YEAR($I180),1)*($F180>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A181","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"Input!G40","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N181:N181))*IF($F181>=5,O$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N181:O181))*IF($F181>=5,P$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N181:P181))*IF($F181>=5,Q$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N181:Q181))*IF($F181>=5,R$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N181:R181))*IF($F181>=5,S$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N181:S181))*IF($F181>=5,T$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N181:T181))*IF($F181>=5,U$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N181:U181))*IF($F181>=5,V$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N181:V181))*IF($F181>=5,W$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N181:W181))*IF($F181>=5,X$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N181:X181))*IF($F181>=5,Y$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N181:Y181))*IF($F181>=5,Z$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N181:Z181))*IF($F181>=5,AA$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N181:AA181))*IF($F181>=5,AB$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N181:AB181))*IF($F181>=5,AC$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N181:AC181))*IF($F181>=5,AD$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N181:AD181))*IF($F181>=5,AE$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N181:AE181))*IF($F181>=5,AF$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N181:AF181))*IF($F181>=5,AG$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N181:AG181))*IF($F181>=5,AH$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N181:AH181))*IF($F181>=5,AI$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N181:AI181))*IF($F181>=5,AJ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N181:AJ181))*IF($F181>=5,AK$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N181:AK181))*IF($F181>=5,AL$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N181:AL181))*IF($F181>=5,AM$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N181:AM181))*IF($F181>=5,AN$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N181:AN181))*IF($F181>=5,AO$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N181:AO181))*IF($F181>=5,AP$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N181:AP181))*IF($F181>=5,AQ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N181:AQ181))*IF($F181>=5,AR$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N181:AR181))*IF($F181>=5,AS$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N181:AS181))*IF($F181>=5,AT$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N181:AT181))*IF($F181>=5,AU$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N181:AU181))*IF($F181>=5,AV$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N181:AV181))*IF($F181>=5,AW$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N181:AW181))*IF($F181>=5,AX$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N181:AX181))*IF($F181>=5,AY$3>=YEAR($I181),1)*($F181>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A182","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"Input!G41","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N182:N182))*IF($F182>=5,O$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N182:O182))*IF($F182>=5,P$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N182:P182))*IF($F182>=5,Q$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N182:Q182))*IF($F182>=5,R$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N182:R182))*IF($F182>=5,S$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N182:S182))*IF($F182>=5,T$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N182:T182))*IF($F182>=5,U$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N182:U182))*IF($F182>=5,V$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N182:V182))*IF($F182>=5,W$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N182:W182))*IF($F182>=5,X$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N182:X182))*IF($F182>=5,Y$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N182:Y182))*IF($F182>=5,Z$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N182:Z182))*IF($F182>=5,AA$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N182:AA182))*IF($F182>=5,AB$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N182:AB182))*IF($F182>=5,AC$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N182:AC182))*IF($F182>=5,AD$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N182:AD182))*IF($F182>=5,AE$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N182:AE182))*IF($F182>=5,AF$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N182:AF182))*IF($F182>=5,AG$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N182:AG182))*IF($F182>=5,AH$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N182:AH182))*IF($F182>=5,AI$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N182:AI182))*IF($F182>=5,AJ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N182:AJ182))*IF($F182>=5,AK$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N182:AK182))*IF($F182>=5,AL$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N182:AL182))*IF($F182>=5,AM$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N182:AM182))*IF($F182>=5,AN$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N182:AN182))*IF($F182>=5,AO$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N182:AO182))*IF($F182>=5,AP$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N182:AP182))*IF($F182>=5,AQ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N182:AQ182))*IF($F182>=5,AR$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N182:AR182))*IF($F182>=5,AS$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N182:AS182))*IF($F182>=5,AT$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N182:AT182))*IF($F182>=5,AU$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N182:AU182))*IF($F182>=5,AV$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N182:AV182))*IF($F182>=5,AW$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N182:AW182))*IF($F182>=5,AX$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N182:AX182))*IF($F182>=5,AY$3>=YEAR($I182),1)*($F182>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A183","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"Input!G42","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N183:N183))*IF($F183>=5,O$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N183:O183))*IF($F183>=5,P$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N183:P183))*IF($F183>=5,Q$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N183:Q183))*IF($F183>=5,R$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N183:R183))*IF($F183>=5,S$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N183:S183))*IF($F183>=5,T$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N183:T183))*IF($F183>=5,U$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N183:U183))*IF($F183>=5,V$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N183:V183))*IF($F183>=5,W$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N183:W183))*IF($F183>=5,X$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N183:X183))*IF($F183>=5,Y$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N183:Y183))*IF($F183>=5,Z$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N183:Z183))*IF($F183>=5,AA$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N183:AA183))*IF($F183>=5,AB$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N183:AB183))*IF($F183>=5,AC$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N183:AC183))*IF($F183>=5,AD$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N183:AD183))*IF($F183>=5,AE$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N183:AE183))*IF($F183>=5,AF$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N183:AF183))*IF($F183>=5,AG$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N183:AG183))*IF($F183>=5,AH$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N183:AH183))*IF($F183>=5,AI$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N183:AI183))*IF($F183>=5,AJ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N183:AJ183))*IF($F183>=5,AK$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N183:AK183))*IF($F183>=5,AL$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N183:AL183))*IF($F183>=5,AM$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N183:AM183))*IF($F183>=5,AN$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N183:AN183))*IF($F183>=5,AO$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N183:AO183))*IF($F183>=5,AP$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N183:AP183))*IF($F183>=5,AQ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N183:AQ183))*IF($F183>=5,AR$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N183:AR183))*IF($F183>=5,AS$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N183:AS183))*IF($F183>=5,AT$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N183:AT183))*IF($F183>=5,AU$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N183:AU183))*IF($F183>=5,AV$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N183:AV183))*IF($F183>=5,AW$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N183:AW183))*IF($F183>=5,AX$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N183:AX183))*IF($F183>=5,AY$3>=YEAR($I183),1)*($F183>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A184","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"Input!G43","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N184:N184))*IF($F184>=5,O$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N184:O184))*IF($F184>=5,P$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N184:P184))*IF($F184>=5,Q$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N184:Q184))*IF($F184>=5,R$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N184:R184))*IF($F184>=5,S$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N184:S184))*IF($F184>=5,T$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N184:T184))*IF($F184>=5,U$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N184:U184))*IF($F184>=5,V$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N184:V184))*IF($F184>=5,W$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N184:W184))*IF($F184>=5,X$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N184:X184))*IF($F184>=5,Y$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N184:Y184))*IF($F184>=5,Z$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N184:Z184))*IF($F184>=5,AA$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N184:AA184))*IF($F184>=5,AB$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N184:AB184))*IF($F184>=5,AC$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N184:AC184))*IF($F184>=5,AD$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N184:AD184))*IF($F184>=5,AE$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N184:AE184))*IF($F184>=5,AF$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N184:AF184))*IF($F184>=5,AG$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N184:AG184))*IF($F184>=5,AH$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N184:AH184))*IF($F184>=5,AI$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N184:AI184))*IF($F184>=5,AJ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N184:AJ184))*IF($F184>=5,AK$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N184:AK184))*IF($F184>=5,AL$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N184:AL184))*IF($F184>=5,AM$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N184:AM184))*IF($F184>=5,AN$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N184:AN184))*IF($F184>=5,AO$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N184:AO184))*IF($F184>=5,AP$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N184:AP184))*IF($F184>=5,AQ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N184:AQ184))*IF($F184>=5,AR$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N184:AR184))*IF($F184>=5,AS$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N184:AS184))*IF($F184>=5,AT$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N184:AT184))*IF($F184>=5,AU$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N184:AU184))*IF($F184>=5,AV$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N184:AV184))*IF($F184>=5,AW$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N184:AW184))*IF($F184>=5,AX$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N184:AX184))*IF($F184>=5,AY$3>=YEAR($I184),1)*($F184>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A185","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"Input!G44","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N185:N185))*IF($F185>=5,O$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N185:O185))*IF($F185>=5,P$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185))*IF($F185>=5,Q$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N185:Q185))*IF($F185>=5,R$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185))*IF($F185>=5,S$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185))*IF($F185>=5,T$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185))*IF($F185>=5,U$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185))*IF($F185>=5,V$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185))*IF($F185>=5,W$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185))*IF($F185>=5,X$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185))*IF($F185>=5,Y$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185))*IF($F185>=5,Z$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185))*IF($F185>=5,AA$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185))*IF($F185>=5,AB$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185))*IF($F185>=5,AC$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185))*IF($F185>=5,AD$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185))*IF($F185>=5,AE$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185))*IF($F185>=5,AF$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185))*IF($F185>=5,AG$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185))*IF($F185>=5,AH$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185))*IF($F185>=5,AI$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185))*IF($F185>=5,AJ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185))*IF($F185>=5,AK$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185))*IF($F185>=5,AL$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185))*IF($F185>=5,AM$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185))*IF($F185>=5,AN$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185))*IF($F185>=5,AO$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185))*IF($F185>=5,AP$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185))*IF($F185>=5,AQ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185))*IF($F185>=5,AR$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185))*IF($F185>=5,AS$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185))*IF($F185>=5,AT$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185))*IF($F185>=5,AU$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185))*IF($F185>=5,AV$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185))*IF($F185>=5,AW$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185))*IF($F185>=5,AX$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185))*IF($F185>=5,AY$3>=YEAR($I185),1)*($F185>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A186","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"Input!G45","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N186:N186))*IF($F186>=5,O$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N186:O186))*IF($F186>=5,P$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186))*IF($F186>=5,Q$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N186:Q186))*IF($F186>=5,R$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186))*IF($F186>=5,S$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186))*IF($F186>=5,T$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186))*IF($F186>=5,U$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186))*IF($F186>=5,V$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186))*IF($F186>=5,W$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186))*IF($F186>=5,X$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186))*IF($F186>=5,Y$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186))*IF($F186>=5,Z$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186))*IF($F186>=5,AA$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186))*IF($F186>=5,AB$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186))*IF($F186>=5,AC$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186))*IF($F186>=5,AD$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186))*IF($F186>=5,AE$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186))*IF($F186>=5,AF$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186))*IF($F186>=5,AG$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186))*IF($F186>=5,AH$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186))*IF($F186>=5,AI$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186))*IF($F186>=5,AJ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186))*IF($F186>=5,AK$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186))*IF($F186>=5,AL$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186))*IF($F186>=5,AM$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186))*IF($F186>=5,AN$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186))*IF($F186>=5,AO$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186))*IF($F186>=5,AP$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186))*IF($F186>=5,AQ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186))*IF($F186>=5,AR$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186))*IF($F186>=5,AS$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186))*IF($F186>=5,AT$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186))*IF($F186>=5,AU$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186))*IF($F186>=5,AV$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186))*IF($F186>=5,AW$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186))*IF($F186>=5,AX$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186))*IF($F186>=5,AY$3>=YEAR($I186),1)*($F186>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A187","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"Input!G46","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N187:N187))*IF($F187>=5,O$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N187:O187))*IF($F187>=5,P$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187))*IF($F187>=5,Q$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N187:Q187))*IF($F187>=5,R$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187))*IF($F187>=5,S$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187))*IF($F187>=5,T$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187))*IF($F187>=5,U$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187))*IF($F187>=5,V$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187))*IF($F187>=5,W$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187))*IF($F187>=5,X$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187))*IF($F187>=5,Y$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187))*IF($F187>=5,Z$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187))*IF($F187>=5,AA$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187))*IF($F187>=5,AB$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187))*IF($F187>=5,AC$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187))*IF($F187>=5,AD$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187))*IF($F187>=5,AE$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187))*IF($F187>=5,AF$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187))*IF($F187>=5,AG$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187))*IF($F187>=5,AH$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187))*IF($F187>=5,AI$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187))*IF($F187>=5,AJ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187))*IF($F187>=5,AK$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187))*IF($F187>=5,AL$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187))*IF($F187>=5,AM$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187))*IF($F187>=5,AN$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187))*IF($F187>=5,AO$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187))*IF($F187>=5,AP$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187))*IF($F187>=5,AQ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187))*IF($F187>=5,AR$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187))*IF($F187>=5,AS$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187))*IF($F187>=5,AT$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187))*IF($F187>=5,AU$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187))*IF($F187>=5,AV$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187))*IF($F187>=5,AW$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187))*IF($F187>=5,AX$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187))*IF($F187>=5,AY$3>=YEAR($I187),1)*($F187>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A188","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"Input!G47","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N188:N188))*IF($F188>=5,O$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N188:O188))*IF($F188>=5,P$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188))*IF($F188>=5,Q$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N188:Q188))*IF($F188>=5,R$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188))*IF($F188>=5,S$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188))*IF($F188>=5,T$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188))*IF($F188>=5,U$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188))*IF($F188>=5,V$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188))*IF($F188>=5,W$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188))*IF($F188>=5,X$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188))*IF($F188>=5,Y$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188))*IF($F188>=5,Z$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188))*IF($F188>=5,AA$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188))*IF($F188>=5,AB$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188))*IF($F188>=5,AC$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188))*IF($F188>=5,AD$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188))*IF($F188>=5,AE$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188))*IF($F188>=5,AF$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188))*IF($F188>=5,AG$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188))*IF($F188>=5,AH$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188))*IF($F188>=5,AI$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188))*IF($F188>=5,AJ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188))*IF($F188>=5,AK$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188))*IF($F188>=5,AL$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188))*IF($F188>=5,AM$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188))*IF($F188>=5,AN$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188))*IF($F188>=5,AO$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188))*IF($F188>=5,AP$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188))*IF($F188>=5,AQ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188))*IF($F188>=5,AR$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188))*IF($F188>=5,AS$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188))*IF($F188>=5,AT$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188))*IF($F188>=5,AU$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188))*IF($F188>=5,AV$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188))*IF($F188>=5,AW$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188))*IF($F188>=5,AX$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188))*IF($F188>=5,AY$3>=YEAR($I188),1)*($F188>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A189","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"Input!G48","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N189:N189))*IF($F189>=5,O$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N189:O189))*IF($F189>=5,P$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189))*IF($F189>=5,Q$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N189:Q189))*IF($F189>=5,R$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189))*IF($F189>=5,S$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189))*IF($F189>=5,T$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189))*IF($F189>=5,U$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189))*IF($F189>=5,V$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189))*IF($F189>=5,W$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189))*IF($F189>=5,X$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189))*IF($F189>=5,Y$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189))*IF($F189>=5,Z$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189))*IF($F189>=5,AA$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189))*IF($F189>=5,AB$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189))*IF($F189>=5,AC$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189))*IF($F189>=5,AD$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189))*IF($F189>=5,AE$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189))*IF($F189>=5,AF$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189))*IF($F189>=5,AG$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189))*IF($F189>=5,AH$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189))*IF($F189>=5,AI$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189))*IF($F189>=5,AJ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189))*IF($F189>=5,AK$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189))*IF($F189>=5,AL$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189))*IF($F189>=5,AM$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189))*IF($F189>=5,AN$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189))*IF($F189>=5,AO$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189))*IF($F189>=5,AP$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189))*IF($F189>=5,AQ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189))*IF($F189>=5,AR$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189))*IF($F189>=5,AS$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189))*IF($F189>=5,AT$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189))*IF($F189>=5,AU$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189))*IF($F189>=5,AV$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189))*IF($F189>=5,AW$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189))*IF($F189>=5,AX$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189))*IF($F189>=5,AY$3>=YEAR($I189),1)*($F189>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A190","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"Input!G49","v":"2018-01-01"},null,87169825.240513384,90400000,null,null,{"$f":"(SUM($N129:O129)-SUM($N190:N190))*IF($F190>=5,O$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N190:O190))*IF($F190>=5,P$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190))*IF($F190>=5,Q$3>=YEAR($I190),1)*($F190>=3)","v":90400000},{"$f":"(SUM($N129:R129)-SUM($N190:Q190))*IF($F190>=5,R$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190))*IF($F190>=5,S$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190))*IF($F190>=5,T$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190))*IF($F190>=5,U$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190))*IF($F190>=5,V$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190))*IF($F190>=5,W$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190))*IF($F190>=5,X$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190))*IF($F190>=5,Y$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190))*IF($F190>=5,Z$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190))*IF($F190>=5,AA$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190))*IF($F190>=5,AB$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190))*IF($F190>=5,AC$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190))*IF($F190>=5,AD$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190))*IF($F190>=5,AE$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190))*IF($F190>=5,AF$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190))*IF($F190>=5,AG$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190))*IF($F190>=5,AH$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190))*IF($F190>=5,AI$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190))*IF($F190>=5,AJ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190))*IF($F190>=5,AK$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190))*IF($F190>=5,AL$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190))*IF($F190>=5,AM$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190))*IF($F190>=5,AN$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190))*IF($F190>=5,AO$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190))*IF($F190>=5,AP$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190))*IF($F190>=5,AQ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190))*IF($F190>=5,AR$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190))*IF($F190>=5,AS$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190))*IF($F190>=5,AT$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190))*IF($F190>=5,AU$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190))*IF($F190>=5,AV$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190))*IF($F190>=5,AW$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190))*IF($F190>=5,AX$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190))*IF($F190>=5,AY$3>=YEAR($I190),1)*($F190>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A191","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"Input!G50","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N191:N191))*IF($F191>=5,O$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N191:O191))*IF($F191>=5,P$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191))*IF($F191>=5,Q$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191))*IF($F191>=5,R$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191))*IF($F191>=5,S$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191))*IF($F191>=5,T$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191))*IF($F191>=5,U$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191))*IF($F191>=5,V$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191))*IF($F191>=5,W$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191))*IF($F191>=5,X$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191))*IF($F191>=5,Y$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191))*IF($F191>=5,Z$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191))*IF($F191>=5,AA$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191))*IF($F191>=5,AB$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191))*IF($F191>=5,AC$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191))*IF($F191>=5,AD$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191))*IF($F191>=5,AE$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191))*IF($F191>=5,AF$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191))*IF($F191>=5,AG$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191))*IF($F191>=5,AH$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191))*IF($F191>=5,AI$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191))*IF($F191>=5,AJ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191))*IF($F191>=5,AK$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191))*IF($F191>=5,AL$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191))*IF($F191>=5,AM$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191))*IF($F191>=5,AN$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191))*IF($F191>=5,AO$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191))*IF($F191>=5,AP$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191))*IF($F191>=5,AQ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191))*IF($F191>=5,AR$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191))*IF($F191>=5,AS$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191))*IF($F191>=5,AT$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191))*IF($F191>=5,AU$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191))*IF($F191>=5,AV$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191))*IF($F191>=5,AW$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191))*IF($F191>=5,AX$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191))*IF($F191>=5,AY$3>=YEAR($I191),1)*($F191>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A192","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"Input!G51","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N192:N192))*IF($F192>=5,O$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N192:O192))*IF($F192>=5,P$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192))*IF($F192>=5,Q$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N192:Q192))*IF($F192>=5,R$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192))*IF($F192>=5,S$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192))*IF($F192>=5,T$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192))*IF($F192>=5,U$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192))*IF($F192>=5,V$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192))*IF($F192>=5,W$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192))*IF($F192>=5,X$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192))*IF($F192>=5,Y$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192))*IF($F192>=5,Z$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192))*IF($F192>=5,AA$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192))*IF($F192>=5,AB$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192))*IF($F192>=5,AC$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192))*IF($F192>=5,AD$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192))*IF($F192>=5,AE$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192))*IF($F192>=5,AF$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192))*IF($F192>=5,AG$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192))*IF($F192>=5,AH$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192))*IF($F192>=5,AI$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192))*IF($F192>=5,AJ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192))*IF($F192>=5,AK$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192))*IF($F192>=5,AL$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192))*IF($F192>=5,AM$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192))*IF($F192>=5,AN$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192))*IF($F192>=5,AO$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192))*IF($F192>=5,AP$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192))*IF($F192>=5,AQ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192))*IF($F192>=5,AR$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192))*IF($F192>=5,AS$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192))*IF($F192>=5,AT$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192))*IF($F192>=5,AU$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192))*IF($F192>=5,AV$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192))*IF($F192>=5,AW$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192))*IF($F192>=5,AX$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192))*IF($F192>=5,AY$3>=YEAR($I192),1)*($F192>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A193","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"Input!G52","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N193:N193))*IF($F193>=5,O$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N193:O193))*IF($F193>=5,P$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193))*IF($F193>=5,Q$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N193:Q193))*IF($F193>=5,R$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N193:R193))*IF($F193>=5,S$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193))*IF($F193>=5,T$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193))*IF($F193>=5,U$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193))*IF($F193>=5,V$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193))*IF($F193>=5,W$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193))*IF($F193>=5,X$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193))*IF($F193>=5,Y$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193))*IF($F193>=5,Z$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193))*IF($F193>=5,AA$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193))*IF($F193>=5,AB$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193))*IF($F193>=5,AC$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193))*IF($F193>=5,AD$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193))*IF($F193>=5,AE$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193))*IF($F193>=5,AF$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193))*IF($F193>=5,AG$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193))*IF($F193>=5,AH$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193))*IF($F193>=5,AI$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193))*IF($F193>=5,AJ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193))*IF($F193>=5,AK$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193))*IF($F193>=5,AL$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193))*IF($F193>=5,AM$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193))*IF($F193>=5,AN$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193))*IF($F193>=5,AO$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193))*IF($F193>=5,AP$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193))*IF($F193>=5,AQ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193))*IF($F193>=5,AR$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193))*IF($F193>=5,AS$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193))*IF($F193>=5,AT$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193))*IF($F193>=5,AU$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193))*IF($F193>=5,AV$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193))*IF($F193>=5,AW$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193))*IF($F193>=5,AX$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193))*IF($F193>=5,AY$3>=YEAR($I193),1)*($F193>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A194","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"Input!G53","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N194:N194))*IF($F194>=5,O$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N194:O194))*IF($F194>=5,P$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194))*IF($F194>=5,Q$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194))*IF($F194>=5,R$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194))*IF($F194>=5,S$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194))*IF($F194>=5,T$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194))*IF($F194>=5,U$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194))*IF($F194>=5,V$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194))*IF($F194>=5,W$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194))*IF($F194>=5,X$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194))*IF($F194>=5,Y$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194))*IF($F194>=5,Z$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194))*IF($F194>=5,AA$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194))*IF($F194>=5,AB$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194))*IF($F194>=5,AC$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194))*IF($F194>=5,AD$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194))*IF($F194>=5,AE$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194))*IF($F194>=5,AF$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194))*IF($F194>=5,AG$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194))*IF($F194>=5,AH$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194))*IF($F194>=5,AI$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194))*IF($F194>=5,AJ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194))*IF($F194>=5,AK$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194))*IF($F194>=5,AL$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194))*IF($F194>=5,AM$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194))*IF($F194>=5,AN$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194))*IF($F194>=5,AO$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194))*IF($F194>=5,AP$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194))*IF($F194>=5,AQ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194))*IF($F194>=5,AR$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194))*IF($F194>=5,AS$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194))*IF($F194>=5,AT$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194))*IF($F194>=5,AU$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194))*IF($F194>=5,AV$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194))*IF($F194>=5,AW$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194))*IF($F194>=5,AX$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194))*IF($F194>=5,AY$3>=YEAR($I194),1)*($F194>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A195","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"Input!G54","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N195:N195))*IF($F195>=5,O$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N195:O195))*IF($F195>=5,P$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N195:P195))*IF($F195>=5,Q$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N195:Q195))*IF($F195>=5,R$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N195:R195))*IF($F195>=5,S$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N195:S195))*IF($F195>=5,T$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N195:T195))*IF($F195>=5,U$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N195:U195))*IF($F195>=5,V$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N195:V195))*IF($F195>=5,W$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N195:W195))*IF($F195>=5,X$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N195:X195))*IF($F195>=5,Y$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195))*IF($F195>=5,Z$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195))*IF($F195>=5,AA$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195))*IF($F195>=5,AB$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195))*IF($F195>=5,AC$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195))*IF($F195>=5,AD$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195))*IF($F195>=5,AE$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195))*IF($F195>=5,AF$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195))*IF($F195>=5,AG$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195))*IF($F195>=5,AH$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195))*IF($F195>=5,AI$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195))*IF($F195>=5,AJ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195))*IF($F195>=5,AK$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195))*IF($F195>=5,AL$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195))*IF($F195>=5,AM$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195))*IF($F195>=5,AN$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195))*IF($F195>=5,AO$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195))*IF($F195>=5,AP$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195))*IF($F195>=5,AQ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195))*IF($F195>=5,AR$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195))*IF($F195>=5,AS$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195))*IF($F195>=5,AT$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195))*IF($F195>=5,AU$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195))*IF($F195>=5,AV$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195))*IF($F195>=5,AW$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195))*IF($F195>=5,AX$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195))*IF($F195>=5,AY$3>=YEAR($I195),1)*($F195>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A196","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"Input!G55","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N196:N196))*IF($F196>=5,O$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N196:O196))*IF($F196>=5,P$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N196:P196))*IF($F196>=5,Q$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N196:Q196))*IF($F196>=5,R$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N196:R196))*IF($F196>=5,S$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N196:S196))*IF($F196>=5,T$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N196:T196))*IF($F196>=5,U$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N196:U196))*IF($F196>=5,V$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N196:V196))*IF($F196>=5,W$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N196:W196))*IF($F196>=5,X$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N196:X196))*IF($F196>=5,Y$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196))*IF($F196>=5,Z$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196))*IF($F196>=5,AA$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196))*IF($F196>=5,AB$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196))*IF($F196>=5,AC$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196))*IF($F196>=5,AD$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196))*IF($F196>=5,AE$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196))*IF($F196>=5,AF$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196))*IF($F196>=5,AG$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196))*IF($F196>=5,AH$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196))*IF($F196>=5,AI$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196))*IF($F196>=5,AJ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196))*IF($F196>=5,AK$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196))*IF($F196>=5,AL$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196))*IF($F196>=5,AM$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196))*IF($F196>=5,AN$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196))*IF($F196>=5,AO$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196))*IF($F196>=5,AP$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196))*IF($F196>=5,AQ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196))*IF($F196>=5,AR$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196))*IF($F196>=5,AS$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196))*IF($F196>=5,AT$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196))*IF($F196>=5,AU$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196))*IF($F196>=5,AV$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196))*IF($F196>=5,AW$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196))*IF($F196>=5,AX$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196))*IF($F196>=5,AY$3>=YEAR($I196),1)*($F196>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A197","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"Input!G56","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N197:N197))*IF($F197>=5,O$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N197:O197))*IF($F197>=5,P$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197))*IF($F197>=5,Q$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197))*IF($F197>=5,R$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197))*IF($F197>=5,S$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197))*IF($F197>=5,T$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197))*IF($F197>=5,U$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197))*IF($F197>=5,V$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197))*IF($F197>=5,W$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197))*IF($F197>=5,X$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197))*IF($F197>=5,Y$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197))*IF($F197>=5,Z$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197))*IF($F197>=5,AA$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197))*IF($F197>=5,AB$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197))*IF($F197>=5,AC$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197))*IF($F197>=5,AD$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197))*IF($F197>=5,AE$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197))*IF($F197>=5,AF$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197))*IF($F197>=5,AG$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197))*IF($F197>=5,AH$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197))*IF($F197>=5,AI$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197))*IF($F197>=5,AJ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197))*IF($F197>=5,AK$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197))*IF($F197>=5,AL$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197))*IF($F197>=5,AM$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197))*IF($F197>=5,AN$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197))*IF($F197>=5,AO$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197))*IF($F197>=5,AP$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197))*IF($F197>=5,AQ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197))*IF($F197>=5,AR$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197))*IF($F197>=5,AS$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197))*IF($F197>=5,AT$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197))*IF($F197>=5,AU$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197))*IF($F197>=5,AV$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197))*IF($F197>=5,AW$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197))*IF($F197>=5,AX$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197))*IF($F197>=5,AY$3>=YEAR($I197),1)*($F197>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A198","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"Input!G57","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N198:N198))*IF($F198>=5,O$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N198:O198))*IF($F198>=5,P$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198))*IF($F198>=5,Q$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198))*IF($F198>=5,R$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198))*IF($F198>=5,S$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198))*IF($F198>=5,T$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198))*IF($F198>=5,U$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198))*IF($F198>=5,V$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198))*IF($F198>=5,W$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198))*IF($F198>=5,X$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198))*IF($F198>=5,Y$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198))*IF($F198>=5,Z$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198))*IF($F198>=5,AA$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198))*IF($F198>=5,AB$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198))*IF($F198>=5,AC$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198))*IF($F198>=5,AD$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198))*IF($F198>=5,AE$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198))*IF($F198>=5,AF$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198))*IF($F198>=5,AG$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198))*IF($F198>=5,AH$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198))*IF($F198>=5,AI$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198))*IF($F198>=5,AJ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198))*IF($F198>=5,AK$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198))*IF($F198>=5,AL$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198))*IF($F198>=5,AM$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198))*IF($F198>=5,AN$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198))*IF($F198>=5,AO$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198))*IF($F198>=5,AP$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198))*IF($F198>=5,AQ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198))*IF($F198>=5,AR$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198))*IF($F198>=5,AS$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198))*IF($F198>=5,AT$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198))*IF($F198>=5,AU$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198))*IF($F198>=5,AV$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198))*IF($F198>=5,AW$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198))*IF($F198>=5,AX$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198))*IF($F198>=5,AY$3>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D173","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,534533544.06999898,491459863,null,null,{"$f":"SUM(O174:O198)","v":398802663},{"$f":"SUM(P174:P198)","v":2257200},{"$f":"SUM(Q174:Q198)","v":90400000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C202+1","v":1},{"$f":"INDEX(D$55:D$79,$C203,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C203,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"MONTH(Input!G33)","v":12},{"$f":"YEARFRAC(I174,DATE(YEAR(I174),12,31))","v":0},null,{"$f":"SUM(O203:AY203)","v":1.0000000000000004},null,null,{"$f":"+RevReq_BaseCase!O203","v":0.55500260978153571},{"$f":"+RevReq_BaseCase!P203","v":1.9345506549708184E-2},{"$f":"+RevReq_BaseCase!Q203","v":1.9345506549708184E-2},{"$f":"+RevReq_BaseCase!R203","v":1.9321697388489534E-2},{"$f":"+RevReq_BaseCase!S203","v":1.929925686567981E-2},{"$f":"+RevReq_BaseCase!T203","v":1.927780150296364E-2},{"$f":"+RevReq_BaseCase!U203","v":1.9254090730454934E-2},{"$f":"+RevReq_BaseCase!V203","v":1.922658982046856E-2},{"$f":"+RevReq_BaseCase!W203","v":1.9206841961010683E-2},{"$f":"+RevReq_BaseCase!X203","v":1.9206292140084104E-2},{"$f":"+RevReq_BaseCase!Y203","v":1.9187706835394669E-2},{"$f":"+RevReq_BaseCase!Z203","v":1.9099524763526995E-2},{"$f":"+RevReq_BaseCase!AA203","v":1.9099270804481729E-2},{"$f":"+RevReq_BaseCase!AB203","v":1.9001906411404094E-2},{"$f":"+RevReq_BaseCase!AC203","v":1.8979174495321778E-2},{"$f":"+RevReq_BaseCase!AD203","v":1.8925371924204484E-2},{"$f":"+RevReq_BaseCase!AE203","v":1.479556807968598E-2},{"$f":"+RevReq_BaseCase!AF203","v":1.4289138281229283E-2},{"$f":"+RevReq_BaseCase!AG203","v":1.4223679108002991E-2},{"$f":"+RevReq_BaseCase!AH203","v":1.0716038362413988E-2},{"$f":"+RevReq_BaseCase!AI203","v":9.8030200151223452E-3},{"$f":"+RevReq_BaseCase!AJ203","v":7.8176595915387549E-3},{"$f":"+RevReq_BaseCase!AK203","v":6.8010834138852068E-3},{"$f":"+RevReq_BaseCase!AL203","v":5.5386863750762376E-3},{"$f":"+RevReq_BaseCase!AM203","v":4.5889356218758622E-3},{"$f":"+RevReq_BaseCase!AN203","v":4.5058318071304112E-3},{"$f":"+RevReq_BaseCase!AO203","v":4.2944826176618293E-3},{"$f":"+RevReq_BaseCase!AP203","v":4.1987062946318302E-3},{"$f":"+RevReq_BaseCase!AQ203","v":3.9663900853599944E-3},{"$f":"+RevReq_BaseCase!AR203","v":3.7427049000445852E-3},{"$f":"+RevReq_BaseCase!AS203","v":3.6790462091701348E-3},{"$f":"+RevReq_BaseCase!AT203","v":3.2832825881286718E-3},{"$f":"+RevReq_BaseCase!AU203","v":3.1929593518030728E-3},{"$f":"+RevReq_BaseCase!AV203","v":2.9677270338926746E-3},{"$f":"+RevReq_BaseCase!AW203","v":2.8416803349728932E-3},{"$f":"+RevReq_BaseCase!AX203","v":2.6611788555736438E-3},{"$f":"+RevReq_BaseCase!AY203","v":2.9313052548362868E-2}]
[null,null,{"$f":"C203+1","v":2},{"$f":"INDEX(D$55:D$79,$C204,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"MONTH(Input!G34)","v":7},{"$f":"YEARFRAC(I175,DATE(YEAR(I175),12,31))","v":0.5},null,0.99999999999999911,null,null,{"$f":"+RevReq_BaseCase!O204","v":0.19042835291997851},{"$f":"+RevReq_BaseCase!P204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Q204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!R204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!S204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!T204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!U204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!V204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!W204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!X204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Y204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Z204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AA204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AB204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AC204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AD204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AE204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AF204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AG204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AH204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AI204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AJ204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AK204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AL204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AM204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AN204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AO204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AP204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AQ204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AR204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AS204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AT204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AU204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AV204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AW204","v":2.2119363330827924E-2},{"$f":"+RevReq_BaseCase!AX204","v":1.3872102035263685E-2},{"$f":"+RevReq_BaseCase!AY204","v":4.1020303047022207E-2}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"MONTH(Input!G35)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H205,1-SUM($N205:N205))*($F205>=4)*$J205","v":9.8270830292071128E-3},{"$f":"MIN(1/$H205,1-SUM($N205:O205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:P205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Q205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:R205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:S205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:T205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:U205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:V205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:W205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:X205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Y205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Z205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AA205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AB205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AC205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AD205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AE205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AF205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AG205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AH205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AI205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AJ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AK205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AL205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AM205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AN205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AO205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AP205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AQ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AR205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AS205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AT205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AU205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AV205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AW205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AX205))*($F205>=4)","v":1.9654166058414226E-2}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"MONTH(Input!G36)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H206,1-SUM($N206:N206))*($F206>=4)*$J206","v":9.8270830292071128E-3},{"$f":"MIN(1/$H206,1-SUM($N206:O206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:P206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Q206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:R206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:S206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:T206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:U206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:V206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:W206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:X206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Y206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Z206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AA206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AB206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AC206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AD206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AE206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AF206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AG206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AH206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AI206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AJ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AK206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AL206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AM206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AN206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AO206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AP206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AQ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AR206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AS206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AT206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AU206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AV206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AW206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AX206))*($F206>=4)","v":1.9654166058414226E-2}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"MONTH(Input!G37)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H207,1-SUM($N207:N207))*($F207>=4)*$J207","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:O207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:P207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Q207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:R207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:S207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:T207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:U207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:V207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:W207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:X207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Y207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Z207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AA207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AB207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AC207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AD207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AE207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AF207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AG207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AH207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AI207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AJ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AK207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AL207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AM207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AN207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AO207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AP207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AQ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AR207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AS207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AT207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AU207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AV207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AW207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AX207))*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"MONTH(Input!G38)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H208,1-SUM($N208:N208))*($F208>=4)*$J208","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:O208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:P208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Q208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:R208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:S208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:T208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:U208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:V208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:W208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:X208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Y208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Z208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AA208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AB208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AC208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AD208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AE208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AF208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AG208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AH208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AI208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AJ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AK208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AL208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AM208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AN208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AO208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AP208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AQ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AR208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AS208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AT208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AU208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AV208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AW208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AX208))*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"MONTH(Input!G39)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H209,1-SUM($N209:N209))*($F209>=4)*$J209","v":1},{"$f":"MIN(1/$H209,1-SUM($N209:O209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:P209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Q209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:R209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:S209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:T209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:U209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:V209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:W209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:X209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Y209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Z209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AA209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AB209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AC209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AD209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AE209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AF209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AG209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AH209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AI209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AJ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AK209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AL209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AM209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AN209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AO209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AP209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AQ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AR209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AS209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AT209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AU209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AV209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AW209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AX209))*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"MONTH(Input!G40)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H210,1-SUM($N210:N210))*($F210>=4)*$J210","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:O210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:P210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Q210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:R210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:S210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:T210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:U210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:V210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:W210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:X210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Y210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Z210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AA210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AB210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AC210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AD210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AE210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AF210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AG210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AH210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AI210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AJ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AK210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AL210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AM210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AN210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AO210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AP210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AQ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AR210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AS210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AT210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AU210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AV210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AW210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AX210))*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"MONTH(Input!G41)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H211,1-SUM($N211:N211))*($F211>=4)*$J211","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:O211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:P211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Q211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:R211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:S211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:T211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:U211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:V211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:W211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:X211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Y211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Z211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AA211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AB211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AC211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AD211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AE211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AF211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AG211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AH211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AI211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AJ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AK211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AL211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AM211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AN211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AO211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AP211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AQ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AR211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AS211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AT211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AU211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AV211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AW211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AX211))*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"MONTH(Input!G42)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H212,1-SUM($N212:N212))*($F212>=4)*$J212","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:O212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:P212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Q212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:R212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:S212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:T212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:U212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:V212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:W212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:X212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Y212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Z212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AA212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AB212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AC212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AD212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AE212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AF212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AG212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AH212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AI212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AJ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AK212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AL212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AM212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AN212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AO212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AP212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AQ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AR212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AS212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AT212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AU212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AV212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AW212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AX212))*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"MONTH(Input!G43)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H213,1-SUM($N213:N213))*($F213>=4)*$J213","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:O213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:P213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Q213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:R213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:S213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:T213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:U213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:V213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:W213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:X213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Y213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Z213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AA213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AB213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AC213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AD213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AE213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AF213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AG213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AH213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AI213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AJ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AK213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AL213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AM213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AN213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AO213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AP213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AQ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AR213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AS213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AT213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AU213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AV213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AW213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AX213))*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"MONTH(Input!G44)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H214,1-SUM($N214:N214))*($F214>=4)*$J214","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:O214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:P214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Q214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:R214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:S214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:T214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:U214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:V214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:W214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:X214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Y214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Z214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AA214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AB214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AC214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AD214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AE214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AF214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AG214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AH214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AI214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AJ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AK214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AL214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AM214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AN214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AO214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AP214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AQ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AR214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AS214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AT214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AU214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AV214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AW214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AX214))*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"MONTH(Input!G45)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H215,1-SUM($N215:N215))*($F215>=4)*$J215","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:O215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:P215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Q215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:R215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:S215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:T215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:U215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:V215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:W215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:X215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Y215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Z215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AA215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AB215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AC215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AD215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AE215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AF215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AG215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AH215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AI215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AJ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AK215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AL215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AM215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AN215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AO215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AP215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AQ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AR215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AS215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AT215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AU215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AV215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AW215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AX215))*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"MONTH(Input!G46)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H216,1-SUM($N216:N216))*($F216>=4)*$J216","v":1},{"$f":"MIN(1/$H216,1-SUM($N216:O216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:P216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Q216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:R216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:S216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:T216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:U216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:V216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:W216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:X216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Y216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Z216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AA216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AB216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AC216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AD216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AE216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AF216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AG216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AH216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AI216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AJ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AK216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AL216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AM216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AN216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AO216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AP216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AQ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AR216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AS216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AT216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AU216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AV216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AW216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AX216))*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"MONTH(Input!G47)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H217,1-SUM($N217:N217))*($F217>=4)*$J217","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:O217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:P217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Q217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:R217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:S217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:T217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:U217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:V217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:W217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:X217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Y217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Z217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AA217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AB217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AC217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AD217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AE217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AF217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AG217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AH217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AI217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AJ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AK217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AL217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AM217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AN217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AO217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AP217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AQ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AR217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AS217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AT217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AU217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AV217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AW217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AX217))*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"MONTH(Input!G48)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H218,1-SUM($N218:N218))*($F218>=4)*$J218","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:O218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:P218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Q218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:R218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:S218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:T218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:U218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:V218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:W218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:X218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Y218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Z218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AA218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AB218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AC218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AD218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AE218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AF218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AG218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AH218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AI218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AJ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AK218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AL218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AM218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AN218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AO218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AP218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AQ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AR218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AS218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AT218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AU218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AV218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AW218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AX218))*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"MONTH(Input!G49)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H219,1-SUM($N219:N219))*($F219>=4)*$J219","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:O219))*($F219>=4)","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:P219))*($F219>=4)","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:Q219))*($F219>=4)","v":0.21739130434782616},{"$f":"MIN(1/$H219,1-SUM($N219:R219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:S219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:T219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:U219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:V219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:W219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:X219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Y219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Z219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AA219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AB219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AC219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AD219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AE219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AF219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AG219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AH219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AI219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AJ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AK219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AL219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AM219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AN219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AO219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AP219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AQ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AR219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AS219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AT219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AU219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AV219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AW219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AX219))*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"MONTH(Input!G50)","v":1},1,null,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"MONTH(Input!G51)","v":1},1,null,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"MONTH(Input!G52)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H222,1-SUM($N222:N222))*($F222>=4)*$J222","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:O222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:P222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Q222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:R222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:S222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:T222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:U222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:V222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:W222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:X222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Y222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Z222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AA222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AB222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AC222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AD222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AE222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AF222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AG222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AH222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AI222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AJ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AK222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AL222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AM222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AN222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AO222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AP222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AQ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AR222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AS222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AT222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AU222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AV222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AW222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AX222))*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"MONTH(Input!G53)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H223,1-SUM($N223:N223))*($F223>=4)*$J223","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:O223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:P223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Q223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:R223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:S223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:T223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:U223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:V223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:W223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:X223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Y223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Z223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AA223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AB223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AC223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AD223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AE223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AF223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AG223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AH223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AI223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AJ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AK223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AL223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AM223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AN223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AO223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AP223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AQ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AR223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AS223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AT223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AU223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AV223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AW223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AX223))*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"MONTH(Input!G54)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H224,1-SUM($N224:N224))*($F224>=4)*$J224","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:O224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:P224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Q224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:R224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:S224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:T224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:U224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:V224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:W224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:X224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Y224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Z224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AA224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AB224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AC224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AD224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AE224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AF224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AG224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AH224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AI224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AJ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AK224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AL224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AM224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AN224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AO224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AP224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AQ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AR224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AS224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AT224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AU224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AV224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AW224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AX224))*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"MONTH(Input!G55)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H225,1-SUM($N225:N225))*($F225>=4)*$J225","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:O225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:P225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Q225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:R225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:S225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:T225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:U225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:V225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:W225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:X225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Y225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Z225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AA225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AB225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AC225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AD225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AE225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AF225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AG225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AH225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AI225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AJ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AK225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AL225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AM225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AN225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AO225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AP225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AQ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AR225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AS225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AT225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AU225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AV225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AW225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AX225))*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"MONTH(Input!G56)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H226,1-SUM($N226:N226))*($F226>=4)*$J226","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:O226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:P226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Q226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:R226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:S226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:T226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:U226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:V226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:W226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:X226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Y226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Z226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AA226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AB226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AC226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AD226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AE226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AF226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AG226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AH226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AI226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AJ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AK226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AL226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AM226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AN226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AO226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AP226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AQ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AR226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AS226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AT226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AU226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AV226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AW226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AX226))*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"MONTH(Input!G57)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H227,1-SUM($N227:N227))*($F227>=4)*$J227","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:O227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:P227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Q227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:R227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:S227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:T227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:U227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:V227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:W227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:X227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Y227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Z227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AA227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AB227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AC227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AD227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AE227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AF227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AG227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AH227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AI227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AJ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AK227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AL227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AM227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AN227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AO227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AP227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AQ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AR227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AS227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AT227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AU227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AV227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AW227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AX227))*($F227>=4)","v":0}]
[null,null,null,{"$f":"D202","v":"Book Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"$H$1","v":2021},{"$f":"Input!$O$71","v":10},null,null,null,null,null,{"$f":"IF(O$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:N230)),2),0)","v":0},{"$f":"IF(P$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:O230)),2),0)","v":0},{"$f":"IF(Q$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:P230)),2),0)","v":0},{"$f":"IF(R$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Q230)),2),0)","v":0},{"$f":"IF(S$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:R230)),2),0)","v":0},{"$f":"IF(T$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:S230)),2),0)","v":0.1},{"$f":"IF(U$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:T230)),2),0)","v":0.1},{"$f":"IF(V$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:U230)),2),0)","v":0.1},{"$f":"IF(W$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:V230)),2),0)","v":0.1},{"$f":"IF(X$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:W230)),2),0)","v":0.1},{"$f":"IF(Y$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:X230)),2),0)","v":0.1},{"$f":"IF(Z$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Y230)),2),0)","v":0.1},{"$f":"IF(AA$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Z230)),2),0)","v":0.1},{"$f":"IF(AB$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AA230)),2),0)","v":0.1},{"$f":"IF(AC$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AB230)),2),0)","v":0.1},{"$f":"IF(AD$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AC230)),2),0)","v":0},{"$f":"IF(AE$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AD230)),2),0)","v":0},{"$f":"IF(AF$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AE230)),2),0)","v":0},{"$f":"IF(AG$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AF230)),2),0)","v":0},{"$f":"IF(AH$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AG230)),2),0)","v":0},{"$f":"IF(AI$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AH230)),2),0)","v":0},{"$f":"IF(AJ$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AI230)),2),0)","v":0},{"$f":"IF(AK$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AJ230)),2),0)","v":0},{"$f":"IF(AL$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AK230)),2),0)","v":0},{"$f":"IF(AM$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AL230)),2),0)","v":0},{"$f":"IF(AN$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AM230)),2),0)","v":0},{"$f":"IF(AO$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AN230)),2),0)","v":0},{"$f":"IF(AP$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AO230)),2),0)","v":0},{"$f":"IF(AQ$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AP230)),2),0)","v":0},{"$f":"IF(AR$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AQ230)),2),0)","v":0},{"$f":"IF(AS$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AR230)),2),0)","v":0},{"$f":"IF(AT$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AS230)),2),0)","v":0},{"$f":"IF(AU$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AT230)),2),0)","v":0},{"$f":"IF(AV$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AU230)),2),0)","v":0},{"$f":"IF(AW$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AV230)),2),0)","v":0},{"$f":"IF(AX$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AW230)),2),0)","v":0},{"$f":"IF(AY$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AX230)),2),0)","v":0}]
[null,null,null,"Book Depreciation"]
[{"$f":"+RevReq_BaseCase!A232","v":"Base"},null,{"$f":"C231+1","v":1},{"$f":"INDEX(D$55:D$79,$C232,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C232,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P232:AY232,$P$5:$AY$5)","v":90218408.051232621},{"$f":"SUM(O232:AY232)","v":343398535.00000012},null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N290:N290)*O$230,SUMPRODUCT($O174:O174,N(OFFSET($O203:O203,0,MAX(COLUMN($O203:O203))-COLUMN($O203:O203),1,1))))","v":190587083.12015602},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N290:O290)*P$230,SUMPRODUCT($O174:P174,N(OFFSET($O203:P203,0,MAX(COLUMN($O203:P203))-COLUMN($O203:P203),1,1))))","v":6643218.6080026953},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N290:P290)*Q$230,SUMPRODUCT($O174:Q174,N(OFFSET($O203:Q203,0,MAX(COLUMN($O203:Q203))-COLUMN($O203:Q203),1,1))))","v":0},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N290:Q290)*R$230,SUMPRODUCT($O174:R174,N(OFFSET($O203:R203,0,MAX(COLUMN($O203:R203))-COLUMN($O203:R203),1,1))))","v":0},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N290:R290)*S$230,SUMPRODUCT($O174:S174,N(OFFSET($O203:S203,0,MAX(COLUMN($O203:S203))-COLUMN($O203:S203),1,1))))","v":0},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N290:S290)*T$230,SUMPRODUCT($O174:T174,N(OFFSET($O203:T203,0,MAX(COLUMN($O203:T203))-COLUMN($O203:T203),1,1))))","v":14616823.32718413},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N290:T290)*U$230,SUMPRODUCT($O174:U174,N(OFFSET($O203:U203,0,MAX(COLUMN($O203:U203))-COLUMN($O203:U203),1,1))))","v":14616823.32718413},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N290:U290)*V$230,SUMPRODUCT($O174:V174,N(OFFSET($O203:V203,0,MAX(COLUMN($O203:V203))-COLUMN($O203:V203),1,1))))","v":14616823.32718413},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N290:V290)*W$230,SUMPRODUCT($O174:W174,N(OFFSET($O203:W203,0,MAX(COLUMN($O203:W203))-COLUMN($O203:W203),1,1))))","v":14616823.32718413},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N290:W290)*X$230,SUMPRODUCT($O174:X174,N(OFFSET($O203:X203,0,MAX(COLUMN($O203:X203))-COLUMN($O203:X203),1,1))))","v":14616823.32718413},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N290:X290)*Y$230,SUMPRODUCT($O174:Y174,N(OFFSET($O203:Y203,0,MAX(COLUMN($O203:Y203))-COLUMN($O203:Y203),1,1))))","v":14616823.32718413},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N290:Y290)*Z$230,SUMPRODUCT($O174:Z174,N(OFFSET($O203:Z203,0,MAX(COLUMN($O203:Z203))-COLUMN($O203:Z203),1,1))))","v":14616823.32718413},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N290:Z290)*AA$230,SUMPRODUCT($O174:AA174,N(OFFSET($O203:AA203,0,MAX(COLUMN($O203:AA203))-COLUMN($O203:AA203),1,1))))","v":14616823.32718413},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N290:AA290)*AB$230,SUMPRODUCT($O174:AB174,N(OFFSET($O203:AB203,0,MAX(COLUMN($O203:AB203))-COLUMN($O203:AB203),1,1))))","v":14616823.32718413},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N290:AB290)*AC$230,SUMPRODUCT($O174:AC174,N(OFFSET($O203:AC203,0,MAX(COLUMN($O203:AC203))-COLUMN($O203:AC203),1,1))))","v":14616823.32718413},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N290:AC290)*AD$230,SUMPRODUCT($O174:AD174,N(OFFSET($O203:AD203,0,MAX(COLUMN($O203:AD203))-COLUMN($O203:AD203),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N290:AD290)*AE$230,SUMPRODUCT($O174:AE174,N(OFFSET($O203:AE203,0,MAX(COLUMN($O203:AE203))-COLUMN($O203:AE203),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N290:AE290)*AF$230,SUMPRODUCT($O174:AF174,N(OFFSET($O203:AF203,0,MAX(COLUMN($O203:AF203))-COLUMN($O203:AF203),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N290:AF290)*AG$230,SUMPRODUCT($O174:AG174,N(OFFSET($O203:AG203,0,MAX(COLUMN($O203:AG203))-COLUMN($O203:AG203),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N290:AG290)*AH$230,SUMPRODUCT($O174:AH174,N(OFFSET($O203:AH203,0,MAX(COLUMN($O203:AH203))-COLUMN($O203:AH203),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N290:AH290)*AI$230,SUMPRODUCT($O174:AI174,N(OFFSET($O203:AI203,0,MAX(COLUMN($O203:AI203))-COLUMN($O203:AI203),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N290:AI290)*AJ$230,SUMPRODUCT($O174:AJ174,N(OFFSET($O203:AJ203,0,MAX(COLUMN($O203:AJ203))-COLUMN($O203:AJ203),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N290:AJ290)*AK$230,SUMPRODUCT($O174:AK174,N(OFFSET($O203:AK203,0,MAX(COLUMN($O203:AK203))-COLUMN($O203:AK203),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N290:AK290)*AL$230,SUMPRODUCT($O174:AL174,N(OFFSET($O203:AL203,0,MAX(COLUMN($O203:AL203))-COLUMN($O203:AL203),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N290:AL290)*AM$230,SUMPRODUCT($O174:AM174,N(OFFSET($O203:AM203,0,MAX(COLUMN($O203:AM203))-COLUMN($O203:AM203),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N290:AM290)*AN$230,SUMPRODUCT($O174:AN174,N(OFFSET($O203:AN203,0,MAX(COLUMN($O203:AN203))-COLUMN($O203:AN203),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N290:AN290)*AO$230,SUMPRODUCT($O174:AO174,N(OFFSET($O203:AO203,0,MAX(COLUMN($O203:AO203))-COLUMN($O203:AO203),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N290:AO290)*AP$230,SUMPRODUCT($O174:AP174,N(OFFSET($O203:AP203,0,MAX(COLUMN($O203:AP203))-COLUMN($O203:AP203),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N290:AP290)*AQ$230,SUMPRODUCT($O174:AQ174,N(OFFSET($O203:AQ203,0,MAX(COLUMN($O203:AQ203))-COLUMN($O203:AQ203),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N290:AQ290)*AR$230,SUMPRODUCT($O174:AR174,N(OFFSET($O203:AR203,0,MAX(COLUMN($O203:AR203))-COLUMN($O203:AR203),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N290:AR290)*AS$230,SUMPRODUCT($O174:AS174,N(OFFSET($O203:AS203,0,MAX(COLUMN($O203:AS203))-COLUMN($O203:AS203),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N290:AS290)*AT$230,SUMPRODUCT($O174:AT174,N(OFFSET($O203:AT203,0,MAX(COLUMN($O203:AT203))-COLUMN($O203:AT203),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N290:AT290)*AU$230,SUMPRODUCT($O174:AU174,N(OFFSET($O203:AU203,0,MAX(COLUMN($O203:AU203))-COLUMN($O203:AU203),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N290:AU290)*AV$230,SUMPRODUCT($O174:AV174,N(OFFSET($O203:AV203,0,MAX(COLUMN($O203:AV203))-COLUMN($O203:AV203),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N290:AV290)*AW$230,SUMPRODUCT($O174:AW174,N(OFFSET($O203:AW203,0,MAX(COLUMN($O203:AW203))-COLUMN($O203:AW203),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N290:AW290)*AX$230,SUMPRODUCT($O174:AX174,N(OFFSET($O203:AX203,0,MAX(COLUMN($O203:AX203))-COLUMN($O203:AX203),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N290:AX290)*AY$230,SUMPRODUCT($O174:AY174,N(OFFSET($O203:AY203,0,MAX(COLUMN($O203:AY203))-COLUMN($O203:AY203),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A233","v":"Clause"},null,{"$f":"C232+1","v":2},{"$f":"INDEX(D$55:D$79,$C233,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,26144753.614139766,55404127.999999993,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N291:N291)*O$230,SUMPRODUCT($O175:O175,N(OFFSET($O204:O204,0,MAX(COLUMN($O204:O204))-COLUMN($O204:O204),1,1))))","v":10550516.840007663},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N291:O291)*P$230,SUMPRODUCT($O175:P175,N(OFFSET($O204:P204,0,MAX(COLUMN($O204:P204))-COLUMN($O204:P204),1,1))))","v":1229904.281373509},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N291:P291)*Q$230,SUMPRODUCT($O175:Q175,N(OFFSET($O204:Q204,0,MAX(COLUMN($O204:Q204))-COLUMN($O204:Q204),1,1))))","v":0},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N291:Q291)*R$230,SUMPRODUCT($O175:R175,N(OFFSET($O204:R204,0,MAX(COLUMN($O204:R204))-COLUMN($O204:R204),1,1))))","v":0},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N291:R291)*S$230,SUMPRODUCT($O175:S175,N(OFFSET($O204:S204,0,MAX(COLUMN($O204:S204))-COLUMN($O204:S204),1,1))))","v":0},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N291:S291)*T$230,SUMPRODUCT($O175:T175,N(OFFSET($O204:T204,0,MAX(COLUMN($O204:T204))-COLUMN($O204:T204),1,1))))","v":4362370.6878618831},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N291:T291)*U$230,SUMPRODUCT($O175:U175,N(OFFSET($O204:U204,0,MAX(COLUMN($O204:U204))-COLUMN($O204:U204),1,1))))","v":4362370.6878618831},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N291:U291)*V$230,SUMPRODUCT($O175:V175,N(OFFSET($O204:V204,0,MAX(COLUMN($O204:V204))-COLUMN($O204:V204),1,1))))","v":4362370.6878618831},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N291:V291)*W$230,SUMPRODUCT($O175:W175,N(OFFSET($O204:W204,0,MAX(COLUMN($O204:W204))-COLUMN($O204:W204),1,1))))","v":4362370.6878618831},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N291:W291)*X$230,SUMPRODUCT($O175:X175,N(OFFSET($O204:X204,0,MAX(COLUMN($O204:X204))-COLUMN($O204:X204),1,1))))","v":4362370.6878618831},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N291:X291)*Y$230,SUMPRODUCT($O175:Y175,N(OFFSET($O204:Y204,0,MAX(COLUMN($O204:Y204))-COLUMN($O204:Y204),1,1))))","v":4362370.6878618831},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N291:Y291)*Z$230,SUMPRODUCT($O175:Z175,N(OFFSET($O204:Z204,0,MAX(COLUMN($O204:Z204))-COLUMN($O204:Z204),1,1))))","v":4362370.6878618831},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N291:Z291)*AA$230,SUMPRODUCT($O175:AA175,N(OFFSET($O204:AA204,0,MAX(COLUMN($O204:AA204))-COLUMN($O204:AA204),1,1))))","v":4362370.6878618831},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N291:AA291)*AB$230,SUMPRODUCT($O175:AB175,N(OFFSET($O204:AB204,0,MAX(COLUMN($O204:AB204))-COLUMN($O204:AB204),1,1))))","v":4362370.6878618831},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N291:AB291)*AC$230,SUMPRODUCT($O175:AC175,N(OFFSET($O204:AC204,0,MAX(COLUMN($O204:AC204))-COLUMN($O204:AC204),1,1))))","v":4362370.6878618831},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N291:AC291)*AD$230,SUMPRODUCT($O175:AD175,N(OFFSET($O204:AD204,0,MAX(COLUMN($O204:AD204))-COLUMN($O204:AD204),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N291:AD291)*AE$230,SUMPRODUCT($O175:AE175,N(OFFSET($O204:AE204,0,MAX(COLUMN($O204:AE204))-COLUMN($O204:AE204),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N291:AE291)*AF$230,SUMPRODUCT($O175:AF175,N(OFFSET($O204:AF204,0,MAX(COLUMN($O204:AF204))-COLUMN($O204:AF204),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N291:AF291)*AG$230,SUMPRODUCT($O175:AG175,N(OFFSET($O204:AG204,0,MAX(COLUMN($O204:AG204))-COLUMN($O204:AG204),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N291:AG291)*AH$230,SUMPRODUCT($O175:AH175,N(OFFSET($O204:AH204,0,MAX(COLUMN($O204:AH204))-COLUMN($O204:AH204),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N291:AH291)*AI$230,SUMPRODUCT($O175:AI175,N(OFFSET($O204:AI204,0,MAX(COLUMN($O204:AI204))-COLUMN($O204:AI204),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N291:AI291)*AJ$230,SUMPRODUCT($O175:AJ175,N(OFFSET($O204:AJ204,0,MAX(COLUMN($O204:AJ204))-COLUMN($O204:AJ204),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N291:AJ291)*AK$230,SUMPRODUCT($O175:AK175,N(OFFSET($O204:AK204,0,MAX(COLUMN($O204:AK204))-COLUMN($O204:AK204),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N291:AK291)*AL$230,SUMPRODUCT($O175:AL175,N(OFFSET($O204:AL204,0,MAX(COLUMN($O204:AL204))-COLUMN($O204:AL204),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N291:AL291)*AM$230,SUMPRODUCT($O175:AM175,N(OFFSET($O204:AM204,0,MAX(COLUMN($O204:AM204))-COLUMN($O204:AM204),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N291:AM291)*AN$230,SUMPRODUCT($O175:AN175,N(OFFSET($O204:AN204,0,MAX(COLUMN($O204:AN204))-COLUMN($O204:AN204),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N291:AN291)*AO$230,SUMPRODUCT($O175:AO175,N(OFFSET($O204:AO204,0,MAX(COLUMN($O204:AO204))-COLUMN($O204:AO204),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N291:AO291)*AP$230,SUMPRODUCT($O175:AP175,N(OFFSET($O204:AP204,0,MAX(COLUMN($O204:AP204))-COLUMN($O204:AP204),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N291:AP291)*AQ$230,SUMPRODUCT($O175:AQ175,N(OFFSET($O204:AQ204,0,MAX(COLUMN($O204:AQ204))-COLUMN($O204:AQ204),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N291:AQ291)*AR$230,SUMPRODUCT($O175:AR175,N(OFFSET($O204:AR204,0,MAX(COLUMN($O204:AR204))-COLUMN($O204:AR204),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N291:AR291)*AS$230,SUMPRODUCT($O175:AS175,N(OFFSET($O204:AS204,0,MAX(COLUMN($O204:AS204))-COLUMN($O204:AS204),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N291:AS291)*AT$230,SUMPRODUCT($O175:AT175,N(OFFSET($O204:AT204,0,MAX(COLUMN($O204:AT204))-COLUMN($O204:AT204),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N291:AT291)*AU$230,SUMPRODUCT($O175:AU175,N(OFFSET($O204:AU204,0,MAX(COLUMN($O204:AU204))-COLUMN($O204:AU204),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N291:AU291)*AV$230,SUMPRODUCT($O175:AV175,N(OFFSET($O204:AV204,0,MAX(COLUMN($O204:AV204))-COLUMN($O204:AV204),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N291:AV291)*AW$230,SUMPRODUCT($O175:AW175,N(OFFSET($O204:AW204,0,MAX(COLUMN($O204:AW204))-COLUMN($O204:AW204),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N291:AW291)*AX$230,SUMPRODUCT($O175:AX175,N(OFFSET($O204:AX204,0,MAX(COLUMN($O204:AX204))-COLUMN($O204:AX204),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N291:AX291)*AY$230,SUMPRODUCT($O175:AY175,N(OFFSET($O204:AY204,0,MAX(COLUMN($O204:AY204))-COLUMN($O204:AY204),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A234","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,1297148.3164708721,2257200.0000000009,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N292:N292)*O$230,SUMPRODUCT($O176:O176,N(OFFSET($O205:O205,0,MAX(COLUMN($O205:O205))-COLUMN($O205:O205),1,1))))","v":0},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N292:O292)*P$230,SUMPRODUCT($O176:P176,N(OFFSET($O205:P205,0,MAX(COLUMN($O205:P205))-COLUMN($O205:P205),1,1))))","v":22181.691813526297},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N292:P292)*Q$230,SUMPRODUCT($O176:Q176,N(OFFSET($O205:Q205,0,MAX(COLUMN($O205:Q205))-COLUMN($O205:Q205),1,1))))","v":0},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N292:Q292)*R$230,SUMPRODUCT($O176:R176,N(OFFSET($O205:R205,0,MAX(COLUMN($O205:R205))-COLUMN($O205:R205),1,1))))","v":0},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N292:R292)*S$230,SUMPRODUCT($O176:S176,N(OFFSET($O205:S205,0,MAX(COLUMN($O205:S205))-COLUMN($O205:S205),1,1))))","v":0},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N292:S292)*T$230,SUMPRODUCT($O176:T176,N(OFFSET($O205:T205,0,MAX(COLUMN($O205:T205))-COLUMN($O205:T205),1,1))))","v":223501.8308186474},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N292:T292)*U$230,SUMPRODUCT($O176:U176,N(OFFSET($O205:U205,0,MAX(COLUMN($O205:U205))-COLUMN($O205:U205),1,1))))","v":223501.8308186474},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N292:U292)*V$230,SUMPRODUCT($O176:V176,N(OFFSET($O205:V205,0,MAX(COLUMN($O205:V205))-COLUMN($O205:V205),1,1))))","v":223501.8308186474},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N292:V292)*W$230,SUMPRODUCT($O176:W176,N(OFFSET($O205:W205,0,MAX(COLUMN($O205:W205))-COLUMN($O205:W205),1,1))))","v":223501.8308186474},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N292:W292)*X$230,SUMPRODUCT($O176:X176,N(OFFSET($O205:X205,0,MAX(COLUMN($O205:X205))-COLUMN($O205:X205),1,1))))","v":223501.8308186474},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N292:X292)*Y$230,SUMPRODUCT($O176:Y176,N(OFFSET($O205:Y205,0,MAX(COLUMN($O205:Y205))-COLUMN($O205:Y205),1,1))))","v":223501.8308186474},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N292:Y292)*Z$230,SUMPRODUCT($O176:Z176,N(OFFSET($O205:Z205,0,MAX(COLUMN($O205:Z205))-COLUMN($O205:Z205),1,1))))","v":223501.8308186474},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N292:Z292)*AA$230,SUMPRODUCT($O176:AA176,N(OFFSET($O205:AA205,0,MAX(COLUMN($O205:AA205))-COLUMN($O205:AA205),1,1))))","v":223501.8308186474},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N292:AA292)*AB$230,SUMPRODUCT($O176:AB176,N(OFFSET($O205:AB205,0,MAX(COLUMN($O205:AB205))-COLUMN($O205:AB205),1,1))))","v":223501.8308186474},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N292:AB292)*AC$230,SUMPRODUCT($O176:AC176,N(OFFSET($O205:AC205,0,MAX(COLUMN($O205:AC205))-COLUMN($O205:AC205),1,1))))","v":223501.8308186474},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N292:AC292)*AD$230,SUMPRODUCT($O176:AD176,N(OFFSET($O205:AD205,0,MAX(COLUMN($O205:AD205))-COLUMN($O205:AD205),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N292:AD292)*AE$230,SUMPRODUCT($O176:AE176,N(OFFSET($O205:AE205,0,MAX(COLUMN($O205:AE205))-COLUMN($O205:AE205),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N292:AE292)*AF$230,SUMPRODUCT($O176:AF176,N(OFFSET($O205:AF205,0,MAX(COLUMN($O205:AF205))-COLUMN($O205:AF205),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N292:AF292)*AG$230,SUMPRODUCT($O176:AG176,N(OFFSET($O205:AG205,0,MAX(COLUMN($O205:AG205))-COLUMN($O205:AG205),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N292:AG292)*AH$230,SUMPRODUCT($O176:AH176,N(OFFSET($O205:AH205,0,MAX(COLUMN($O205:AH205))-COLUMN($O205:AH205),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N292:AH292)*AI$230,SUMPRODUCT($O176:AI176,N(OFFSET($O205:AI205,0,MAX(COLUMN($O205:AI205))-COLUMN($O205:AI205),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N292:AI292)*AJ$230,SUMPRODUCT($O176:AJ176,N(OFFSET($O205:AJ205,0,MAX(COLUMN($O205:AJ205))-COLUMN($O205:AJ205),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N292:AJ292)*AK$230,SUMPRODUCT($O176:AK176,N(OFFSET($O205:AK205,0,MAX(COLUMN($O205:AK205))-COLUMN($O205:AK205),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N292:AK292)*AL$230,SUMPRODUCT($O176:AL176,N(OFFSET($O205:AL205,0,MAX(COLUMN($O205:AL205))-COLUMN($O205:AL205),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N292:AL292)*AM$230,SUMPRODUCT($O176:AM176,N(OFFSET($O205:AM205,0,MAX(COLUMN($O205:AM205))-COLUMN($O205:AM205),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N292:AM292)*AN$230,SUMPRODUCT($O176:AN176,N(OFFSET($O205:AN205,0,MAX(COLUMN($O205:AN205))-COLUMN($O205:AN205),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N292:AN292)*AO$230,SUMPRODUCT($O176:AO176,N(OFFSET($O205:AO205,0,MAX(COLUMN($O205:AO205))-COLUMN($O205:AO205),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N292:AO292)*AP$230,SUMPRODUCT($O176:AP176,N(OFFSET($O205:AP205,0,MAX(COLUMN($O205:AP205))-COLUMN($O205:AP205),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N292:AP292)*AQ$230,SUMPRODUCT($O176:AQ176,N(OFFSET($O205:AQ205,0,MAX(COLUMN($O205:AQ205))-COLUMN($O205:AQ205),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N292:AQ292)*AR$230,SUMPRODUCT($O176:AR176,N(OFFSET($O205:AR205,0,MAX(COLUMN($O205:AR205))-COLUMN($O205:AR205),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N292:AR292)*AS$230,SUMPRODUCT($O176:AS176,N(OFFSET($O205:AS205,0,MAX(COLUMN($O205:AS205))-COLUMN($O205:AS205),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N292:AS292)*AT$230,SUMPRODUCT($O176:AT176,N(OFFSET($O205:AT205,0,MAX(COLUMN($O205:AT205))-COLUMN($O205:AT205),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N292:AT292)*AU$230,SUMPRODUCT($O176:AU176,N(OFFSET($O205:AU205,0,MAX(COLUMN($O205:AU205))-COLUMN($O205:AU205),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N292:AU292)*AV$230,SUMPRODUCT($O176:AV176,N(OFFSET($O205:AV205,0,MAX(COLUMN($O205:AV205))-COLUMN($O205:AV205),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N292:AV292)*AW$230,SUMPRODUCT($O176:AW176,N(OFFSET($O205:AW205,0,MAX(COLUMN($O205:AW205))-COLUMN($O205:AW205),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N292:AW292)*AX$230,SUMPRODUCT($O176:AX176,N(OFFSET($O205:AX205,0,MAX(COLUMN($O205:AX205))-COLUMN($O205:AX205),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N292:AX292)*AY$230,SUMPRODUCT($O176:AY176,N(OFFSET($O205:AY205,0,MAX(COLUMN($O205:AY205))-COLUMN($O205:AY205),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A235","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N293:N293)*O$230,SUMPRODUCT($O177:O177,N(OFFSET($O206:O206,0,MAX(COLUMN($O206:O206))-COLUMN($O206:O206),1,1))))","v":0},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N293:O293)*P$230,SUMPRODUCT($O177:P177,N(OFFSET($O206:P206,0,MAX(COLUMN($O206:P206))-COLUMN($O206:P206),1,1))))","v":0},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N293:P293)*Q$230,SUMPRODUCT($O177:Q177,N(OFFSET($O206:Q206,0,MAX(COLUMN($O206:Q206))-COLUMN($O206:Q206),1,1))))","v":0},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N293:Q293)*R$230,SUMPRODUCT($O177:R177,N(OFFSET($O206:R206,0,MAX(COLUMN($O206:R206))-COLUMN($O206:R206),1,1))))","v":0},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N293:R293)*S$230,SUMPRODUCT($O177:S177,N(OFFSET($O206:S206,0,MAX(COLUMN($O206:S206))-COLUMN($O206:S206),1,1))))","v":0},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N293:S293)*T$230,SUMPRODUCT($O177:T177,N(OFFSET($O206:T206,0,MAX(COLUMN($O206:T206))-COLUMN($O206:T206),1,1))))","v":0},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N293:T293)*U$230,SUMPRODUCT($O177:U177,N(OFFSET($O206:U206,0,MAX(COLUMN($O206:U206))-COLUMN($O206:U206),1,1))))","v":0},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N293:U293)*V$230,SUMPRODUCT($O177:V177,N(OFFSET($O206:V206,0,MAX(COLUMN($O206:V206))-COLUMN($O206:V206),1,1))))","v":0},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N293:V293)*W$230,SUMPRODUCT($O177:W177,N(OFFSET($O206:W206,0,MAX(COLUMN($O206:W206))-COLUMN($O206:W206),1,1))))","v":0},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N293:W293)*X$230,SUMPRODUCT($O177:X177,N(OFFSET($O206:X206,0,MAX(COLUMN($O206:X206))-COLUMN($O206:X206),1,1))))","v":0},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N293:X293)*Y$230,SUMPRODUCT($O177:Y177,N(OFFSET($O206:Y206,0,MAX(COLUMN($O206:Y206))-COLUMN($O206:Y206),1,1))))","v":0},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N293:Y293)*Z$230,SUMPRODUCT($O177:Z177,N(OFFSET($O206:Z206,0,MAX(COLUMN($O206:Z206))-COLUMN($O206:Z206),1,1))))","v":0},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N293:Z293)*AA$230,SUMPRODUCT($O177:AA177,N(OFFSET($O206:AA206,0,MAX(COLUMN($O206:AA206))-COLUMN($O206:AA206),1,1))))","v":0},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N293:AA293)*AB$230,SUMPRODUCT($O177:AB177,N(OFFSET($O206:AB206,0,MAX(COLUMN($O206:AB206))-COLUMN($O206:AB206),1,1))))","v":0},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N293:AB293)*AC$230,SUMPRODUCT($O177:AC177,N(OFFSET($O206:AC206,0,MAX(COLUMN($O206:AC206))-COLUMN($O206:AC206),1,1))))","v":0},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N293:AC293)*AD$230,SUMPRODUCT($O177:AD177,N(OFFSET($O206:AD206,0,MAX(COLUMN($O206:AD206))-COLUMN($O206:AD206),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N293:AD293)*AE$230,SUMPRODUCT($O177:AE177,N(OFFSET($O206:AE206,0,MAX(COLUMN($O206:AE206))-COLUMN($O206:AE206),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N293:AE293)*AF$230,SUMPRODUCT($O177:AF177,N(OFFSET($O206:AF206,0,MAX(COLUMN($O206:AF206))-COLUMN($O206:AF206),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N293:AF293)*AG$230,SUMPRODUCT($O177:AG177,N(OFFSET($O206:AG206,0,MAX(COLUMN($O206:AG206))-COLUMN($O206:AG206),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N293:AG293)*AH$230,SUMPRODUCT($O177:AH177,N(OFFSET($O206:AH206,0,MAX(COLUMN($O206:AH206))-COLUMN($O206:AH206),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N293:AH293)*AI$230,SUMPRODUCT($O177:AI177,N(OFFSET($O206:AI206,0,MAX(COLUMN($O206:AI206))-COLUMN($O206:AI206),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N293:AI293)*AJ$230,SUMPRODUCT($O177:AJ177,N(OFFSET($O206:AJ206,0,MAX(COLUMN($O206:AJ206))-COLUMN($O206:AJ206),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N293:AJ293)*AK$230,SUMPRODUCT($O177:AK177,N(OFFSET($O206:AK206,0,MAX(COLUMN($O206:AK206))-COLUMN($O206:AK206),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N293:AK293)*AL$230,SUMPRODUCT($O177:AL177,N(OFFSET($O206:AL206,0,MAX(COLUMN($O206:AL206))-COLUMN($O206:AL206),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N293:AL293)*AM$230,SUMPRODUCT($O177:AM177,N(OFFSET($O206:AM206,0,MAX(COLUMN($O206:AM206))-COLUMN($O206:AM206),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N293:AM293)*AN$230,SUMPRODUCT($O177:AN177,N(OFFSET($O206:AN206,0,MAX(COLUMN($O206:AN206))-COLUMN($O206:AN206),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N293:AN293)*AO$230,SUMPRODUCT($O177:AO177,N(OFFSET($O206:AO206,0,MAX(COLUMN($O206:AO206))-COLUMN($O206:AO206),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N293:AO293)*AP$230,SUMPRODUCT($O177:AP177,N(OFFSET($O206:AP206,0,MAX(COLUMN($O206:AP206))-COLUMN($O206:AP206),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N293:AP293)*AQ$230,SUMPRODUCT($O177:AQ177,N(OFFSET($O206:AQ206,0,MAX(COLUMN($O206:AQ206))-COLUMN($O206:AQ206),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N293:AQ293)*AR$230,SUMPRODUCT($O177:AR177,N(OFFSET($O206:AR206,0,MAX(COLUMN($O206:AR206))-COLUMN($O206:AR206),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N293:AR293)*AS$230,SUMPRODUCT($O177:AS177,N(OFFSET($O206:AS206,0,MAX(COLUMN($O206:AS206))-COLUMN($O206:AS206),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N293:AS293)*AT$230,SUMPRODUCT($O177:AT177,N(OFFSET($O206:AT206,0,MAX(COLUMN($O206:AT206))-COLUMN($O206:AT206),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N293:AT293)*AU$230,SUMPRODUCT($O177:AU177,N(OFFSET($O206:AU206,0,MAX(COLUMN($O206:AU206))-COLUMN($O206:AU206),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N293:AU293)*AV$230,SUMPRODUCT($O177:AV177,N(OFFSET($O206:AV206,0,MAX(COLUMN($O206:AV206))-COLUMN($O206:AV206),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N293:AV293)*AW$230,SUMPRODUCT($O177:AW177,N(OFFSET($O206:AW206,0,MAX(COLUMN($O206:AW206))-COLUMN($O206:AW206),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N293:AW293)*AX$230,SUMPRODUCT($O177:AX177,N(OFFSET($O206:AX206,0,MAX(COLUMN($O206:AX206))-COLUMN($O206:AX206),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N293:AX293)*AY$230,SUMPRODUCT($O177:AY177,N(OFFSET($O206:AY206,0,MAX(COLUMN($O206:AY206))-COLUMN($O206:AY206),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A236","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A237","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A238","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G39)","v":2018},null,null,994670.31422496447,22057669,null,null,{"$f":"+Input!S115","v":21098732},{"$f":"Input!T$115*(P$3<$H238)","v":958937},{"$f":"Input!U$115*(Q$3<$H238)","v":0},{"$f":"Input!V$115*(R$3<$H238)","v":0},{"$f":"Input!W$115*(S$3<$H238)","v":0},{"$f":"Input!$X$115*(T$3<$H238)","v":0},{"$f":"Input!$X$115*(U$3<$H238)","v":0},{"$f":"Input!$X$115*(V$3<$H238)","v":0},{"$f":"Input!$X$115*(W$3<$H238)","v":0},{"$f":"Input!$X$115*(X$3<$H238)","v":0},{"$f":"Input!$X$115*(Y$3<$H238)","v":0},{"$f":"Input!$X$115*(Z$3<$H238)","v":0},{"$f":"Input!$X$115*(AA$3<$H238)","v":0},{"$f":"Input!$X$115*(AB$3<$H238)","v":0},{"$f":"Input!$X$115*(AC$3<$H238)","v":0},{"$f":"Input!$X$115*(AD$3<$H238)","v":0},{"$f":"Input!$X$115*(AE$3<$H238)","v":0},{"$f":"Input!$X$115*(AF$3<$H238)","v":0},{"$f":"Input!$X$115*(AG$3<$H238)","v":0},{"$f":"Input!$X$115*(AH$3<$H238)","v":0},{"$f":"Input!$X$115*(AI$3<$H238)","v":0},{"$f":"Input!$X$115*(AJ$3<$H238)","v":0},{"$f":"Input!$X$115*(AK$3<$H238)","v":0},{"$f":"Input!$X$115*(AL$3<$H238)","v":0},{"$f":"Input!$X$115*(AM$3<$H238)","v":0},{"$f":"Input!$X$115*(AN$3<$H238)","v":0},{"$f":"Input!$X$115*(AO$3<$H238)","v":0},{"$f":"Input!$X$115*(AP$3<$H238)","v":0},{"$f":"Input!$X$115*(AQ$3<$H238)","v":0},{"$f":"Input!$X$115*(AR$3<$H238)","v":0},{"$f":"Input!$X$115*(AS$3<$H238)","v":0},{"$f":"Input!$X$115*(AT$3<$H238)","v":0},{"$f":"Input!$X$115*(AU$3<$H238)","v":0},{"$f":"Input!$X$115*(AV$3<$H238)","v":0},{"$f":"Input!$X$115*(AW$3<$H238)","v":0},{"$f":"Input!$X$115*(AX$3<$H238)","v":0},{"$f":"Input!$X$115*(AY$3<$H238)","v":0}]
[{"$f":"+RevReq_BaseCase!A239","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A240","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A241","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A242","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A243","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A244","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A245","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G46)","v":2018},{"$f":"SUM(O245:P245)","v":39923279},{"$f":"+Input!I49","v":3.8333333333333335},-33290735.955983385,-5.5879354476928711E-9,null,null,{"$f":"Input!$S$114","v":38484875},{"$f":"Input!$T$114","v":1438404},{"$f":"-I245/J245","v":-10414768.434782607},{"$f":"MAX(-$I245/$J245,-$I245-SUM($Q245:Q245))","v":-10414768.434782607},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:R245))","v":-10414768.434782607},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:S245))","v":-8678973.6956521794},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:T245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:U245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:V245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:W245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:X245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:Y245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:Z245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AA245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AB245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AC245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AD245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AE245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AF245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AG245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AH245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AI245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AJ245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AK245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AL245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AM245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AN245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AO245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AP245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AQ245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AR245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AS245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AT245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AU245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AV245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AW245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AX245))","v":0}]
[{"$f":"+RevReq_BaseCase!A246","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A247","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A248","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,78760055.865573496,90400000,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":19652173.913043484},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A249","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"YEAR(+Input!G50)","v":2018},{"$f":"SUM(O249:P249)","v":9904471.125},{"$f":"+Input!I50","v":3.8333333333333335},-18051548.65696387,-1.3969838619232178E-9,null,null,{"$f":"+Input!S106","v":18988355.75},{"$f":"+Input!T107","v":-9083884.625},{"$f":"-I249/J249","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Q249))","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:R249))","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:S249))","v":-2153145.8967391308},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:T249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:U249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:V249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:W249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:X249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Y249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Z249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AA249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AB249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AC249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AD249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AE249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AF249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AG249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AH249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AI249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AJ249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AK249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AL249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AM249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AN249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AO249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AP249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AQ249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AR249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AS249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AT249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AU249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AV249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AW249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AX249))","v":0}]
[{"$f":"+RevReq_BaseCase!A250","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"YEAR(+Input!G51)","v":2018},{"$f":"SUM(O250:P250)","v":12382355.529999901},{"$f":"+Input!I51","v":3.8333333333333335},-14213001.97832969,-1.862645149230957E-9,null,null,{"$f":"Input!S109","v":15684317.0499999},{"$f":"+Input!T110","v":-3301961.5199999996},{"$f":"-I250/J250","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Q250))","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:R250))","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:S250))","v":-2691816.4195651971},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:T250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:U250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:V250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:W250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:X250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Y250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Z250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AA250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AB250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AC250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AD250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AE250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AF250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AG250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AH250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AI250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AJ250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AK250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AL250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AM250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AN250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AO250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AP250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AQ250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AR250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AS250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AT250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AU250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AV250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AW250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AX250))","v":0}]
[{"$f":"+RevReq_BaseCase!A251","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A252","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A253","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A254","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A255","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A256","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D231","v":"Total Book Depreciation"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(O257:AY257,$O$5:$AY$5)","v":461488680.86515003},513517531.99999988,null,null,{"$f":"SUM(O232:O256)","v":295393879.76016361},{"$f":"SUM(P232:P256)","v":-2093200.5638102684},{"$f":"SUM(Q232:Q256)","v":7353885.4813043727},7353885.4813043727,7353885.4813043727,25330933.746951636,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C260+1","v":1},{"$f":"INDEX(D$55:D$79,$C261,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C261,1)","v":"Capital"},4,null,{"$f":"YEAR(I174)+H174","v":2066.87979805543},null,null,{"$f":"SUMPRODUCT(O261:AY261,$O$5:$AY$5)","v":0},{"$f":"SUM(O261:AY261)","v":0},null,null,{"$f":"-IF(AND($F261=3,O$3=$H261),$L174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C261+1","v":2},{"$f":"INDEX(D$55:D$79,$C262,1)","v":"Existing Capital, ECRC"},"Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F262=3,O$3=$H262),$L175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F263=3,O$3=$H263),$L176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"-IF(AND($F264=3,O$3=$H264),$L177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F265=3,O$3=$H265),$L178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F266=3,O$3=$H266),$L179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"-IF(AND($F267=3,O$3=$H267),$L180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F268=3,O$3=$H268),$L181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F269=3,O$3=$H269),$L182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F270=3,O$3=$H270),$L183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F271=3,O$3=$H271),$L184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F272=3,O$3=$H272),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F273=3,O$3=$H273),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"-IF(AND($F274=3,O$3=$H274),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F275=3,O$3=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F276=3,O$3=$H276),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"-IF(AND($F277=3,O$3=$H277),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"-IF(AND($F278=3,O$3=$H278),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"-IF(AND($F279=3,O$3=$H279),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F280=3,O$3=$H280),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F281=3,O$3=$H281),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F282=3,O$3=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F283=3,O$3=$H283),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F284=3,O$3=$H284),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F285=3,O$3=$H285),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D260","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O261:O285)","v":0},{"$f":"SUM(P261:P285)","v":0},{"$f":"SUM(Q261:Q285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"+RevReq_BaseCase!A290","v":"Base"},null,{"$f":"C289+1","v":1},{"$f":"INDEX(D$55:D$79,$C290,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C290,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O174:O174)-SUM($O232:O232)+SUM($O261:O261)","v":152811451.87984398},{"$f":"SUM($O174:P174)-SUM($O232:P232)+SUM($O261:P261)","v":146168233.27184129},{"$f":"SUM($O174:Q174)-SUM($O232:Q232)+SUM($O261:Q261)","v":146168233.27184129},{"$f":"SUM($O174:R174)-SUM($O232:R232)+SUM($O261:R261)","v":146168233.27184129},{"$f":"SUM($O174:S174)-SUM($O232:S232)+SUM($O261:S261)","v":146168233.27184129},{"$f":"SUM($O174:T174)-SUM($O232:T232)+SUM($O261:T261)","v":131551409.94465715},{"$f":"SUM($O174:U174)-SUM($O232:U232)+SUM($O261:U261)","v":116934586.61747301},{"$f":"SUM($O174:V174)-SUM($O232:V232)+SUM($O261:V261)","v":102317763.29028887},{"$f":"SUM($O174:W174)-SUM($O232:W232)+SUM($O261:W261)","v":87700939.963104725},{"$f":"SUM($O174:X174)-SUM($O232:X232)+SUM($O261:X261)","v":73084116.635920584},{"$f":"SUM($O174:Y174)-SUM($O232:Y232)+SUM($O261:Y261)","v":58467293.308736444},{"$f":"SUM($O174:Z174)-SUM($O232:Z232)+SUM($O261:Z261)","v":43850469.981552303},{"$f":"SUM($O174:AA174)-SUM($O232:AA232)+SUM($O261:AA261)","v":29233646.654368162},{"$f":"SUM($O174:AB174)-SUM($O232:AB232)+SUM($O261:AB261)","v":14616823.327184021},{"$f":"SUM($O174:AC174)-SUM($O232:AC232)+SUM($O261:AC261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AD174)-SUM($O232:AD232)+SUM($O261:AD261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AE174)-SUM($O232:AE232)+SUM($O261:AE261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AF174)-SUM($O232:AF232)+SUM($O261:AF261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AG174)-SUM($O232:AG232)+SUM($O261:AG261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AH174)-SUM($O232:AH232)+SUM($O261:AH261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AI174)-SUM($O232:AI232)+SUM($O261:AI261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AJ174)-SUM($O232:AJ232)+SUM($O261:AJ261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AK174)-SUM($O232:AK232)+SUM($O261:AK261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AL174)-SUM($O232:AL232)+SUM($O261:AL261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AM174)-SUM($O232:AM232)+SUM($O261:AM261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AN174)-SUM($O232:AN232)+SUM($O261:AN261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AO174)-SUM($O232:AO232)+SUM($O261:AO261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AP174)-SUM($O232:AP232)+SUM($O261:AP261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AQ174)-SUM($O232:AQ232)+SUM($O261:AQ261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AR174)-SUM($O232:AR232)+SUM($O261:AR261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AS174)-SUM($O232:AS232)+SUM($O261:AS261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AT174)-SUM($O232:AT232)+SUM($O261:AT261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AU174)-SUM($O232:AU232)+SUM($O261:AU261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AV174)-SUM($O232:AV232)+SUM($O261:AV261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AW174)-SUM($O232:AW232)+SUM($O261:AW261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AX174)-SUM($O232:AX232)+SUM($O261:AX261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AY174)-SUM($O232:AY232)+SUM($O261:AY261)","v":-1.1920928955078125E-7}]
[{"$f":"+RevReq_BaseCase!A291","v":"Clause"},null,{"$f":"C290+1","v":2},{"$f":"INDEX(D$55:D$79,$C291,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O175:O175)-SUM($O233:O233)+SUM($O262:O262)","v":44853611.159992337},{"$f":"SUM($O175:P175)-SUM($O233:P233)+SUM($O262:P262)","v":43623706.878618829},{"$f":"SUM($O175:Q175)-SUM($O233:Q233)+SUM($O262:Q262)","v":43623706.878618829},{"$f":"SUM($O175:R175)-SUM($O233:R233)+SUM($O262:R262)","v":43623706.878618829},{"$f":"SUM($O175:S175)-SUM($O233:S233)+SUM($O262:S262)","v":43623706.878618829},{"$f":"SUM($O175:T175)-SUM($O233:T233)+SUM($O262:T262)","v":39261336.190756947},{"$f":"SUM($O175:U175)-SUM($O233:U233)+SUM($O262:U262)","v":34898965.502895065},{"$f":"SUM($O175:V175)-SUM($O233:V233)+SUM($O262:V262)","v":30536594.815033183},{"$f":"SUM($O175:W175)-SUM($O233:W233)+SUM($O262:W262)","v":26174224.1271713},{"$f":"SUM($O175:X175)-SUM($O233:X233)+SUM($O262:X262)","v":21811853.439309418},{"$f":"SUM($O175:Y175)-SUM($O233:Y233)+SUM($O262:Y262)","v":17449482.751447536},{"$f":"SUM($O175:Z175)-SUM($O233:Z233)+SUM($O262:Z262)","v":13087112.063585654},{"$f":"SUM($O175:AA175)-SUM($O233:AA233)+SUM($O262:AA262)","v":8724741.3757237718},{"$f":"SUM($O175:AB175)-SUM($O233:AB233)+SUM($O262:AB262)","v":4362370.6878618896},{"$f":"SUM($O175:AC175)-SUM($O233:AC233)+SUM($O262:AC262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AD175)-SUM($O233:AD233)+SUM($O262:AD262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AE175)-SUM($O233:AE233)+SUM($O262:AE262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AF175)-SUM($O233:AF233)+SUM($O262:AF262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AG175)-SUM($O233:AG233)+SUM($O262:AG262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AH175)-SUM($O233:AH233)+SUM($O262:AH262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AI175)-SUM($O233:AI233)+SUM($O262:AI262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AJ175)-SUM($O233:AJ233)+SUM($O262:AJ262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AK175)-SUM($O233:AK233)+SUM($O262:AK262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AL175)-SUM($O233:AL233)+SUM($O262:AL262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AM175)-SUM($O233:AM233)+SUM($O262:AM262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AN175)-SUM($O233:AN233)+SUM($O262:AN262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AO175)-SUM($O233:AO233)+SUM($O262:AO262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AP175)-SUM($O233:AP233)+SUM($O262:AP262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AQ175)-SUM($O233:AQ233)+SUM($O262:AQ262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AR175)-SUM($O233:AR233)+SUM($O262:AR262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AS175)-SUM($O233:AS233)+SUM($O262:AS262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AT175)-SUM($O233:AT233)+SUM($O262:AT262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AU175)-SUM($O233:AU233)+SUM($O262:AU262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AV175)-SUM($O233:AV233)+SUM($O262:AV262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AW175)-SUM($O233:AW233)+SUM($O262:AW262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AX175)-SUM($O233:AX233)+SUM($O262:AX262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AY175)-SUM($O233:AY233)+SUM($O262:AY262)","v":7.4505805969238281E-9}]
[{"$f":"+RevReq_BaseCase!A292","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O176:O176)-SUM($O234:O234)+SUM($O263:O263)","v":0},{"$f":"SUM($O176:P176)-SUM($O234:P234)+SUM($O263:P263)","v":2235018.3081864738},{"$f":"SUM($O176:Q176)-SUM($O234:Q234)+SUM($O263:Q263)","v":2235018.3081864738},{"$f":"SUM($O176:R176)-SUM($O234:R234)+SUM($O263:R263)","v":2235018.3081864738},{"$f":"SUM($O176:S176)-SUM($O234:S234)+SUM($O263:S263)","v":2235018.3081864738},{"$f":"SUM($O176:T176)-SUM($O234:T234)+SUM($O263:T263)","v":2011516.4773678263},{"$f":"SUM($O176:U176)-SUM($O234:U234)+SUM($O263:U263)","v":1788014.6465491788},{"$f":"SUM($O176:V176)-SUM($O234:V234)+SUM($O263:V263)","v":1564512.8157305315},{"$f":"SUM($O176:W176)-SUM($O234:W234)+SUM($O263:W263)","v":1341010.9849118842},{"$f":"SUM($O176:X176)-SUM($O234:X234)+SUM($O263:X263)","v":1117509.1540932367},{"$f":"SUM($O176:Y176)-SUM($O234:Y234)+SUM($O263:Y263)","v":894007.32327458914},{"$f":"SUM($O176:Z176)-SUM($O234:Z234)+SUM($O263:Z263)","v":670505.49245594162},{"$f":"SUM($O176:AA176)-SUM($O234:AA234)+SUM($O263:AA263)","v":447003.66163729411},{"$f":"SUM($O176:AB176)-SUM($O234:AB234)+SUM($O263:AB263)","v":223501.83081864659},{"$f":"SUM($O176:AC176)-SUM($O234:AC234)+SUM($O263:AC263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AD176)-SUM($O234:AD234)+SUM($O263:AD263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AE176)-SUM($O234:AE234)+SUM($O263:AE263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AF176)-SUM($O234:AF234)+SUM($O263:AF263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AG176)-SUM($O234:AG234)+SUM($O263:AG263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AH176)-SUM($O234:AH234)+SUM($O263:AH263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AI176)-SUM($O234:AI234)+SUM($O263:AI263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AJ176)-SUM($O234:AJ234)+SUM($O263:AJ263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AK176)-SUM($O234:AK234)+SUM($O263:AK263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AL176)-SUM($O234:AL234)+SUM($O263:AL263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AM176)-SUM($O234:AM234)+SUM($O263:AM263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AN176)-SUM($O234:AN234)+SUM($O263:AN263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AO176)-SUM($O234:AO234)+SUM($O263:AO263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AP176)-SUM($O234:AP234)+SUM($O263:AP263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AQ176)-SUM($O234:AQ234)+SUM($O263:AQ263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AR176)-SUM($O234:AR234)+SUM($O263:AR263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AS176)-SUM($O234:AS234)+SUM($O263:AS263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AT176)-SUM($O234:AT234)+SUM($O263:AT263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AU176)-SUM($O234:AU234)+SUM($O263:AU263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AV176)-SUM($O234:AV234)+SUM($O263:AV263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AW176)-SUM($O234:AW234)+SUM($O263:AW263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AX176)-SUM($O234:AX234)+SUM($O263:AX263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AY176)-SUM($O234:AY234)+SUM($O263:AY263)","v":-9.3132257461547852E-10}]
[{"$f":"+RevReq_BaseCase!A293","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O177:O177)-SUM($O235:O235)+SUM($O264:O264)","v":0},{"$f":"SUM($O177:P177)-SUM($O235:P235)+SUM($O264:P264)","v":0},{"$f":"SUM($O177:Q177)-SUM($O235:Q235)+SUM($O264:Q264)","v":0},{"$f":"SUM($O177:R177)-SUM($O235:R235)+SUM($O264:R264)","v":0},{"$f":"SUM($O177:S177)-SUM($O235:S235)+SUM($O264:S264)","v":0},{"$f":"SUM($O177:T177)-SUM($O235:T235)+SUM($O264:T264)","v":0},{"$f":"SUM($O177:U177)-SUM($O235:U235)+SUM($O264:U264)","v":0},{"$f":"SUM($O177:V177)-SUM($O235:V235)+SUM($O264:V264)","v":0},{"$f":"SUM($O177:W177)-SUM($O235:W235)+SUM($O264:W264)","v":0},{"$f":"SUM($O177:X177)-SUM($O235:X235)+SUM($O264:X264)","v":0},{"$f":"SUM($O177:Y177)-SUM($O235:Y235)+SUM($O264:Y264)","v":0},{"$f":"SUM($O177:Z177)-SUM($O235:Z235)+SUM($O264:Z264)","v":0},{"$f":"SUM($O177:AA177)-SUM($O235:AA235)+SUM($O264:AA264)","v":0},{"$f":"SUM($O177:AB177)-SUM($O235:AB235)+SUM($O264:AB264)","v":0},{"$f":"SUM($O177:AC177)-SUM($O235:AC235)+SUM($O264:AC264)","v":0},{"$f":"SUM($O177:AD177)-SUM($O235:AD235)+SUM($O264:AD264)","v":0},{"$f":"SUM($O177:AE177)-SUM($O235:AE235)+SUM($O264:AE264)","v":0},{"$f":"SUM($O177:AF177)-SUM($O235:AF235)+SUM($O264:AF264)","v":0},{"$f":"SUM($O177:AG177)-SUM($O235:AG235)+SUM($O264:AG264)","v":0},{"$f":"SUM($O177:AH177)-SUM($O235:AH235)+SUM($O264:AH264)","v":0},{"$f":"SUM($O177:AI177)-SUM($O235:AI235)+SUM($O264:AI264)","v":0},{"$f":"SUM($O177:AJ177)-SUM($O235:AJ235)+SUM($O264:AJ264)","v":0},{"$f":"SUM($O177:AK177)-SUM($O235:AK235)+SUM($O264:AK264)","v":0},{"$f":"SUM($O177:AL177)-SUM($O235:AL235)+SUM($O264:AL264)","v":0},{"$f":"SUM($O177:AM177)-SUM($O235:AM235)+SUM($O264:AM264)","v":0},{"$f":"SUM($O177:AN177)-SUM($O235:AN235)+SUM($O264:AN264)","v":0},{"$f":"SUM($O177:AO177)-SUM($O235:AO235)+SUM($O264:AO264)","v":0},{"$f":"SUM($O177:AP177)-SUM($O235:AP235)+SUM($O264:AP264)","v":0},{"$f":"SUM($O177:AQ177)-SUM($O235:AQ235)+SUM($O264:AQ264)","v":0},{"$f":"SUM($O177:AR177)-SUM($O235:AR235)+SUM($O264:AR264)","v":0},{"$f":"SUM($O177:AS177)-SUM($O235:AS235)+SUM($O264:AS264)","v":0},{"$f":"SUM($O177:AT177)-SUM($O235:AT235)+SUM($O264:AT264)","v":0},{"$f":"SUM($O177:AU177)-SUM($O235:AU235)+SUM($O264:AU264)","v":0},{"$f":"SUM($O177:AV177)-SUM($O235:AV235)+SUM($O264:AV264)","v":0},{"$f":"SUM($O177:AW177)-SUM($O235:AW235)+SUM($O264:AW264)","v":0},{"$f":"SUM($O177:AX177)-SUM($O235:AX235)+SUM($O264:AX264)","v":0},{"$f":"SUM($O177:AY177)-SUM($O235:AY235)+SUM($O264:AY264)","v":0}]
[{"$f":"+RevReq_BaseCase!A294","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O178:O178)-SUM($O236:O236)+SUM($O265:O265)","v":0},{"$f":"SUM($O178:P178)-SUM($O236:P236)+SUM($O265:P265)","v":0},{"$f":"SUM($O178:Q178)-SUM($O236:Q236)+SUM($O265:Q265)","v":0},{"$f":"SUM($O178:R178)-SUM($O236:R236)+SUM($O265:R265)","v":0},{"$f":"SUM($O178:S178)-SUM($O236:S236)+SUM($O265:S265)","v":0},{"$f":"SUM($O178:T178)-SUM($O236:T236)+SUM($O265:T265)","v":0},{"$f":"SUM($O178:U178)-SUM($O236:U236)+SUM($O265:U265)","v":0},{"$f":"SUM($O178:V178)-SUM($O236:V236)+SUM($O265:V265)","v":0},{"$f":"SUM($O178:W178)-SUM($O236:W236)+SUM($O265:W265)","v":0},{"$f":"SUM($O178:X178)-SUM($O236:X236)+SUM($O265:X265)","v":0},{"$f":"SUM($O178:Y178)-SUM($O236:Y236)+SUM($O265:Y265)","v":0},{"$f":"SUM($O178:Z178)-SUM($O236:Z236)+SUM($O265:Z265)","v":0},{"$f":"SUM($O178:AA178)-SUM($O236:AA236)+SUM($O265:AA265)","v":0},{"$f":"SUM($O178:AB178)-SUM($O236:AB236)+SUM($O265:AB265)","v":0},{"$f":"SUM($O178:AC178)-SUM($O236:AC236)+SUM($O265:AC265)","v":0},{"$f":"SUM($O178:AD178)-SUM($O236:AD236)+SUM($O265:AD265)","v":0},{"$f":"SUM($O178:AE178)-SUM($O236:AE236)+SUM($O265:AE265)","v":0},{"$f":"SUM($O178:AF178)-SUM($O236:AF236)+SUM($O265:AF265)","v":0},{"$f":"SUM($O178:AG178)-SUM($O236:AG236)+SUM($O265:AG265)","v":0},{"$f":"SUM($O178:AH178)-SUM($O236:AH236)+SUM($O265:AH265)","v":0},{"$f":"SUM($O178:AI178)-SUM($O236:AI236)+SUM($O265:AI265)","v":0},{"$f":"SUM($O178:AJ178)-SUM($O236:AJ236)+SUM($O265:AJ265)","v":0},{"$f":"SUM($O178:AK178)-SUM($O236:AK236)+SUM($O265:AK265)","v":0},{"$f":"SUM($O178:AL178)-SUM($O236:AL236)+SUM($O265:AL265)","v":0},{"$f":"SUM($O178:AM178)-SUM($O236:AM236)+SUM($O265:AM265)","v":0},{"$f":"SUM($O178:AN178)-SUM($O236:AN236)+SUM($O265:AN265)","v":0},{"$f":"SUM($O178:AO178)-SUM($O236:AO236)+SUM($O265:AO265)","v":0},{"$f":"SUM($O178:AP178)-SUM($O236:AP236)+SUM($O265:AP265)","v":0},{"$f":"SUM($O178:AQ178)-SUM($O236:AQ236)+SUM($O265:AQ265)","v":0},{"$f":"SUM($O178:AR178)-SUM($O236:AR236)+SUM($O265:AR265)","v":0},{"$f":"SUM($O178:AS178)-SUM($O236:AS236)+SUM($O265:AS265)","v":0},{"$f":"SUM($O178:AT178)-SUM($O236:AT236)+SUM($O265:AT265)","v":0},{"$f":"SUM($O178:AU178)-SUM($O236:AU236)+SUM($O265:AU265)","v":0},{"$f":"SUM($O178:AV178)-SUM($O236:AV236)+SUM($O265:AV265)","v":0},{"$f":"SUM($O178:AW178)-SUM($O236:AW236)+SUM($O265:AW265)","v":0},{"$f":"SUM($O178:AX178)-SUM($O236:AX236)+SUM($O265:AX265)","v":0},{"$f":"SUM($O178:AY178)-SUM($O236:AY236)+SUM($O265:AY265)","v":0}]
[{"$f":"+RevReq_BaseCase!A295","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O179:O179)-SUM($O237:O237)+SUM($O266:O266)","v":0},{"$f":"SUM($O179:P179)-SUM($O237:P237)+SUM($O266:P266)","v":0},{"$f":"SUM($O179:Q179)-SUM($O237:Q237)+SUM($O266:Q266)","v":0},{"$f":"SUM($O179:R179)-SUM($O237:R237)+SUM($O266:R266)","v":0},{"$f":"SUM($O179:S179)-SUM($O237:S237)+SUM($O266:S266)","v":0},{"$f":"SUM($O179:T179)-SUM($O237:T237)+SUM($O266:T266)","v":0},{"$f":"SUM($O179:U179)-SUM($O237:U237)+SUM($O266:U266)","v":0},{"$f":"SUM($O179:V179)-SUM($O237:V237)+SUM($O266:V266)","v":0},{"$f":"SUM($O179:W179)-SUM($O237:W237)+SUM($O266:W266)","v":0},{"$f":"SUM($O179:X179)-SUM($O237:X237)+SUM($O266:X266)","v":0},{"$f":"SUM($O179:Y179)-SUM($O237:Y237)+SUM($O266:Y266)","v":0},{"$f":"SUM($O179:Z179)-SUM($O237:Z237)+SUM($O266:Z266)","v":0},{"$f":"SUM($O179:AA179)-SUM($O237:AA237)+SUM($O266:AA266)","v":0},{"$f":"SUM($O179:AB179)-SUM($O237:AB237)+SUM($O266:AB266)","v":0},{"$f":"SUM($O179:AC179)-SUM($O237:AC237)+SUM($O266:AC266)","v":0},{"$f":"SUM($O179:AD179)-SUM($O237:AD237)+SUM($O266:AD266)","v":0},{"$f":"SUM($O179:AE179)-SUM($O237:AE237)+SUM($O266:AE266)","v":0},{"$f":"SUM($O179:AF179)-SUM($O237:AF237)+SUM($O266:AF266)","v":0},{"$f":"SUM($O179:AG179)-SUM($O237:AG237)+SUM($O266:AG266)","v":0},{"$f":"SUM($O179:AH179)-SUM($O237:AH237)+SUM($O266:AH266)","v":0},{"$f":"SUM($O179:AI179)-SUM($O237:AI237)+SUM($O266:AI266)","v":0},{"$f":"SUM($O179:AJ179)-SUM($O237:AJ237)+SUM($O266:AJ266)","v":0},{"$f":"SUM($O179:AK179)-SUM($O237:AK237)+SUM($O266:AK266)","v":0},{"$f":"SUM($O179:AL179)-SUM($O237:AL237)+SUM($O266:AL266)","v":0},{"$f":"SUM($O179:AM179)-SUM($O237:AM237)+SUM($O266:AM266)","v":0},{"$f":"SUM($O179:AN179)-SUM($O237:AN237)+SUM($O266:AN266)","v":0},{"$f":"SUM($O179:AO179)-SUM($O237:AO237)+SUM($O266:AO266)","v":0},{"$f":"SUM($O179:AP179)-SUM($O237:AP237)+SUM($O266:AP266)","v":0},{"$f":"SUM($O179:AQ179)-SUM($O237:AQ237)+SUM($O266:AQ266)","v":0},{"$f":"SUM($O179:AR179)-SUM($O237:AR237)+SUM($O266:AR266)","v":0},{"$f":"SUM($O179:AS179)-SUM($O237:AS237)+SUM($O266:AS266)","v":0},{"$f":"SUM($O179:AT179)-SUM($O237:AT237)+SUM($O266:AT266)","v":0},{"$f":"SUM($O179:AU179)-SUM($O237:AU237)+SUM($O266:AU266)","v":0},{"$f":"SUM($O179:AV179)-SUM($O237:AV237)+SUM($O266:AV266)","v":0},{"$f":"SUM($O179:AW179)-SUM($O237:AW237)+SUM($O266:AW266)","v":0},{"$f":"SUM($O179:AX179)-SUM($O237:AX237)+SUM($O266:AX266)","v":0},{"$f":"SUM($O179:AY179)-SUM($O237:AY237)+SUM($O266:AY266)","v":0}]
[{"$f":"+RevReq_BaseCase!A296","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},null,null,null,null,null,null,{"$f":"(SUM($O180:O180)-SUM($O238:O238)+SUM($O267:O267))*(O$3<$H296)","v":-21098732},{"$f":"(SUM($O180:P180)-SUM($O238:P238)+SUM($O267:P267))*(P$3<$H296)","v":-22057669},{"$f":"(SUM($O180:Q180)-SUM($O238:Q238)+SUM($O267:Q267))*(Q$3<$H296)","v":0},{"$f":"(SUM($O180:R180)-SUM($O238:R238)+SUM($O267:R267))*(R$3<$H296)","v":0},{"$f":"(SUM($O180:S180)-SUM($O238:S238)+SUM($O267:S267))*(S$3<$H296)","v":0},{"$f":"(SUM($O180:T180)-SUM($O238:T238)+SUM($O267:T267))*(T$3<$H296)","v":0},{"$f":"(SUM($O180:U180)-SUM($O238:U238)+SUM($O267:U267))*(U$3<$H296)","v":0},{"$f":"(SUM($O180:V180)-SUM($O238:V238)+SUM($O267:V267))*(V$3<$H296)","v":0},{"$f":"(SUM($O180:W180)-SUM($O238:W238)+SUM($O267:W267))*(W$3<$H296)","v":0},{"$f":"(SUM($O180:X180)-SUM($O238:X238)+SUM($O267:X267))*(X$3<$H296)","v":0},{"$f":"(SUM($O180:Y180)-SUM($O238:Y238)+SUM($O267:Y267))*(Y$3<$H296)","v":0},{"$f":"(SUM($O180:Z180)-SUM($O238:Z238)+SUM($O267:Z267))*(Z$3<$H296)","v":0},{"$f":"(SUM($O180:AA180)-SUM($O238:AA238)+SUM($O267:AA267))*(AA$3<$H296)","v":0},{"$f":"(SUM($O180:AB180)-SUM($O238:AB238)+SUM($O267:AB267))*(AB$3<$H296)","v":0},{"$f":"(SUM($O180:AC180)-SUM($O238:AC238)+SUM($O267:AC267))*(AC$3<$H296)","v":0},{"$f":"(SUM($O180:AD180)-SUM($O238:AD238)+SUM($O267:AD267))*(AD$3<$H296)","v":0},{"$f":"(SUM($O180:AE180)-SUM($O238:AE238)+SUM($O267:AE267))*(AE$3<$H296)","v":0},{"$f":"(SUM($O180:AF180)-SUM($O238:AF238)+SUM($O267:AF267))*(AF$3<$H296)","v":0},{"$f":"(SUM($O180:AG180)-SUM($O238:AG238)+SUM($O267:AG267))*(AG$3<$H296)","v":0},{"$f":"(SUM($O180:AH180)-SUM($O238:AH238)+SUM($O267:AH267))*(AH$3<$H296)","v":0},{"$f":"(SUM($O180:AI180)-SUM($O238:AI238)+SUM($O267:AI267))*(AI$3<$H296)","v":0},{"$f":"(SUM($O180:AJ180)-SUM($O238:AJ238)+SUM($O267:AJ267))*(AJ$3<$H296)","v":0},{"$f":"(SUM($O180:AK180)-SUM($O238:AK238)+SUM($O267:AK267))*(AK$3<$H296)","v":0},{"$f":"(SUM($O180:AL180)-SUM($O238:AL238)+SUM($O267:AL267))*(AL$3<$H296)","v":0},{"$f":"(SUM($O180:AM180)-SUM($O238:AM238)+SUM($O267:AM267))*(AM$3<$H296)","v":0},{"$f":"(SUM($O180:AN180)-SUM($O238:AN238)+SUM($O267:AN267))*(AN$3<$H296)","v":0},{"$f":"(SUM($O180:AO180)-SUM($O238:AO238)+SUM($O267:AO267))*(AO$3<$H296)","v":0},{"$f":"(SUM($O180:AP180)-SUM($O238:AP238)+SUM($O267:AP267))*(AP$3<$H296)","v":0},{"$f":"(SUM($O180:AQ180)-SUM($O238:AQ238)+SUM($O267:AQ267))*(AQ$3<$H296)","v":0},{"$f":"(SUM($O180:AR180)-SUM($O238:AR238)+SUM($O267:AR267))*(AR$3<$H296)","v":0},{"$f":"(SUM($O180:AS180)-SUM($O238:AS238)+SUM($O267:AS267))*(AS$3<$H296)","v":0},{"$f":"(SUM($O180:AT180)-SUM($O238:AT238)+SUM($O267:AT267))*(AT$3<$H296)","v":0},{"$f":"(SUM($O180:AU180)-SUM($O238:AU238)+SUM($O267:AU267))*(AU$3<$H296)","v":0},{"$f":"(SUM($O180:AV180)-SUM($O238:AV238)+SUM($O267:AV267))*(AV$3<$H296)","v":0},{"$f":"(SUM($O180:AW180)-SUM($O238:AW238)+SUM($O267:AW267))*(AW$3<$H296)","v":0},{"$f":"(SUM($O180:AX180)-SUM($O238:AX238)+SUM($O267:AX267))*(AX$3<$H296)","v":0},{"$f":"(SUM($O180:AY180)-SUM($O238:AY238)+SUM($O267:AY267))*(AY$3<$H296)","v":0}]
[{"$f":"+RevReq_BaseCase!A297","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O181:O181)-SUM($O239:O239)+SUM($O268:O268)","v":0},{"$f":"SUM($O181:P181)-SUM($O239:P239)+SUM($O268:P268)","v":0},{"$f":"SUM($O181:Q181)-SUM($O239:Q239)+SUM($O268:Q268)","v":0},{"$f":"SUM($O181:R181)-SUM($O239:R239)+SUM($O268:R268)","v":0},{"$f":"SUM($O181:S181)-SUM($O239:S239)+SUM($O268:S268)","v":0},{"$f":"SUM($O181:T181)-SUM($O239:T239)+SUM($O268:T268)","v":0},{"$f":"SUM($O181:U181)-SUM($O239:U239)+SUM($O268:U268)","v":0},{"$f":"SUM($O181:V181)-SUM($O239:V239)+SUM($O268:V268)","v":0},{"$f":"SUM($O181:W181)-SUM($O239:W239)+SUM($O268:W268)","v":0},{"$f":"SUM($O181:X181)-SUM($O239:X239)+SUM($O268:X268)","v":0},{"$f":"SUM($O181:Y181)-SUM($O239:Y239)+SUM($O268:Y268)","v":0},{"$f":"SUM($O181:Z181)-SUM($O239:Z239)+SUM($O268:Z268)","v":0},{"$f":"SUM($O181:AA181)-SUM($O239:AA239)+SUM($O268:AA268)","v":0},{"$f":"SUM($O181:AB181)-SUM($O239:AB239)+SUM($O268:AB268)","v":0},{"$f":"SUM($O181:AC181)-SUM($O239:AC239)+SUM($O268:AC268)","v":0},{"$f":"SUM($O181:AD181)-SUM($O239:AD239)+SUM($O268:AD268)","v":0},{"$f":"SUM($O181:AE181)-SUM($O239:AE239)+SUM($O268:AE268)","v":0},{"$f":"SUM($O181:AF181)-SUM($O239:AF239)+SUM($O268:AF268)","v":0},{"$f":"SUM($O181:AG181)-SUM($O239:AG239)+SUM($O268:AG268)","v":0},{"$f":"SUM($O181:AH181)-SUM($O239:AH239)+SUM($O268:AH268)","v":0},{"$f":"SUM($O181:AI181)-SUM($O239:AI239)+SUM($O268:AI268)","v":0},{"$f":"SUM($O181:AJ181)-SUM($O239:AJ239)+SUM($O268:AJ268)","v":0},{"$f":"SUM($O181:AK181)-SUM($O239:AK239)+SUM($O268:AK268)","v":0},{"$f":"SUM($O181:AL181)-SUM($O239:AL239)+SUM($O268:AL268)","v":0},{"$f":"SUM($O181:AM181)-SUM($O239:AM239)+SUM($O268:AM268)","v":0},{"$f":"SUM($O181:AN181)-SUM($O239:AN239)+SUM($O268:AN268)","v":0},{"$f":"SUM($O181:AO181)-SUM($O239:AO239)+SUM($O268:AO268)","v":0},{"$f":"SUM($O181:AP181)-SUM($O239:AP239)+SUM($O268:AP268)","v":0},{"$f":"SUM($O181:AQ181)-SUM($O239:AQ239)+SUM($O268:AQ268)","v":0},{"$f":"SUM($O181:AR181)-SUM($O239:AR239)+SUM($O268:AR268)","v":0},{"$f":"SUM($O181:AS181)-SUM($O239:AS239)+SUM($O268:AS268)","v":0},{"$f":"SUM($O181:AT181)-SUM($O239:AT239)+SUM($O268:AT268)","v":0},{"$f":"SUM($O181:AU181)-SUM($O239:AU239)+SUM($O268:AU268)","v":0},{"$f":"SUM($O181:AV181)-SUM($O239:AV239)+SUM($O268:AV268)","v":0},{"$f":"SUM($O181:AW181)-SUM($O239:AW239)+SUM($O268:AW268)","v":0},{"$f":"SUM($O181:AX181)-SUM($O239:AX239)+SUM($O268:AX268)","v":0},{"$f":"SUM($O181:AY181)-SUM($O239:AY239)+SUM($O268:AY268)","v":0}]
[{"$f":"+RevReq_BaseCase!A298","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O182:O182)-SUM($O240:O240)+SUM($O269:O269)","v":0},{"$f":"SUM($O182:P182)-SUM($O240:P240)+SUM($O269:P269)","v":0},{"$f":"SUM($O182:Q182)-SUM($O240:Q240)+SUM($O269:Q269)","v":0},{"$f":"SUM($O182:R182)-SUM($O240:R240)+SUM($O269:R269)","v":0},{"$f":"SUM($O182:S182)-SUM($O240:S240)+SUM($O269:S269)","v":0},{"$f":"SUM($O182:T182)-SUM($O240:T240)+SUM($O269:T269)","v":0},{"$f":"SUM($O182:U182)-SUM($O240:U240)+SUM($O269:U269)","v":0},{"$f":"SUM($O182:V182)-SUM($O240:V240)+SUM($O269:V269)","v":0},{"$f":"SUM($O182:W182)-SUM($O240:W240)+SUM($O269:W269)","v":0},{"$f":"SUM($O182:X182)-SUM($O240:X240)+SUM($O269:X269)","v":0},{"$f":"SUM($O182:Y182)-SUM($O240:Y240)+SUM($O269:Y269)","v":0},{"$f":"SUM($O182:Z182)-SUM($O240:Z240)+SUM($O269:Z269)","v":0},{"$f":"SUM($O182:AA182)-SUM($O240:AA240)+SUM($O269:AA269)","v":0},{"$f":"SUM($O182:AB182)-SUM($O240:AB240)+SUM($O269:AB269)","v":0},{"$f":"SUM($O182:AC182)-SUM($O240:AC240)+SUM($O269:AC269)","v":0},{"$f":"SUM($O182:AD182)-SUM($O240:AD240)+SUM($O269:AD269)","v":0},{"$f":"SUM($O182:AE182)-SUM($O240:AE240)+SUM($O269:AE269)","v":0},{"$f":"SUM($O182:AF182)-SUM($O240:AF240)+SUM($O269:AF269)","v":0},{"$f":"SUM($O182:AG182)-SUM($O240:AG240)+SUM($O269:AG269)","v":0},{"$f":"SUM($O182:AH182)-SUM($O240:AH240)+SUM($O269:AH269)","v":0},{"$f":"SUM($O182:AI182)-SUM($O240:AI240)+SUM($O269:AI269)","v":0},{"$f":"SUM($O182:AJ182)-SUM($O240:AJ240)+SUM($O269:AJ269)","v":0},{"$f":"SUM($O182:AK182)-SUM($O240:AK240)+SUM($O269:AK269)","v":0},{"$f":"SUM($O182:AL182)-SUM($O240:AL240)+SUM($O269:AL269)","v":0},{"$f":"SUM($O182:AM182)-SUM($O240:AM240)+SUM($O269:AM269)","v":0},{"$f":"SUM($O182:AN182)-SUM($O240:AN240)+SUM($O269:AN269)","v":0},{"$f":"SUM($O182:AO182)-SUM($O240:AO240)+SUM($O269:AO269)","v":0},{"$f":"SUM($O182:AP182)-SUM($O240:AP240)+SUM($O269:AP269)","v":0},{"$f":"SUM($O182:AQ182)-SUM($O240:AQ240)+SUM($O269:AQ269)","v":0},{"$f":"SUM($O182:AR182)-SUM($O240:AR240)+SUM($O269:AR269)","v":0},{"$f":"SUM($O182:AS182)-SUM($O240:AS240)+SUM($O269:AS269)","v":0},{"$f":"SUM($O182:AT182)-SUM($O240:AT240)+SUM($O269:AT269)","v":0},{"$f":"SUM($O182:AU182)-SUM($O240:AU240)+SUM($O269:AU269)","v":0},{"$f":"SUM($O182:AV182)-SUM($O240:AV240)+SUM($O269:AV269)","v":0},{"$f":"SUM($O182:AW182)-SUM($O240:AW240)+SUM($O269:AW269)","v":0},{"$f":"SUM($O182:AX182)-SUM($O240:AX240)+SUM($O269:AX269)","v":0},{"$f":"SUM($O182:AY182)-SUM($O240:AY240)+SUM($O269:AY269)","v":0}]
[{"$f":"+RevReq_BaseCase!A299","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O183:O183)-SUM($O241:O241)+SUM($O270:O270)","v":0},{"$f":"SUM($O183:P183)-SUM($O241:P241)+SUM($O270:P270)","v":0},{"$f":"SUM($O183:Q183)-SUM($O241:Q241)+SUM($O270:Q270)","v":0},{"$f":"SUM($O183:R183)-SUM($O241:R241)+SUM($O270:R270)","v":0},{"$f":"SUM($O183:S183)-SUM($O241:S241)+SUM($O270:S270)","v":0},{"$f":"SUM($O183:T183)-SUM($O241:T241)+SUM($O270:T270)","v":0},{"$f":"SUM($O183:U183)-SUM($O241:U241)+SUM($O270:U270)","v":0},{"$f":"SUM($O183:V183)-SUM($O241:V241)+SUM($O270:V270)","v":0},{"$f":"SUM($O183:W183)-SUM($O241:W241)+SUM($O270:W270)","v":0},{"$f":"SUM($O183:X183)-SUM($O241:X241)+SUM($O270:X270)","v":0},{"$f":"SUM($O183:Y183)-SUM($O241:Y241)+SUM($O270:Y270)","v":0},{"$f":"SUM($O183:Z183)-SUM($O241:Z241)+SUM($O270:Z270)","v":0},{"$f":"SUM($O183:AA183)-SUM($O241:AA241)+SUM($O270:AA270)","v":0},{"$f":"SUM($O183:AB183)-SUM($O241:AB241)+SUM($O270:AB270)","v":0},{"$f":"SUM($O183:AC183)-SUM($O241:AC241)+SUM($O270:AC270)","v":0},{"$f":"SUM($O183:AD183)-SUM($O241:AD241)+SUM($O270:AD270)","v":0},{"$f":"SUM($O183:AE183)-SUM($O241:AE241)+SUM($O270:AE270)","v":0},{"$f":"SUM($O183:AF183)-SUM($O241:AF241)+SUM($O270:AF270)","v":0},{"$f":"SUM($O183:AG183)-SUM($O241:AG241)+SUM($O270:AG270)","v":0},{"$f":"SUM($O183:AH183)-SUM($O241:AH241)+SUM($O270:AH270)","v":0},{"$f":"SUM($O183:AI183)-SUM($O241:AI241)+SUM($O270:AI270)","v":0},{"$f":"SUM($O183:AJ183)-SUM($O241:AJ241)+SUM($O270:AJ270)","v":0},{"$f":"SUM($O183:AK183)-SUM($O241:AK241)+SUM($O270:AK270)","v":0},{"$f":"SUM($O183:AL183)-SUM($O241:AL241)+SUM($O270:AL270)","v":0},{"$f":"SUM($O183:AM183)-SUM($O241:AM241)+SUM($O270:AM270)","v":0},{"$f":"SUM($O183:AN183)-SUM($O241:AN241)+SUM($O270:AN270)","v":0},{"$f":"SUM($O183:AO183)-SUM($O241:AO241)+SUM($O270:AO270)","v":0},{"$f":"SUM($O183:AP183)-SUM($O241:AP241)+SUM($O270:AP270)","v":0},{"$f":"SUM($O183:AQ183)-SUM($O241:AQ241)+SUM($O270:AQ270)","v":0},{"$f":"SUM($O183:AR183)-SUM($O241:AR241)+SUM($O270:AR270)","v":0},{"$f":"SUM($O183:AS183)-SUM($O241:AS241)+SUM($O270:AS270)","v":0},{"$f":"SUM($O183:AT183)-SUM($O241:AT241)+SUM($O270:AT270)","v":0},{"$f":"SUM($O183:AU183)-SUM($O241:AU241)+SUM($O270:AU270)","v":0},{"$f":"SUM($O183:AV183)-SUM($O241:AV241)+SUM($O270:AV270)","v":0},{"$f":"SUM($O183:AW183)-SUM($O241:AW241)+SUM($O270:AW270)","v":0},{"$f":"SUM($O183:AX183)-SUM($O241:AX241)+SUM($O270:AX270)","v":0},{"$f":"SUM($O183:AY183)-SUM($O241:AY241)+SUM($O270:AY270)","v":0}]
[{"$f":"+RevReq_BaseCase!A300","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O184:O184)-SUM($O242:O242)+SUM($O271:O271)","v":0},{"$f":"SUM($O184:P184)-SUM($O242:P242)+SUM($O271:P271)","v":0},{"$f":"SUM($O184:Q184)-SUM($O242:Q242)+SUM($O271:Q271)","v":0},{"$f":"SUM($O184:R184)-SUM($O242:R242)+SUM($O271:R271)","v":0},{"$f":"SUM($O184:S184)-SUM($O242:S242)+SUM($O271:S271)","v":0},{"$f":"SUM($O184:T184)-SUM($O242:T242)+SUM($O271:T271)","v":0},{"$f":"SUM($O184:U184)-SUM($O242:U242)+SUM($O271:U271)","v":0},{"$f":"SUM($O184:V184)-SUM($O242:V242)+SUM($O271:V271)","v":0},{"$f":"SUM($O184:W184)-SUM($O242:W242)+SUM($O271:W271)","v":0},{"$f":"SUM($O184:X184)-SUM($O242:X242)+SUM($O271:X271)","v":0},{"$f":"SUM($O184:Y184)-SUM($O242:Y242)+SUM($O271:Y271)","v":0},{"$f":"SUM($O184:Z184)-SUM($O242:Z242)+SUM($O271:Z271)","v":0},{"$f":"SUM($O184:AA184)-SUM($O242:AA242)+SUM($O271:AA271)","v":0},{"$f":"SUM($O184:AB184)-SUM($O242:AB242)+SUM($O271:AB271)","v":0},{"$f":"SUM($O184:AC184)-SUM($O242:AC242)+SUM($O271:AC271)","v":0},{"$f":"SUM($O184:AD184)-SUM($O242:AD242)+SUM($O271:AD271)","v":0},{"$f":"SUM($O184:AE184)-SUM($O242:AE242)+SUM($O271:AE271)","v":0},{"$f":"SUM($O184:AF184)-SUM($O242:AF242)+SUM($O271:AF271)","v":0},{"$f":"SUM($O184:AG184)-SUM($O242:AG242)+SUM($O271:AG271)","v":0},{"$f":"SUM($O184:AH184)-SUM($O242:AH242)+SUM($O271:AH271)","v":0},{"$f":"SUM($O184:AI184)-SUM($O242:AI242)+SUM($O271:AI271)","v":0},{"$f":"SUM($O184:AJ184)-SUM($O242:AJ242)+SUM($O271:AJ271)","v":0},{"$f":"SUM($O184:AK184)-SUM($O242:AK242)+SUM($O271:AK271)","v":0},{"$f":"SUM($O184:AL184)-SUM($O242:AL242)+SUM($O271:AL271)","v":0},{"$f":"SUM($O184:AM184)-SUM($O242:AM242)+SUM($O271:AM271)","v":0},{"$f":"SUM($O184:AN184)-SUM($O242:AN242)+SUM($O271:AN271)","v":0},{"$f":"SUM($O184:AO184)-SUM($O242:AO242)+SUM($O271:AO271)","v":0},{"$f":"SUM($O184:AP184)-SUM($O242:AP242)+SUM($O271:AP271)","v":0},{"$f":"SUM($O184:AQ184)-SUM($O242:AQ242)+SUM($O271:AQ271)","v":0},{"$f":"SUM($O184:AR184)-SUM($O242:AR242)+SUM($O271:AR271)","v":0},{"$f":"SUM($O184:AS184)-SUM($O242:AS242)+SUM($O271:AS271)","v":0},{"$f":"SUM($O184:AT184)-SUM($O242:AT242)+SUM($O271:AT271)","v":0},{"$f":"SUM($O184:AU184)-SUM($O242:AU242)+SUM($O271:AU271)","v":0},{"$f":"SUM($O184:AV184)-SUM($O242:AV242)+SUM($O271:AV271)","v":0},{"$f":"SUM($O184:AW184)-SUM($O242:AW242)+SUM($O271:AW271)","v":0},{"$f":"SUM($O184:AX184)-SUM($O242:AX242)+SUM($O271:AX271)","v":0},{"$f":"SUM($O184:AY184)-SUM($O242:AY242)+SUM($O271:AY271)","v":0}]
[{"$f":"+RevReq_BaseCase!A301","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O185:O185)-SUM($O243:O243)+SUM($O272:O272)","v":0},{"$f":"SUM($O185:P185)-SUM($O243:P243)+SUM($O272:P272)","v":0},{"$f":"SUM($O185:Q185)-SUM($O243:Q243)+SUM($O272:Q272)","v":0},{"$f":"SUM($O185:R185)-SUM($O243:R243)+SUM($O272:R272)","v":0},{"$f":"SUM($O185:S185)-SUM($O243:S243)+SUM($O272:S272)","v":0},{"$f":"SUM($O185:T185)-SUM($O243:T243)+SUM($O272:T272)","v":0},{"$f":"SUM($O185:U185)-SUM($O243:U243)+SUM($O272:U272)","v":0},{"$f":"SUM($O185:V185)-SUM($O243:V243)+SUM($O272:V272)","v":0},{"$f":"SUM($O185:W185)-SUM($O243:W243)+SUM($O272:W272)","v":0},{"$f":"SUM($O185:X185)-SUM($O243:X243)+SUM($O272:X272)","v":0},{"$f":"SUM($O185:Y185)-SUM($O243:Y243)+SUM($O272:Y272)","v":0},{"$f":"SUM($O185:Z185)-SUM($O243:Z243)+SUM($O272:Z272)","v":0},{"$f":"SUM($O185:AA185)-SUM($O243:AA243)+SUM($O272:AA272)","v":0},{"$f":"SUM($O185:AB185)-SUM($O243:AB243)+SUM($O272:AB272)","v":0},{"$f":"SUM($O185:AC185)-SUM($O243:AC243)+SUM($O272:AC272)","v":0},{"$f":"SUM($O185:AD185)-SUM($O243:AD243)+SUM($O272:AD272)","v":0},{"$f":"SUM($O185:AE185)-SUM($O243:AE243)+SUM($O272:AE272)","v":0},{"$f":"SUM($O185:AF185)-SUM($O243:AF243)+SUM($O272:AF272)","v":0},{"$f":"SUM($O185:AG185)-SUM($O243:AG243)+SUM($O272:AG272)","v":0},{"$f":"SUM($O185:AH185)-SUM($O243:AH243)+SUM($O272:AH272)","v":0},{"$f":"SUM($O185:AI185)-SUM($O243:AI243)+SUM($O272:AI272)","v":0},{"$f":"SUM($O185:AJ185)-SUM($O243:AJ243)+SUM($O272:AJ272)","v":0},{"$f":"SUM($O185:AK185)-SUM($O243:AK243)+SUM($O272:AK272)","v":0},{"$f":"SUM($O185:AL185)-SUM($O243:AL243)+SUM($O272:AL272)","v":0},{"$f":"SUM($O185:AM185)-SUM($O243:AM243)+SUM($O272:AM272)","v":0},{"$f":"SUM($O185:AN185)-SUM($O243:AN243)+SUM($O272:AN272)","v":0},{"$f":"SUM($O185:AO185)-SUM($O243:AO243)+SUM($O272:AO272)","v":0},{"$f":"SUM($O185:AP185)-SUM($O243:AP243)+SUM($O272:AP272)","v":0},{"$f":"SUM($O185:AQ185)-SUM($O243:AQ243)+SUM($O272:AQ272)","v":0},{"$f":"SUM($O185:AR185)-SUM($O243:AR243)+SUM($O272:AR272)","v":0},{"$f":"SUM($O185:AS185)-SUM($O243:AS243)+SUM($O272:AS272)","v":0},{"$f":"SUM($O185:AT185)-SUM($O243:AT243)+SUM($O272:AT272)","v":0},{"$f":"SUM($O185:AU185)-SUM($O243:AU243)+SUM($O272:AU272)","v":0},{"$f":"SUM($O185:AV185)-SUM($O243:AV243)+SUM($O272:AV272)","v":0},{"$f":"SUM($O185:AW185)-SUM($O243:AW243)+SUM($O272:AW272)","v":0},{"$f":"SUM($O185:AX185)-SUM($O243:AX243)+SUM($O272:AX272)","v":0},{"$f":"SUM($O185:AY185)-SUM($O243:AY243)+SUM($O272:AY272)","v":0}]
[{"$f":"+RevReq_BaseCase!A302","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O186:O186)-SUM($O244:O244)+SUM($O273:O273)","v":0},{"$f":"SUM($O186:P186)-SUM($O244:P244)+SUM($O273:P273)","v":0},{"$f":"SUM($O186:Q186)-SUM($O244:Q244)+SUM($O273:Q273)","v":0},{"$f":"SUM($O186:R186)-SUM($O244:R244)+SUM($O273:R273)","v":0},{"$f":"SUM($O186:S186)-SUM($O244:S244)+SUM($O273:S273)","v":0},{"$f":"SUM($O186:T186)-SUM($O244:T244)+SUM($O273:T273)","v":0},{"$f":"SUM($O186:U186)-SUM($O244:U244)+SUM($O273:U273)","v":0},{"$f":"SUM($O186:V186)-SUM($O244:V244)+SUM($O273:V273)","v":0},{"$f":"SUM($O186:W186)-SUM($O244:W244)+SUM($O273:W273)","v":0},{"$f":"SUM($O186:X186)-SUM($O244:X244)+SUM($O273:X273)","v":0},{"$f":"SUM($O186:Y186)-SUM($O244:Y244)+SUM($O273:Y273)","v":0},{"$f":"SUM($O186:Z186)-SUM($O244:Z244)+SUM($O273:Z273)","v":0},{"$f":"SUM($O186:AA186)-SUM($O244:AA244)+SUM($O273:AA273)","v":0},{"$f":"SUM($O186:AB186)-SUM($O244:AB244)+SUM($O273:AB273)","v":0},{"$f":"SUM($O186:AC186)-SUM($O244:AC244)+SUM($O273:AC273)","v":0},{"$f":"SUM($O186:AD186)-SUM($O244:AD244)+SUM($O273:AD273)","v":0},{"$f":"SUM($O186:AE186)-SUM($O244:AE244)+SUM($O273:AE273)","v":0},{"$f":"SUM($O186:AF186)-SUM($O244:AF244)+SUM($O273:AF273)","v":0},{"$f":"SUM($O186:AG186)-SUM($O244:AG244)+SUM($O273:AG273)","v":0},{"$f":"SUM($O186:AH186)-SUM($O244:AH244)+SUM($O273:AH273)","v":0},{"$f":"SUM($O186:AI186)-SUM($O244:AI244)+SUM($O273:AI273)","v":0},{"$f":"SUM($O186:AJ186)-SUM($O244:AJ244)+SUM($O273:AJ273)","v":0},{"$f":"SUM($O186:AK186)-SUM($O244:AK244)+SUM($O273:AK273)","v":0},{"$f":"SUM($O186:AL186)-SUM($O244:AL244)+SUM($O273:AL273)","v":0},{"$f":"SUM($O186:AM186)-SUM($O244:AM244)+SUM($O273:AM273)","v":0},{"$f":"SUM($O186:AN186)-SUM($O244:AN244)+SUM($O273:AN273)","v":0},{"$f":"SUM($O186:AO186)-SUM($O244:AO244)+SUM($O273:AO273)","v":0},{"$f":"SUM($O186:AP186)-SUM($O244:AP244)+SUM($O273:AP273)","v":0},{"$f":"SUM($O186:AQ186)-SUM($O244:AQ244)+SUM($O273:AQ273)","v":0},{"$f":"SUM($O186:AR186)-SUM($O244:AR244)+SUM($O273:AR273)","v":0},{"$f":"SUM($O186:AS186)-SUM($O244:AS244)+SUM($O273:AS273)","v":0},{"$f":"SUM($O186:AT186)-SUM($O244:AT244)+SUM($O273:AT273)","v":0},{"$f":"SUM($O186:AU186)-SUM($O244:AU244)+SUM($O273:AU273)","v":0},{"$f":"SUM($O186:AV186)-SUM($O244:AV244)+SUM($O273:AV273)","v":0},{"$f":"SUM($O186:AW186)-SUM($O244:AW244)+SUM($O273:AW273)","v":0},{"$f":"SUM($O186:AX186)-SUM($O244:AX244)+SUM($O273:AX273)","v":0},{"$f":"SUM($O186:AY186)-SUM($O244:AY244)+SUM($O273:AY273)","v":0}]
[{"$f":"+RevReq_BaseCase!A303","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},null,null,null,null,null,null,{"$f":"SUM($O187:O187)-SUM($O245:O245)+SUM($O274:O274)","v":-38484875},{"$f":"SUM($O187:P187)-SUM($O245:P245)+SUM($O274:P274)","v":-39923279},{"$f":"SUM($O187:Q187)-SUM($O245:Q245)+SUM($O274:Q274)","v":-29508510.565217391},{"$f":"SUM($O187:R187)-SUM($O245:R245)+SUM($O274:R274)","v":-19093742.130434781},{"$f":"SUM($O187:S187)-SUM($O245:S245)+SUM($O274:S274)","v":-8678973.6956521738},{"$f":"SUM($O187:T187)-SUM($O245:T245)+SUM($O274:T274)","v":0},{"$f":"SUM($O187:U187)-SUM($O245:U245)+SUM($O274:U274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:V187)-SUM($O245:V245)+SUM($O274:V274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:W187)-SUM($O245:W245)+SUM($O274:W274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:X187)-SUM($O245:X245)+SUM($O274:X274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:Y187)-SUM($O245:Y245)+SUM($O274:Y274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:Z187)-SUM($O245:Z245)+SUM($O274:Z274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AA187)-SUM($O245:AA245)+SUM($O274:AA274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AB187)-SUM($O245:AB245)+SUM($O274:AB274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AC187)-SUM($O245:AC245)+SUM($O274:AC274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AD187)-SUM($O245:AD245)+SUM($O274:AD274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AE187)-SUM($O245:AE245)+SUM($O274:AE274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AF187)-SUM($O245:AF245)+SUM($O274:AF274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AG187)-SUM($O245:AG245)+SUM($O274:AG274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AH187)-SUM($O245:AH245)+SUM($O274:AH274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AI187)-SUM($O245:AI245)+SUM($O274:AI274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AJ187)-SUM($O245:AJ245)+SUM($O274:AJ274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AK187)-SUM($O245:AK245)+SUM($O274:AK274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AL187)-SUM($O245:AL245)+SUM($O274:AL274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AM187)-SUM($O245:AM245)+SUM($O274:AM274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AN187)-SUM($O245:AN245)+SUM($O274:AN274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AO187)-SUM($O245:AO245)+SUM($O274:AO274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AP187)-SUM($O245:AP245)+SUM($O274:AP274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AQ187)-SUM($O245:AQ245)+SUM($O274:AQ274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AR187)-SUM($O245:AR245)+SUM($O274:AR274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AS187)-SUM($O245:AS245)+SUM($O274:AS274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AT187)-SUM($O245:AT245)+SUM($O274:AT274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AU187)-SUM($O245:AU245)+SUM($O274:AU274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AV187)-SUM($O245:AV245)+SUM($O274:AV274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AW187)-SUM($O245:AW245)+SUM($O274:AW274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AX187)-SUM($O245:AX245)+SUM($O274:AX274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AY187)-SUM($O245:AY245)+SUM($O274:AY274)","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A304","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O188:O188)-SUM($O246:O246)+SUM($O275:O275)","v":0},{"$f":"SUM($O188:P188)-SUM($O246:P246)+SUM($O275:P275)","v":0},{"$f":"SUM($O188:Q188)-SUM($O246:Q246)+SUM($O275:Q275)","v":0},{"$f":"SUM($O188:R188)-SUM($O246:R246)+SUM($O275:R275)","v":0},{"$f":"SUM($O188:S188)-SUM($O246:S246)+SUM($O275:S275)","v":0},{"$f":"SUM($O188:T188)-SUM($O246:T246)+SUM($O275:T275)","v":0},{"$f":"SUM($O188:U188)-SUM($O246:U246)+SUM($O275:U275)","v":0},{"$f":"SUM($O188:V188)-SUM($O246:V246)+SUM($O275:V275)","v":0},{"$f":"SUM($O188:W188)-SUM($O246:W246)+SUM($O275:W275)","v":0},{"$f":"SUM($O188:X188)-SUM($O246:X246)+SUM($O275:X275)","v":0},{"$f":"SUM($O188:Y188)-SUM($O246:Y246)+SUM($O275:Y275)","v":0},{"$f":"SUM($O188:Z188)-SUM($O246:Z246)+SUM($O275:Z275)","v":0},{"$f":"SUM($O188:AA188)-SUM($O246:AA246)+SUM($O275:AA275)","v":0},{"$f":"SUM($O188:AB188)-SUM($O246:AB246)+SUM($O275:AB275)","v":0},{"$f":"SUM($O188:AC188)-SUM($O246:AC246)+SUM($O275:AC275)","v":0},{"$f":"SUM($O188:AD188)-SUM($O246:AD246)+SUM($O275:AD275)","v":0},{"$f":"SUM($O188:AE188)-SUM($O246:AE246)+SUM($O275:AE275)","v":0},{"$f":"SUM($O188:AF188)-SUM($O246:AF246)+SUM($O275:AF275)","v":0},{"$f":"SUM($O188:AG188)-SUM($O246:AG246)+SUM($O275:AG275)","v":0},{"$f":"SUM($O188:AH188)-SUM($O246:AH246)+SUM($O275:AH275)","v":0},{"$f":"SUM($O188:AI188)-SUM($O246:AI246)+SUM($O275:AI275)","v":0},{"$f":"SUM($O188:AJ188)-SUM($O246:AJ246)+SUM($O275:AJ275)","v":0},{"$f":"SUM($O188:AK188)-SUM($O246:AK246)+SUM($O275:AK275)","v":0},{"$f":"SUM($O188:AL188)-SUM($O246:AL246)+SUM($O275:AL275)","v":0},{"$f":"SUM($O188:AM188)-SUM($O246:AM246)+SUM($O275:AM275)","v":0},{"$f":"SUM($O188:AN188)-SUM($O246:AN246)+SUM($O275:AN275)","v":0},{"$f":"SUM($O188:AO188)-SUM($O246:AO246)+SUM($O275:AO275)","v":0},{"$f":"SUM($O188:AP188)-SUM($O246:AP246)+SUM($O275:AP275)","v":0},{"$f":"SUM($O188:AQ188)-SUM($O246:AQ246)+SUM($O275:AQ275)","v":0},{"$f":"SUM($O188:AR188)-SUM($O246:AR246)+SUM($O275:AR275)","v":0},{"$f":"SUM($O188:AS188)-SUM($O246:AS246)+SUM($O275:AS275)","v":0},{"$f":"SUM($O188:AT188)-SUM($O246:AT246)+SUM($O275:AT275)","v":0},{"$f":"SUM($O188:AU188)-SUM($O246:AU246)+SUM($O275:AU275)","v":0},{"$f":"SUM($O188:AV188)-SUM($O246:AV246)+SUM($O275:AV275)","v":0},{"$f":"SUM($O188:AW188)-SUM($O246:AW246)+SUM($O275:AW275)","v":0},{"$f":"SUM($O188:AX188)-SUM($O246:AX246)+SUM($O275:AX275)","v":0},{"$f":"SUM($O188:AY188)-SUM($O246:AY246)+SUM($O275:AY275)","v":0}]
[{"$f":"+RevReq_BaseCase!A305","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O189:O189)-SUM($O247:O247)+SUM($O276:O276)","v":0},{"$f":"SUM($O189:P189)-SUM($O247:P247)+SUM($O276:P276)","v":0},{"$f":"SUM($O189:Q189)-SUM($O247:Q247)+SUM($O276:Q276)","v":0},{"$f":"SUM($O189:R189)-SUM($O247:R247)+SUM($O276:R276)","v":0},{"$f":"SUM($O189:S189)-SUM($O247:S247)+SUM($O276:S276)","v":0},{"$f":"SUM($O189:T189)-SUM($O247:T247)+SUM($O276:T276)","v":0},{"$f":"SUM($O189:U189)-SUM($O247:U247)+SUM($O276:U276)","v":0},{"$f":"SUM($O189:V189)-SUM($O247:V247)+SUM($O276:V276)","v":0},{"$f":"SUM($O189:W189)-SUM($O247:W247)+SUM($O276:W276)","v":0},{"$f":"SUM($O189:X189)-SUM($O247:X247)+SUM($O276:X276)","v":0},{"$f":"SUM($O189:Y189)-SUM($O247:Y247)+SUM($O276:Y276)","v":0},{"$f":"SUM($O189:Z189)-SUM($O247:Z247)+SUM($O276:Z276)","v":0},{"$f":"SUM($O189:AA189)-SUM($O247:AA247)+SUM($O276:AA276)","v":0},{"$f":"SUM($O189:AB189)-SUM($O247:AB247)+SUM($O276:AB276)","v":0},{"$f":"SUM($O189:AC189)-SUM($O247:AC247)+SUM($O276:AC276)","v":0},{"$f":"SUM($O189:AD189)-SUM($O247:AD247)+SUM($O276:AD276)","v":0},{"$f":"SUM($O189:AE189)-SUM($O247:AE247)+SUM($O276:AE276)","v":0},{"$f":"SUM($O189:AF189)-SUM($O247:AF247)+SUM($O276:AF276)","v":0},{"$f":"SUM($O189:AG189)-SUM($O247:AG247)+SUM($O276:AG276)","v":0},{"$f":"SUM($O189:AH189)-SUM($O247:AH247)+SUM($O276:AH276)","v":0},{"$f":"SUM($O189:AI189)-SUM($O247:AI247)+SUM($O276:AI276)","v":0},{"$f":"SUM($O189:AJ189)-SUM($O247:AJ247)+SUM($O276:AJ276)","v":0},{"$f":"SUM($O189:AK189)-SUM($O247:AK247)+SUM($O276:AK276)","v":0},{"$f":"SUM($O189:AL189)-SUM($O247:AL247)+SUM($O276:AL276)","v":0},{"$f":"SUM($O189:AM189)-SUM($O247:AM247)+SUM($O276:AM276)","v":0},{"$f":"SUM($O189:AN189)-SUM($O247:AN247)+SUM($O276:AN276)","v":0},{"$f":"SUM($O189:AO189)-SUM($O247:AO247)+SUM($O276:AO276)","v":0},{"$f":"SUM($O189:AP189)-SUM($O247:AP247)+SUM($O276:AP276)","v":0},{"$f":"SUM($O189:AQ189)-SUM($O247:AQ247)+SUM($O276:AQ276)","v":0},{"$f":"SUM($O189:AR189)-SUM($O247:AR247)+SUM($O276:AR276)","v":0},{"$f":"SUM($O189:AS189)-SUM($O247:AS247)+SUM($O276:AS276)","v":0},{"$f":"SUM($O189:AT189)-SUM($O247:AT247)+SUM($O276:AT276)","v":0},{"$f":"SUM($O189:AU189)-SUM($O247:AU247)+SUM($O276:AU276)","v":0},{"$f":"SUM($O189:AV189)-SUM($O247:AV247)+SUM($O276:AV276)","v":0},{"$f":"SUM($O189:AW189)-SUM($O247:AW247)+SUM($O276:AW276)","v":0},{"$f":"SUM($O189:AX189)-SUM($O247:AX247)+SUM($O276:AX276)","v":0},{"$f":"SUM($O189:AY189)-SUM($O247:AY247)+SUM($O276:AY276)","v":0}]
[{"$f":"+RevReq_BaseCase!A306","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O190:O190)-SUM($O248:O248)+SUM($O277:O277)","v":0},{"$f":"SUM($O190:P190)-SUM($O248:P248)+SUM($O277:P277)","v":0},{"$f":"SUM($O190:Q190)-SUM($O248:Q248)+SUM($O277:Q277)","v":66817391.304347828},{"$f":"SUM($O190:R190)-SUM($O248:R248)+SUM($O277:R277)","v":43234782.608695656},{"$f":"SUM($O190:S190)-SUM($O248:S248)+SUM($O277:S277)","v":19652173.913043484},{"$f":"SUM($O190:T190)-SUM($O248:T248)+SUM($O277:T277)","v":0},{"$f":"SUM($O190:U190)-SUM($O248:U248)+SUM($O277:U277)","v":0},{"$f":"SUM($O190:V190)-SUM($O248:V248)+SUM($O277:V277)","v":0},{"$f":"SUM($O190:W190)-SUM($O248:W248)+SUM($O277:W277)","v":0},{"$f":"SUM($O190:X190)-SUM($O248:X248)+SUM($O277:X277)","v":0},{"$f":"SUM($O190:Y190)-SUM($O248:Y248)+SUM($O277:Y277)","v":0},{"$f":"SUM($O190:Z190)-SUM($O248:Z248)+SUM($O277:Z277)","v":0},{"$f":"SUM($O190:AA190)-SUM($O248:AA248)+SUM($O277:AA277)","v":0},{"$f":"SUM($O190:AB190)-SUM($O248:AB248)+SUM($O277:AB277)","v":0},{"$f":"SUM($O190:AC190)-SUM($O248:AC248)+SUM($O277:AC277)","v":0},{"$f":"SUM($O190:AD190)-SUM($O248:AD248)+SUM($O277:AD277)","v":0},{"$f":"SUM($O190:AE190)-SUM($O248:AE248)+SUM($O277:AE277)","v":0},{"$f":"SUM($O190:AF190)-SUM($O248:AF248)+SUM($O277:AF277)","v":0},{"$f":"SUM($O190:AG190)-SUM($O248:AG248)+SUM($O277:AG277)","v":0},{"$f":"SUM($O190:AH190)-SUM($O248:AH248)+SUM($O277:AH277)","v":0},{"$f":"SUM($O190:AI190)-SUM($O248:AI248)+SUM($O277:AI277)","v":0},{"$f":"SUM($O190:AJ190)-SUM($O248:AJ248)+SUM($O277:AJ277)","v":0},{"$f":"SUM($O190:AK190)-SUM($O248:AK248)+SUM($O277:AK277)","v":0},{"$f":"SUM($O190:AL190)-SUM($O248:AL248)+SUM($O277:AL277)","v":0},{"$f":"SUM($O190:AM190)-SUM($O248:AM248)+SUM($O277:AM277)","v":0},{"$f":"SUM($O190:AN190)-SUM($O248:AN248)+SUM($O277:AN277)","v":0},{"$f":"SUM($O190:AO190)-SUM($O248:AO248)+SUM($O277:AO277)","v":0},{"$f":"SUM($O190:AP190)-SUM($O248:AP248)+SUM($O277:AP277)","v":0},{"$f":"SUM($O190:AQ190)-SUM($O248:AQ248)+SUM($O277:AQ277)","v":0},{"$f":"SUM($O190:AR190)-SUM($O248:AR248)+SUM($O277:AR277)","v":0},{"$f":"SUM($O190:AS190)-SUM($O248:AS248)+SUM($O277:AS277)","v":0},{"$f":"SUM($O190:AT190)-SUM($O248:AT248)+SUM($O277:AT277)","v":0},{"$f":"SUM($O190:AU190)-SUM($O248:AU248)+SUM($O277:AU277)","v":0},{"$f":"SUM($O190:AV190)-SUM($O248:AV248)+SUM($O277:AV277)","v":0},{"$f":"SUM($O190:AW190)-SUM($O248:AW248)+SUM($O277:AW277)","v":0},{"$f":"SUM($O190:AX190)-SUM($O248:AX248)+SUM($O277:AX277)","v":0},{"$f":"SUM($O190:AY190)-SUM($O248:AY248)+SUM($O277:AY277)","v":0}]
[{"$f":"+RevReq_BaseCase!A307","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O191:O191)-SUM($O249:O249)+SUM($O278:O278)","v":-18988355.75},{"$f":"SUM($O191:P191)-SUM($O249:P249)+SUM($O278:P278)","v":-9904471.125},{"$f":"SUM($O191:Q191)-SUM($O249:Q249)+SUM($O278:Q278)","v":-7320696.048913043},{"$f":"SUM($O191:R191)-SUM($O249:R249)+SUM($O278:R278)","v":-4736920.972826086},{"$f":"SUM($O191:S191)-SUM($O249:S249)+SUM($O278:S278)","v":-2153145.8967391294},{"$f":"SUM($O191:T191)-SUM($O249:T249)+SUM($O278:T278)","v":0},{"$f":"SUM($O191:U191)-SUM($O249:U249)+SUM($O278:U278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:V191)-SUM($O249:V249)+SUM($O278:V278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:W191)-SUM($O249:W249)+SUM($O278:W278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:X191)-SUM($O249:X249)+SUM($O278:X278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:Y191)-SUM($O249:Y249)+SUM($O278:Y278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:Z191)-SUM($O249:Z249)+SUM($O278:Z278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AA191)-SUM($O249:AA249)+SUM($O278:AA278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AB191)-SUM($O249:AB249)+SUM($O278:AB278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AC191)-SUM($O249:AC249)+SUM($O278:AC278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AD191)-SUM($O249:AD249)+SUM($O278:AD278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AE191)-SUM($O249:AE249)+SUM($O278:AE278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AF191)-SUM($O249:AF249)+SUM($O278:AF278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AG191)-SUM($O249:AG249)+SUM($O278:AG278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AH191)-SUM($O249:AH249)+SUM($O278:AH278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AI191)-SUM($O249:AI249)+SUM($O278:AI278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AJ191)-SUM($O249:AJ249)+SUM($O278:AJ278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AK191)-SUM($O249:AK249)+SUM($O278:AK278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AL191)-SUM($O249:AL249)+SUM($O278:AL278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AM191)-SUM($O249:AM249)+SUM($O278:AM278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AN191)-SUM($O249:AN249)+SUM($O278:AN278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AO191)-SUM($O249:AO249)+SUM($O278:AO278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AP191)-SUM($O249:AP249)+SUM($O278:AP278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AQ191)-SUM($O249:AQ249)+SUM($O278:AQ278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AR191)-SUM($O249:AR249)+SUM($O278:AR278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AS191)-SUM($O249:AS249)+SUM($O278:AS278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AT191)-SUM($O249:AT249)+SUM($O278:AT278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AU191)-SUM($O249:AU249)+SUM($O278:AU278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AV191)-SUM($O249:AV249)+SUM($O278:AV278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AW191)-SUM($O249:AW249)+SUM($O278:AW278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AX191)-SUM($O249:AX249)+SUM($O278:AX278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AY191)-SUM($O249:AY249)+SUM($O278:AY278)","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A308","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O192:O192)-SUM($O250:O250)+SUM($O279:O279)","v":-15684317.0499999},{"$f":"SUM($O192:P192)-SUM($O250:P250)+SUM($O279:P279)","v":-12382355.529999901},{"$f":"SUM($O192:Q192)-SUM($O250:Q250)+SUM($O279:Q279)","v":-9152175.8265216649},{"$f":"SUM($O192:R192)-SUM($O250:R250)+SUM($O279:R279)","v":-5921996.12304343},{"$f":"SUM($O192:S192)-SUM($O250:S250)+SUM($O279:S279)","v":-2691816.4195651952},{"$f":"SUM($O192:T192)-SUM($O250:T250)+SUM($O279:T279)","v":0},{"$f":"SUM($O192:U192)-SUM($O250:U250)+SUM($O279:U279)","v":1.862645149230957E-9},{"$f":"SUM($O192:V192)-SUM($O250:V250)+SUM($O279:V279)","v":1.862645149230957E-9},{"$f":"SUM($O192:W192)-SUM($O250:W250)+SUM($O279:W279)","v":1.862645149230957E-9},{"$f":"SUM($O192:X192)-SUM($O250:X250)+SUM($O279:X279)","v":1.862645149230957E-9},{"$f":"SUM($O192:Y192)-SUM($O250:Y250)+SUM($O279:Y279)","v":1.862645149230957E-9},{"$f":"SUM($O192:Z192)-SUM($O250:Z250)+SUM($O279:Z279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AA192)-SUM($O250:AA250)+SUM($O279:AA279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AB192)-SUM($O250:AB250)+SUM($O279:AB279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AC192)-SUM($O250:AC250)+SUM($O279:AC279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AD192)-SUM($O250:AD250)+SUM($O279:AD279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AE192)-SUM($O250:AE250)+SUM($O279:AE279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AF192)-SUM($O250:AF250)+SUM($O279:AF279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AG192)-SUM($O250:AG250)+SUM($O279:AG279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AH192)-SUM($O250:AH250)+SUM($O279:AH279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AI192)-SUM($O250:AI250)+SUM($O279:AI279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AJ192)-SUM($O250:AJ250)+SUM($O279:AJ279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AK192)-SUM($O250:AK250)+SUM($O279:AK279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AL192)-SUM($O250:AL250)+SUM($O279:AL279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AM192)-SUM($O250:AM250)+SUM($O279:AM279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AN192)-SUM($O250:AN250)+SUM($O279:AN279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AO192)-SUM($O250:AO250)+SUM($O279:AO279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AP192)-SUM($O250:AP250)+SUM($O279:AP279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AQ192)-SUM($O250:AQ250)+SUM($O279:AQ279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AR192)-SUM($O250:AR250)+SUM($O279:AR279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AS192)-SUM($O250:AS250)+SUM($O279:AS279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AT192)-SUM($O250:AT250)+SUM($O279:AT279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AU192)-SUM($O250:AU250)+SUM($O279:AU279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AV192)-SUM($O250:AV250)+SUM($O279:AV279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AW192)-SUM($O250:AW250)+SUM($O279:AW279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AX192)-SUM($O250:AX250)+SUM($O279:AX279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AY192)-SUM($O250:AY250)+SUM($O279:AY279)","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A309","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O193:O193)-SUM($O251:O251)+SUM($O280:O280)","v":0},{"$f":"SUM($O193:P193)-SUM($O251:P251)+SUM($O280:P280)","v":0},{"$f":"SUM($O193:Q193)-SUM($O251:Q251)+SUM($O280:Q280)","v":0},{"$f":"SUM($O193:R193)-SUM($O251:R251)+SUM($O280:R280)","v":0},{"$f":"SUM($O193:S193)-SUM($O251:S251)+SUM($O280:S280)","v":0},{"$f":"SUM($O193:T193)-SUM($O251:T251)+SUM($O280:T280)","v":0},{"$f":"SUM($O193:U193)-SUM($O251:U251)+SUM($O280:U280)","v":0},{"$f":"SUM($O193:V193)-SUM($O251:V251)+SUM($O280:V280)","v":0},{"$f":"SUM($O193:W193)-SUM($O251:W251)+SUM($O280:W280)","v":0},{"$f":"SUM($O193:X193)-SUM($O251:X251)+SUM($O280:X280)","v":0},{"$f":"SUM($O193:Y193)-SUM($O251:Y251)+SUM($O280:Y280)","v":0},{"$f":"SUM($O193:Z193)-SUM($O251:Z251)+SUM($O280:Z280)","v":0},{"$f":"SUM($O193:AA193)-SUM($O251:AA251)+SUM($O280:AA280)","v":0},{"$f":"SUM($O193:AB193)-SUM($O251:AB251)+SUM($O280:AB280)","v":0},{"$f":"SUM($O193:AC193)-SUM($O251:AC251)+SUM($O280:AC280)","v":0},{"$f":"SUM($O193:AD193)-SUM($O251:AD251)+SUM($O280:AD280)","v":0},{"$f":"SUM($O193:AE193)-SUM($O251:AE251)+SUM($O280:AE280)","v":0},{"$f":"SUM($O193:AF193)-SUM($O251:AF251)+SUM($O280:AF280)","v":0},{"$f":"SUM($O193:AG193)-SUM($O251:AG251)+SUM($O280:AG280)","v":0},{"$f":"SUM($O193:AH193)-SUM($O251:AH251)+SUM($O280:AH280)","v":0},{"$f":"SUM($O193:AI193)-SUM($O251:AI251)+SUM($O280:AI280)","v":0},{"$f":"SUM($O193:AJ193)-SUM($O251:AJ251)+SUM($O280:AJ280)","v":0},{"$f":"SUM($O193:AK193)-SUM($O251:AK251)+SUM($O280:AK280)","v":0},{"$f":"SUM($O193:AL193)-SUM($O251:AL251)+SUM($O280:AL280)","v":0},{"$f":"SUM($O193:AM193)-SUM($O251:AM251)+SUM($O280:AM280)","v":0},{"$f":"SUM($O193:AN193)-SUM($O251:AN251)+SUM($O280:AN280)","v":0},{"$f":"SUM($O193:AO193)-SUM($O251:AO251)+SUM($O280:AO280)","v":0},{"$f":"SUM($O193:AP193)-SUM($O251:AP251)+SUM($O280:AP280)","v":0},{"$f":"SUM($O193:AQ193)-SUM($O251:AQ251)+SUM($O280:AQ280)","v":0},{"$f":"SUM($O193:AR193)-SUM($O251:AR251)+SUM($O280:AR280)","v":0},{"$f":"SUM($O193:AS193)-SUM($O251:AS251)+SUM($O280:AS280)","v":0},{"$f":"SUM($O193:AT193)-SUM($O251:AT251)+SUM($O280:AT280)","v":0},{"$f":"SUM($O193:AU193)-SUM($O251:AU251)+SUM($O280:AU280)","v":0},{"$f":"SUM($O193:AV193)-SUM($O251:AV251)+SUM($O280:AV280)","v":0},{"$f":"SUM($O193:AW193)-SUM($O251:AW251)+SUM($O280:AW280)","v":0},{"$f":"SUM($O193:AX193)-SUM($O251:AX251)+SUM($O280:AX280)","v":0},{"$f":"SUM($O193:AY193)-SUM($O251:AY251)+SUM($O280:AY280)","v":0}]
[{"$f":"+RevReq_BaseCase!A310","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O194:O194)-SUM($O252:O252)+SUM($O281:O281)","v":0},{"$f":"SUM($O194:P194)-SUM($O252:P252)+SUM($O281:P281)","v":0},{"$f":"SUM($O194:Q194)-SUM($O252:Q252)+SUM($O281:Q281)","v":0},{"$f":"SUM($O194:R194)-SUM($O252:R252)+SUM($O281:R281)","v":0},{"$f":"SUM($O194:S194)-SUM($O252:S252)+SUM($O281:S281)","v":0},{"$f":"SUM($O194:T194)-SUM($O252:T252)+SUM($O281:T281)","v":0},{"$f":"SUM($O194:U194)-SUM($O252:U252)+SUM($O281:U281)","v":0},{"$f":"SUM($O194:V194)-SUM($O252:V252)+SUM($O281:V281)","v":0},{"$f":"SUM($O194:W194)-SUM($O252:W252)+SUM($O281:W281)","v":0},{"$f":"SUM($O194:X194)-SUM($O252:X252)+SUM($O281:X281)","v":0},{"$f":"SUM($O194:Y194)-SUM($O252:Y252)+SUM($O281:Y281)","v":0},{"$f":"SUM($O194:Z194)-SUM($O252:Z252)+SUM($O281:Z281)","v":0},{"$f":"SUM($O194:AA194)-SUM($O252:AA252)+SUM($O281:AA281)","v":0},{"$f":"SUM($O194:AB194)-SUM($O252:AB252)+SUM($O281:AB281)","v":0},{"$f":"SUM($O194:AC194)-SUM($O252:AC252)+SUM($O281:AC281)","v":0},{"$f":"SUM($O194:AD194)-SUM($O252:AD252)+SUM($O281:AD281)","v":0},{"$f":"SUM($O194:AE194)-SUM($O252:AE252)+SUM($O281:AE281)","v":0},{"$f":"SUM($O194:AF194)-SUM($O252:AF252)+SUM($O281:AF281)","v":0},{"$f":"SUM($O194:AG194)-SUM($O252:AG252)+SUM($O281:AG281)","v":0},{"$f":"SUM($O194:AH194)-SUM($O252:AH252)+SUM($O281:AH281)","v":0},{"$f":"SUM($O194:AI194)-SUM($O252:AI252)+SUM($O281:AI281)","v":0},{"$f":"SUM($O194:AJ194)-SUM($O252:AJ252)+SUM($O281:AJ281)","v":0},{"$f":"SUM($O194:AK194)-SUM($O252:AK252)+SUM($O281:AK281)","v":0},{"$f":"SUM($O194:AL194)-SUM($O252:AL252)+SUM($O281:AL281)","v":0},{"$f":"SUM($O194:AM194)-SUM($O252:AM252)+SUM($O281:AM281)","v":0},{"$f":"SUM($O194:AN194)-SUM($O252:AN252)+SUM($O281:AN281)","v":0},{"$f":"SUM($O194:AO194)-SUM($O252:AO252)+SUM($O281:AO281)","v":0},{"$f":"SUM($O194:AP194)-SUM($O252:AP252)+SUM($O281:AP281)","v":0},{"$f":"SUM($O194:AQ194)-SUM($O252:AQ252)+SUM($O281:AQ281)","v":0},{"$f":"SUM($O194:AR194)-SUM($O252:AR252)+SUM($O281:AR281)","v":0},{"$f":"SUM($O194:AS194)-SUM($O252:AS252)+SUM($O281:AS281)","v":0},{"$f":"SUM($O194:AT194)-SUM($O252:AT252)+SUM($O281:AT281)","v":0},{"$f":"SUM($O194:AU194)-SUM($O252:AU252)+SUM($O281:AU281)","v":0},{"$f":"SUM($O194:AV194)-SUM($O252:AV252)+SUM($O281:AV281)","v":0},{"$f":"SUM($O194:AW194)-SUM($O252:AW252)+SUM($O281:AW281)","v":0},{"$f":"SUM($O194:AX194)-SUM($O252:AX252)+SUM($O281:AX281)","v":0},{"$f":"SUM($O194:AY194)-SUM($O252:AY252)+SUM($O281:AY281)","v":0}]
[{"$f":"+RevReq_BaseCase!A311","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O195:O195)-SUM($O253:O253)+SUM($O282:O282)","v":0},{"$f":"SUM($O195:P195)-SUM($O253:P253)+SUM($O282:P282)","v":0},{"$f":"SUM($O195:Q195)-SUM($O253:Q253)+SUM($O282:Q282)","v":0},{"$f":"SUM($O195:R195)-SUM($O253:R253)+SUM($O282:R282)","v":0},{"$f":"SUM($O195:S195)-SUM($O253:S253)+SUM($O282:S282)","v":0},{"$f":"SUM($O195:T195)-SUM($O253:T253)+SUM($O282:T282)","v":0},{"$f":"SUM($O195:U195)-SUM($O253:U253)+SUM($O282:U282)","v":0},{"$f":"SUM($O195:V195)-SUM($O253:V253)+SUM($O282:V282)","v":0},{"$f":"SUM($O195:W195)-SUM($O253:W253)+SUM($O282:W282)","v":0},{"$f":"SUM($O195:X195)-SUM($O253:X253)+SUM($O282:X282)","v":0},{"$f":"SUM($O195:Y195)-SUM($O253:Y253)+SUM($O282:Y282)","v":0},{"$f":"SUM($O195:Z195)-SUM($O253:Z253)+SUM($O282:Z282)","v":0},{"$f":"SUM($O195:AA195)-SUM($O253:AA253)+SUM($O282:AA282)","v":0},{"$f":"SUM($O195:AB195)-SUM($O253:AB253)+SUM($O282:AB282)","v":0},{"$f":"SUM($O195:AC195)-SUM($O253:AC253)+SUM($O282:AC282)","v":0},{"$f":"SUM($O195:AD195)-SUM($O253:AD253)+SUM($O282:AD282)","v":0},{"$f":"SUM($O195:AE195)-SUM($O253:AE253)+SUM($O282:AE282)","v":0},{"$f":"SUM($O195:AF195)-SUM($O253:AF253)+SUM($O282:AF282)","v":0},{"$f":"SUM($O195:AG195)-SUM($O253:AG253)+SUM($O282:AG282)","v":0},{"$f":"SUM($O195:AH195)-SUM($O253:AH253)+SUM($O282:AH282)","v":0},{"$f":"SUM($O195:AI195)-SUM($O253:AI253)+SUM($O282:AI282)","v":0},{"$f":"SUM($O195:AJ195)-SUM($O253:AJ253)+SUM($O282:AJ282)","v":0},{"$f":"SUM($O195:AK195)-SUM($O253:AK253)+SUM($O282:AK282)","v":0},{"$f":"SUM($O195:AL195)-SUM($O253:AL253)+SUM($O282:AL282)","v":0},{"$f":"SUM($O195:AM195)-SUM($O253:AM253)+SUM($O282:AM282)","v":0},{"$f":"SUM($O195:AN195)-SUM($O253:AN253)+SUM($O282:AN282)","v":0},{"$f":"SUM($O195:AO195)-SUM($O253:AO253)+SUM($O282:AO282)","v":0},{"$f":"SUM($O195:AP195)-SUM($O253:AP253)+SUM($O282:AP282)","v":0},{"$f":"SUM($O195:AQ195)-SUM($O253:AQ253)+SUM($O282:AQ282)","v":0},{"$f":"SUM($O195:AR195)-SUM($O253:AR253)+SUM($O282:AR282)","v":0},{"$f":"SUM($O195:AS195)-SUM($O253:AS253)+SUM($O282:AS282)","v":0},{"$f":"SUM($O195:AT195)-SUM($O253:AT253)+SUM($O282:AT282)","v":0},{"$f":"SUM($O195:AU195)-SUM($O253:AU253)+SUM($O282:AU282)","v":0},{"$f":"SUM($O195:AV195)-SUM($O253:AV253)+SUM($O282:AV282)","v":0},{"$f":"SUM($O195:AW195)-SUM($O253:AW253)+SUM($O282:AW282)","v":0},{"$f":"SUM($O195:AX195)-SUM($O253:AX253)+SUM($O282:AX282)","v":0},{"$f":"SUM($O195:AY195)-SUM($O253:AY253)+SUM($O282:AY282)","v":0}]
[{"$f":"+RevReq_BaseCase!A312","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O196:O196)-SUM($O254:O254)+SUM($O283:O283)","v":0},{"$f":"SUM($O196:P196)-SUM($O254:P254)+SUM($O283:P283)","v":0},{"$f":"SUM($O196:Q196)-SUM($O254:Q254)+SUM($O283:Q283)","v":0},{"$f":"SUM($O196:R196)-SUM($O254:R254)+SUM($O283:R283)","v":0},{"$f":"SUM($O196:S196)-SUM($O254:S254)+SUM($O283:S283)","v":0},{"$f":"SUM($O196:T196)-SUM($O254:T254)+SUM($O283:T283)","v":0},{"$f":"SUM($O196:U196)-SUM($O254:U254)+SUM($O283:U283)","v":0},{"$f":"SUM($O196:V196)-SUM($O254:V254)+SUM($O283:V283)","v":0},{"$f":"SUM($O196:W196)-SUM($O254:W254)+SUM($O283:W283)","v":0},{"$f":"SUM($O196:X196)-SUM($O254:X254)+SUM($O283:X283)","v":0},{"$f":"SUM($O196:Y196)-SUM($O254:Y254)+SUM($O283:Y283)","v":0},{"$f":"SUM($O196:Z196)-SUM($O254:Z254)+SUM($O283:Z283)","v":0},{"$f":"SUM($O196:AA196)-SUM($O254:AA254)+SUM($O283:AA283)","v":0},{"$f":"SUM($O196:AB196)-SUM($O254:AB254)+SUM($O283:AB283)","v":0},{"$f":"SUM($O196:AC196)-SUM($O254:AC254)+SUM($O283:AC283)","v":0},{"$f":"SUM($O196:AD196)-SUM($O254:AD254)+SUM($O283:AD283)","v":0},{"$f":"SUM($O196:AE196)-SUM($O254:AE254)+SUM($O283:AE283)","v":0},{"$f":"SUM($O196:AF196)-SUM($O254:AF254)+SUM($O283:AF283)","v":0},{"$f":"SUM($O196:AG196)-SUM($O254:AG254)+SUM($O283:AG283)","v":0},{"$f":"SUM($O196:AH196)-SUM($O254:AH254)+SUM($O283:AH283)","v":0},{"$f":"SUM($O196:AI196)-SUM($O254:AI254)+SUM($O283:AI283)","v":0},{"$f":"SUM($O196:AJ196)-SUM($O254:AJ254)+SUM($O283:AJ283)","v":0},{"$f":"SUM($O196:AK196)-SUM($O254:AK254)+SUM($O283:AK283)","v":0},{"$f":"SUM($O196:AL196)-SUM($O254:AL254)+SUM($O283:AL283)","v":0},{"$f":"SUM($O196:AM196)-SUM($O254:AM254)+SUM($O283:AM283)","v":0},{"$f":"SUM($O196:AN196)-SUM($O254:AN254)+SUM($O283:AN283)","v":0},{"$f":"SUM($O196:AO196)-SUM($O254:AO254)+SUM($O283:AO283)","v":0},{"$f":"SUM($O196:AP196)-SUM($O254:AP254)+SUM($O283:AP283)","v":0},{"$f":"SUM($O196:AQ196)-SUM($O254:AQ254)+SUM($O283:AQ283)","v":0},{"$f":"SUM($O196:AR196)-SUM($O254:AR254)+SUM($O283:AR283)","v":0},{"$f":"SUM($O196:AS196)-SUM($O254:AS254)+SUM($O283:AS283)","v":0},{"$f":"SUM($O196:AT196)-SUM($O254:AT254)+SUM($O283:AT283)","v":0},{"$f":"SUM($O196:AU196)-SUM($O254:AU254)+SUM($O283:AU283)","v":0},{"$f":"SUM($O196:AV196)-SUM($O254:AV254)+SUM($O283:AV283)","v":0},{"$f":"SUM($O196:AW196)-SUM($O254:AW254)+SUM($O283:AW283)","v":0},{"$f":"SUM($O196:AX196)-SUM($O254:AX254)+SUM($O283:AX283)","v":0},{"$f":"SUM($O196:AY196)-SUM($O254:AY254)+SUM($O283:AY283)","v":0}]
[{"$f":"+RevReq_BaseCase!A313","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O197:O197)-SUM($O255:O255)+SUM($O284:O284)","v":0},{"$f":"SUM($O197:P197)-SUM($O255:P255)+SUM($O284:P284)","v":0},{"$f":"SUM($O197:Q197)-SUM($O255:Q255)+SUM($O284:Q284)","v":0},{"$f":"SUM($O197:R197)-SUM($O255:R255)+SUM($O284:R284)","v":0},{"$f":"SUM($O197:S197)-SUM($O255:S255)+SUM($O284:S284)","v":0},{"$f":"SUM($O197:T197)-SUM($O255:T255)+SUM($O284:T284)","v":0},{"$f":"SUM($O197:U197)-SUM($O255:U255)+SUM($O284:U284)","v":0},{"$f":"SUM($O197:V197)-SUM($O255:V255)+SUM($O284:V284)","v":0},{"$f":"SUM($O197:W197)-SUM($O255:W255)+SUM($O284:W284)","v":0},{"$f":"SUM($O197:X197)-SUM($O255:X255)+SUM($O284:X284)","v":0},{"$f":"SUM($O197:Y197)-SUM($O255:Y255)+SUM($O284:Y284)","v":0},{"$f":"SUM($O197:Z197)-SUM($O255:Z255)+SUM($O284:Z284)","v":0},{"$f":"SUM($O197:AA197)-SUM($O255:AA255)+SUM($O284:AA284)","v":0},{"$f":"SUM($O197:AB197)-SUM($O255:AB255)+SUM($O284:AB284)","v":0},{"$f":"SUM($O197:AC197)-SUM($O255:AC255)+SUM($O284:AC284)","v":0},{"$f":"SUM($O197:AD197)-SUM($O255:AD255)+SUM($O284:AD284)","v":0},{"$f":"SUM($O197:AE197)-SUM($O255:AE255)+SUM($O284:AE284)","v":0},{"$f":"SUM($O197:AF197)-SUM($O255:AF255)+SUM($O284:AF284)","v":0},{"$f":"SUM($O197:AG197)-SUM($O255:AG255)+SUM($O284:AG284)","v":0},{"$f":"SUM($O197:AH197)-SUM($O255:AH255)+SUM($O284:AH284)","v":0},{"$f":"SUM($O197:AI197)-SUM($O255:AI255)+SUM($O284:AI284)","v":0},{"$f":"SUM($O197:AJ197)-SUM($O255:AJ255)+SUM($O284:AJ284)","v":0},{"$f":"SUM($O197:AK197)-SUM($O255:AK255)+SUM($O284:AK284)","v":0},{"$f":"SUM($O197:AL197)-SUM($O255:AL255)+SUM($O284:AL284)","v":0},{"$f":"SUM($O197:AM197)-SUM($O255:AM255)+SUM($O284:AM284)","v":0},{"$f":"SUM($O197:AN197)-SUM($O255:AN255)+SUM($O284:AN284)","v":0},{"$f":"SUM($O197:AO197)-SUM($O255:AO255)+SUM($O284:AO284)","v":0},{"$f":"SUM($O197:AP197)-SUM($O255:AP255)+SUM($O284:AP284)","v":0},{"$f":"SUM($O197:AQ197)-SUM($O255:AQ255)+SUM($O284:AQ284)","v":0},{"$f":"SUM($O197:AR197)-SUM($O255:AR255)+SUM($O284:AR284)","v":0},{"$f":"SUM($O197:AS197)-SUM($O255:AS255)+SUM($O284:AS284)","v":0},{"$f":"SUM($O197:AT197)-SUM($O255:AT255)+SUM($O284:AT284)","v":0},{"$f":"SUM($O197:AU197)-SUM($O255:AU255)+SUM($O284:AU284)","v":0},{"$f":"SUM($O197:AV197)-SUM($O255:AV255)+SUM($O284:AV284)","v":0},{"$f":"SUM($O197:AW197)-SUM($O255:AW255)+SUM($O284:AW284)","v":0},{"$f":"SUM($O197:AX197)-SUM($O255:AX255)+SUM($O284:AX284)","v":0},{"$f":"SUM($O197:AY197)-SUM($O255:AY255)+SUM($O284:AY284)","v":0}]
[{"$f":"+RevReq_BaseCase!A314","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O198:O198)-SUM($O256:O256)+SUM($O285:O285)","v":0},{"$f":"SUM($O198:P198)-SUM($O256:P256)+SUM($O285:P285)","v":0},{"$f":"SUM($O198:Q198)-SUM($O256:Q256)+SUM($O285:Q285)","v":0},{"$f":"SUM($O198:R198)-SUM($O256:R256)+SUM($O285:R285)","v":0},{"$f":"SUM($O198:S198)-SUM($O256:S256)+SUM($O285:S285)","v":0},{"$f":"SUM($O198:T198)-SUM($O256:T256)+SUM($O285:T285)","v":0},{"$f":"SUM($O198:U198)-SUM($O256:U256)+SUM($O285:U285)","v":0},{"$f":"SUM($O198:V198)-SUM($O256:V256)+SUM($O285:V285)","v":0},{"$f":"SUM($O198:W198)-SUM($O256:W256)+SUM($O285:W285)","v":0},{"$f":"SUM($O198:X198)-SUM($O256:X256)+SUM($O285:X285)","v":0},{"$f":"SUM($O198:Y198)-SUM($O256:Y256)+SUM($O285:Y285)","v":0},{"$f":"SUM($O198:Z198)-SUM($O256:Z256)+SUM($O285:Z285)","v":0},{"$f":"SUM($O198:AA198)-SUM($O256:AA256)+SUM($O285:AA285)","v":0},{"$f":"SUM($O198:AB198)-SUM($O256:AB256)+SUM($O285:AB285)","v":0},{"$f":"SUM($O198:AC198)-SUM($O256:AC256)+SUM($O285:AC285)","v":0},{"$f":"SUM($O198:AD198)-SUM($O256:AD256)+SUM($O285:AD285)","v":0},{"$f":"SUM($O198:AE198)-SUM($O256:AE256)+SUM($O285:AE285)","v":0},{"$f":"SUM($O198:AF198)-SUM($O256:AF256)+SUM($O285:AF285)","v":0},{"$f":"SUM($O198:AG198)-SUM($O256:AG256)+SUM($O285:AG285)","v":0},{"$f":"SUM($O198:AH198)-SUM($O256:AH256)+SUM($O285:AH285)","v":0},{"$f":"SUM($O198:AI198)-SUM($O256:AI256)+SUM($O285:AI285)","v":0},{"$f":"SUM($O198:AJ198)-SUM($O256:AJ256)+SUM($O285:AJ285)","v":0},{"$f":"SUM($O198:AK198)-SUM($O256:AK256)+SUM($O285:AK285)","v":0},{"$f":"SUM($O198:AL198)-SUM($O256:AL256)+SUM($O285:AL285)","v":0},{"$f":"SUM($O198:AM198)-SUM($O256:AM256)+SUM($O285:AM285)","v":0},{"$f":"SUM($O198:AN198)-SUM($O256:AN256)+SUM($O285:AN285)","v":0},{"$f":"SUM($O198:AO198)-SUM($O256:AO256)+SUM($O285:AO285)","v":0},{"$f":"SUM($O198:AP198)-SUM($O256:AP256)+SUM($O285:AP285)","v":0},{"$f":"SUM($O198:AQ198)-SUM($O256:AQ256)+SUM($O285:AQ285)","v":0},{"$f":"SUM($O198:AR198)-SUM($O256:AR256)+SUM($O285:AR285)","v":0},{"$f":"SUM($O198:AS198)-SUM($O256:AS256)+SUM($O285:AS285)","v":0},{"$f":"SUM($O198:AT198)-SUM($O256:AT256)+SUM($O285:AT285)","v":0},{"$f":"SUM($O198:AU198)-SUM($O256:AU256)+SUM($O285:AU285)","v":0},{"$f":"SUM($O198:AV198)-SUM($O256:AV256)+SUM($O285:AV285)","v":0},{"$f":"SUM($O198:AW198)-SUM($O256:AW256)+SUM($O285:AW285)","v":0},{"$f":"SUM($O198:AX198)-SUM($O256:AX256)+SUM($O285:AX285)","v":0},{"$f":"SUM($O198:AY198)-SUM($O256:AY256)+SUM($O285:AY285)","v":0}]
[null,null,null,{"$f":"\"Total \"&D289","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O314)","v":103408783.23983642},{"$f":"SUM(P290:P314)","v":107759183.8036467},{"$f":"SUM(Q290:Q314)","v":212862967.32234234},205509081.84103796,198155196.35973358,172824262.61278191,153621566.76691723,134418870.92105258,115216175.07518792,96013479.229323238,76810783.383458555,57608087.537593909,38405391.691729233,19202695.845864564,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)"]
[{"$f":"+RevReq_BaseCase!A319","v":"Base"},null,{"$f":"C318+1","v":1},{"$f":"INDEX(D$55:D$79,$C319,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C319,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"N319+(O232-O647)*$H319+(O233-O648)*$H320","v":-66235820.995829277},{"$f":"O319+(P232-P647)*$H319+(P233-P648)*$H320","v":-64002112.869316101},-73212240.913039982,-73212240.913039982,-73212240.913039982,-65891016.821735993,-58569792.730431996,-51248568.639128,-43927344.547824003,-36606120.456520006,-29284896.365216006,-21963672.273912005,-14642448.182608007,-7321224.0913040079,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9]
[{"$f":"+RevReq_BaseCase!A320","v":"Clause"},null,{"$f":"C319+1","v":2},{"$f":"INDEX(D$55:D$79,$C320,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998]
[{"$f":"+RevReq_BaseCase!A321","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N321+(O234-O649)*$H321+(O235-O650)*$H322","v":0},{"$f":"O321+(P234-P649)*$H321+(P235-P650)*$H322","v":-24095.221132932231},-862158.31238293217,-862158.31238293217,-862158.31238293217,-775942.48114463896,-689726.64990634576,-603510.81866805255,-517294.98742975935,-431079.15619146614,-344863.32495317294,-258647.4937148797,-172431.66247658647,-86215.831238293234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A322","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998]
[{"$f":"+RevReq_BaseCase!A323","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N323+(O236-O651)*$H323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A324","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N324+(O237-O652)*$H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A325","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N325+(O238-O653)*$H325","v":8138835.8689999999},8508745.8167499993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A326","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N326+(O239-O654)*$H326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A327","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N327+(O240-O655)*$H327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A328","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N328+(O241-O656)*$H328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A329","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N329+(O242-O657)*$H329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A330","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N330+(O243-O658)*$H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A331","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N331+(O244-O659)*$H331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A332","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N332+(O245-O660)*$H332","v":14845540.53125},15400404.87425,11382907.95053261,7365411.0268152189,3347914.1030978281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A333","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N333+(O246-O661)*$H333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A334","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N334+(O247-O662)*$H334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A335","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N335+(O248-O663)*$H335","v":0},0,-25774808.695652172,-16677817.391304348,-7580826.0869565234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A336","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N336+(O249-O664)*$H336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A337","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N337+O665*$H337","v":6050225.3020374617},4776493.6456974614,3530451.8250807323,2284410.0044640033,1038368.1838472742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A338","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N338+(O251-O666)*$H338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A339","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N339+(O252-O667)*$H339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A340","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N340+(O253-O668)*$H340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A341","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N341+(O254-O669)*$H341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A342","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N342+(O255-O670)*$H342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A343","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N343+(O256-O671)*$H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D318","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O343)","v":-37201219.293541811},{"$f":"SUM(P319:P343)","v":-35340563.753751576},{"$f":"SUM(Q319:Q343)","v":-84935848.145461753},-81102395.585448042,-77268943.025434345,-66666959.30288063,-59259519.380338341,-51852079.457796052,-44444639.535253763,-37037199.612711474,-29629759.690169178,-22222319.767626885,-14814879.845084593,-7407439.922542301,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-8.8475644588470459E-9]
[]
[]
[null,null,null,"Rate Base, Ending"]
[{"$f":"+RevReq_BaseCase!A348","v":"Base"},null,{"$f":"C347+1","v":1},{"$f":"INDEX(D$55:D$79,$C348,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C348,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"O290+O319","v":86575630.884014696},82166120.402525187,72955992.358801305,72955992.358801305,72955992.358801305,65660393.122921154,58364793.88704101,51069194.651160866,43773595.415280722,36477996.179400578,29182396.943520438,21886797.707640298,14591198.471760156,7295599.2358800136,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7]
[{"$f":"+RevReq_BaseCase!A349","v":"Clause"},null,{"$f":"C348+1","v":2},{"$f":"INDEX(D$55:D$79,$C349,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O291+O320","v":44853611.159992337},43623706.878618829,43623706.878618829,43623706.878618829,43623706.878618829,39261336.190756947,34898965.502895065,30536594.815033183,26174224.1271713,21811853.439309418,17449482.751447536,13087112.063585654,8724741.3757237718,4362370.6878618896,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[{"$f":"+RevReq_BaseCase!A350","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O292+O321","v":0},2210923.0870535416,1372859.9958035415,1372859.9958035415,1372859.9958035415,1235573.9962231873,1098287.9966428331,961001.99706247891,823715.99748212483,686429.99790177052,549143.99832141621,411857.99874106189,274571.99916070764,137285.99958035335,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10]
[{"$f":"+RevReq_BaseCase!A351","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O293+O322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A352","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O294+O323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A353","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O295+O324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A354","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O296+O325","v":-12959896.131000001},-13548923.183250001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A355","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O297+O326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A356","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O298+O327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A357","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O299+O328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A358","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O300+O329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A359","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O301+O330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A360","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O302+O331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A361","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O303+O332","v":-23639334.46875},-24522874.125749998,-18125602.614684783,-11728331.103619562,-5331059.5925543457,0,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9]
[{"$f":"+RevReq_BaseCase!A362","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O304+O333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A363","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O305+O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A364","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O306+O335","v":0},0,41042582.608695656,26556965.217391308,12071347.826086961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A365","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O307+O336","v":-18988355.75},-9904471.125,-7320696.048913043,-4736920.972826086,-2153145.8967391294,0,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9]
[{"$f":"+RevReq_BaseCase!A366","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O308+O337","v":-9634091.7479624376},-7605861.8843024392,-5621724.001440933,-3637586.1185794268,-1653448.2357179211,0,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9]
[{"$f":"+RevReq_BaseCase!A367","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O309+O338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A368","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O310+O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A369","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O311+O340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A370","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O312+O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A371","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O313+O342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A372","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O314+O343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D347","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O348:O372)","v":66207563.946294598},{"$f":"SUM(P348:P372)","v":72418620.049895138},{"$f":"SUM(Q348:Q372)","v":127927119.17688057},124406686.25558992,120886253.33429924,106157303.30990128,94362047.386578903,82566791.463256523,70771535.539934143,58976279.616611771,47181023.693289392,35385767.76996702,23590511.84664464,11795255.923322266,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7]
[]
[]
[null,null,null,"Rate Base, Average"]
[{"$f":"+RevReq_BaseCase!A377","v":"Base"},null,{"$f":"C376+1","v":1},{"$f":"INDEX(D$55:D$79,$C377,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C377,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J203","v":0},null,null,null,null,{"$f":"N348+O174*$J377+(-O232+O319-N319)/2","v":-128411452.05799265},84370875.643269941,77561056.380663246,72955992.358801305,72955992.358801305,69308192.740861237,62012593.504981086,54716994.269100949,47421395.033220798,40125795.797340661,32830196.561460514,25534597.325580373,18238998.089700233,10943398.853820089,3647799.6179399481,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7,-1.280568540096283E-7]
[{"$f":"+RevReq_BaseCase!A378","v":"Clause"},null,{"$f":"C377+1","v":2},{"$f":"INDEX(D$55:D$79,$C378,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N349+O175*$J378+(-O233+O320-N320)/2","v":22426805.579996169},44238659.019305579,43623706.878618829,43623706.878618829,43623706.878618829,41442521.534687884,37080150.846826002,32717780.158964124,28355409.471102241,23993038.783240359,19630668.095378477,15268297.407516595,10905926.719654713,6543556.0317928307,2181185.3439309481,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[{"$f":"+RevReq_BaseCase!A379","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N350+O176*$J379+(-O234+O321-N321)/2","v":0},1105461.5435267708,1791891.5414285415,1372859.9958035415,1372859.9958035415,1304216.9960133643,1166930.9964330103,1029644.996852656,892358.99727230181,755072.99769194773,617786.99811159342,480500.99853123911,343214.99895088479,205928.99937053057,68642.999790176269,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10]
[{"$f":"+RevReq_BaseCase!A380","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N351+O177*$J380+(-O235+O322-N322)/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]
[{"$f":"+RevReq_BaseCase!A381","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N352+O178*$J381+(-O236+O323-N323)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A382","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N353+O179*$J382+(-O237+O324-N324)/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]
[{"$f":"+RevReq_BaseCase!A383","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N354+O180*$J383+(-O238+O325-N325)/2","v":-6479948.0655000005},-13254409.657125002,-17803296.091625001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A384","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N355+O181*$J384+(-O239+O326-N326)/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]
[{"$f":"+RevReq_BaseCase!A385","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N356+O182*$J385+(-O240+O327-N327)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A386","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N357+O183*$J386+(-O241+O328-N328)/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]
[{"$f":"+RevReq_BaseCase!A387","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N358+O184*$J387+(-O242+O329-N329)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A388","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N359+O185*$J388+(-O243+O330-N330)/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]
[{"$f":"+RevReq_BaseCase!A389","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N360+O186*$J389+(-O244+O331-N331)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A390","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N361+O187*$J390+(-O245+O332-N332)/2","v":-11819667.234375},-24081104.297249999,-21324238.37021739,-14926966.859152175,-8529695.3480869532,-2665529.7962771701,0,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9]
[{"$f":"+RevReq_BaseCase!A391","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N362+O188*$J391+(-O246+O333-N333)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A392","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N363+O189*$J392+(-O247+O334-N334)/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]
[{"$f":"+RevReq_BaseCase!A393","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N364+O190*$J393+(-O248+O335-N335)/2","v":0},0,65721291.304347828,33799773.913043484,19314156.521739133,6035673.9130434804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A394","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N365+O191*$J394+(-O249+O336-N336)/2","v":-9494177.875},-14446413.4375,-8612583.5869565215,-6028808.5108695645,-3445033.4347826075,-1076572.948369564,0,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9]
[{"$f":"+RevReq_BaseCase!A395","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N366+O192*$J395+(-O250+O337-N337)/2","v":-4817045.8739812188},-8619976.8161324374,-6613792.9428716861,-4629655.0600101799,-2645517.1771486741,-826724.11785895959,0,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9]
[{"$f":"+RevReq_BaseCase!A396","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N367+O193*$J396+(-O251+O338-N338)/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]
[{"$f":"+RevReq_BaseCase!A397","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N368+O194*$J397+(-O252+O339-N339)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A398","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N369+O195*$J398+(-O253+O340-N340)/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]
[{"$f":"+RevReq_BaseCase!A399","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N370+O196*$J399+(-O254+O341-N341)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A400","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N371+O197*$J400+(-O255+O342-N342)/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]
[{"$f":"+RevReq_BaseCase!A401","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N372+O198*$J401+(-O256+O343-N343)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D376","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O377:O401)","v":-138595485.5268527},{"$f":"SUM(P377:P401)","v":69313091.998094842},{"$f":"SUM(Q377:Q401)","v":134344035.11338785},126166902.71623524,122646469.79494457,113521778.32210027,100259675.34824009,88464419.424917728,76669163.501595333,64873907.578272976,53078651.654950589,41283395.731628217,29488139.808305837,17692883.884983458,5897627.9616610799,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7,-1.126900315284729E-7]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"+RevReq_BaseCase!A409","v":"Base"},null,{"$f":"C408+1","v":1},{"$f":"INDEX(D$55:D$79,$C409,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C409,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,{"$f":"SUMPRODUCT(O409:AY409,$O$5:$AY$5)","v":10882087.560234943},{"$f":"SUM(O409:AY409)","v":14040963.909190144},null,null,null,{"$f":"P377*$H409*$I409","v":1761234.5587153123},{"$f":"Q377*$H409*$I409","v":1619080.184561145},1522949.8808448205,1522949.8808448205,1446802.3868025795,1294507.398718097,1142212.4106336148,989917.42254913214,837622.43446465011,685327.44638016773,533032.45829568547,380737.47021120315,228442.48212672083,76147.494042238584,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9,-2.6731754890837085E-9]
[{"$f":"+RevReq_BaseCase!A410","v":"Clause"},null,{"$f":"C409+1","v":2},{"$f":"INDEX(D$55:D$79,$C410,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,6316993.2700902242,8208606.2386670429,null,null,null,{"$f":"P378*$H410*$I410","v":923478.09006340336},910641.01857545495,910641.01857545495,910641.01857545495,865108.96764668205,774044.86578913662,682980.76393159118,591916.66207404574,500852.56021650025,409788.45835895481,318724.35650140932,227660.25464386382,136596.15278631836,45532.050928772878,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10]
[{"$f":"+RevReq_BaseCase!A411","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,201024.68114392564,261090.30511157797,null,null,null,23076.411841713842,37405.577270257236,28658.330857086799,28658.330857086799,27225.414314232457,24359.581228523781,21493.748142815097,18627.915057106416,15762.081971397738,12896.248885689054,10030.415799980372,7164.582714271688,4298.7496285630068,1432.9165428543231,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11]
[{"$f":"+RevReq_BaseCase!A412","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A413","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A414","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A415","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-645357.55703285732,-648326.85760412645,null,null,null,-276684.62802496267,-371642.22957916377,0,0,0,{"$f":"U383*$H415*$I415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A416","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P384*$H416*$I416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A417","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A418","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A419","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A420","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A421","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,{"$f":"U389*$H421*$I421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A422","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-1421519.6248552399,-1493130.9530896454,null,null,null,{"$f":"P390*$H422*$I422","v":-502690.9200239841},-445141.58789468237,-311599.11152627767,-178056.63515787286,-55642.698486835208,0,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10]
[{"$f":"+RevReq_BaseCase!A423","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A424","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A425","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,2389095.1039825818,2606668.8904619119,null,null,null,0,1371926.1369055933,705567.28774646751,403181.30728369573,125994.15852615495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A426","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-676342.44966078817,-701593.4979648866,null,null,null,-301567.60139828938,-179786.9198052123,-125850.8438636486,-71914.767922084895,-22473.364975651511,0,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11]
[{"$f":"+RevReq_BaseCase!A427","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-465814.87286172324,-487129.9639514357,null,null,null,-179941.2528096507,-138062.34208619629,-96643.639460337406,-55224.936834478511,-17257.792760774515,{"$f":"U395*$H427*$I427","v":0},3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11]
[{"$f":"+RevReq_BaseCase!A428","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,{"$f":"P396*$H428*$I428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A429","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A430","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A431","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A432","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A433","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,{"$f":"U401*$H433*$I433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D408","v":"Total Interest Expense"},null,null,null,null,null,null,16580166.111041071,21787148.070820536,null,null,null,{"$f":"SUM(P409:P433)","v":1446904.6583635425},{"$f":"SUM(Q409:Q433)","v":2804419.8379471959},2633722.9231735663,2560234.1976466221,2369757.0710663875,2092911.8457357574,1846686.9227080212,1600461.9996802846,1354237.0766525483,1108012.1536248119,861787.23059707531,615562.30756933882,369337.3845416024,123112.46151386597,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9,-2.3523944303936636E-9]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"+RevReq_BaseCase!A438","v":"Base"},null,{"$f":"C437+1","v":1},{"$f":"INDEX(D$55:D$79,$C438,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C438,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,{"$f":"SUMPRODUCT(O438:AY438,$O$5:$AY$5)","v":32778290.005120002},{"$f":"SUM(O438:AY438)","v":42293244.234557606},null,null,null,{"$f":"P377*$H438*$I438","v":5305071.9186975267},4876884.1031033434,4587326.8875367083,4587326.8875367083,4357960.5431598732,3899227.8544062003,3440495.1656525293,2981762.4768988574,2523029.7881451859,2064297.0993915142,1605564.4106378427,1146831.721884171,688099.03313049953,229366.34437682806,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9,-8.0519588664174085E-9]
[{"$f":"+RevReq_BaseCase!A439","v":"Clause"},null,{"$f":"C438+1","v":2},{"$f":"INDEX(D$55:D$79,$C439,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,19027620.961629014,24725409.930726252,null,null,null,2781638.4018158959,2742971.4411137942,2742971.4411137942,2742971.4411137942,2605822.8690581047,2331525.7249467252,2057228.5808353461,1782931.4367239666,1508634.2926125871,1234337.1485012078,960040.00438982842,685742.86027844902,411445.71616706956,137148.57205569014,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10]
[{"$f":"+RevReq_BaseCase!A440","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,605512.98271120631,786438.60298876325,null,null,null,69509.210933876297,112670.55634194381,86322.690816135073,86322.690816135073,82006.556275328316,73374.287193714816,64742.018112101301,56109.749030487787,47477.479948874286,38845.210867260772,30212.94178564725,21580.672704033732,12948.403622420219,4316.1345408067036,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11]
[{"$f":"+RevReq_BaseCase!A441","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A442","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A443","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,{"$f":"U382*$H443*$I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A444","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1943902.4952085637,-1952846.4220699025,null,null,null,{"$f":"P383*$H444*$I444","v":-833410.77042070578},-1119435.6516491969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A445","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A446","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A447","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A448","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A449","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,{"$f":"U388*$H449*$I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A450","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P389*$H450*$I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A451","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-4281805.5132859517,-4497508.3250421118,null,null,null,-1514171.6760024852,-1340825.4602425289,-938577.82216977037,-536330.18409701146,-167603.18253031588,0,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10]
[{"$f":"+RevReq_BaseCase!A452","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A453","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A454","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,7196271.0954756085,7851632.1768173911,null,null,null,0,4132423.3546347823,2125262.1841043481,1214435.533773913,379511.10430434794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A455","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-2037233.0984328124,-2113292.6026100754,null,null,null,-908361.58412312495,-541542.03078065207,-379079.42154645646,-216616.81231226076,-67692.753847581436,{"$f":"U394*$H455*$I455","v":0},8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11]
[{"$f":"+RevReq_BaseCase!A456","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1403096.1345278888,-1467300.0139174641,null,null,null,{"$f":"P395*$H456*$I456","v":-542006.90224477532},-415862.07266188582,-291103.45086332003,-166344.82906475433,-51982.759082735654,0,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10]
[{"$f":"+RevReq_BaseCase!A457","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A458","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A459","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A460","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A461","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,{"$f":"U400*$H461*$I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A462","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,{"$f":"P401*$H462*$I462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D437","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,49941657.803480625,65625777.581450477,null,null,null,{"$f":"SUM(P438:P462)","v":4358268.5986562064},{"$f":"SUM(Q438:Q462)","v":8447284.2398595996},7933122.508991438,7711764.7277665231,7138022.3773370227,6304127.8665466402,5562465.7645999771,4820803.6626533121,4079141.5607066476,3337479.4587599831,2595817.3568133186,1854155.2548666545,1112493.15291999,370831.05097332544,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9,-7.0857238024473191E-9]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"+RevReq_BaseCase!A467","v":"Base"},null,{"$f":"C466+1","v":1},{"$f":"INDEX(D$55:D$79,$C467,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C467,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O467:AY467,$O$5:$AY$5)","v":20584819.486324862},{"$f":"SUM(O467:AY467)","v":26560226.232772682},null,null,null,{"$f":"P438*(1/(1-$H467)-1)","v":3331593.8016077676},3062691.1563241594,2880848.7535486943,2880848.7535486943,2736806.3158712597,2448721.440516389,2160636.5651615197,1872551.6898066492,1584466.8144517795,1296381.9390969095,1008297.0637420397,720212.18838716974,432127.31303229992,144042.43767743008,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9,-5.0566432767122765E-9]
[{"$f":"+RevReq_BaseCase!A468","v":"Clause"},null,{"$f":"C467+1","v":2},{"$f":"INDEX(D$55:D$79,$C468,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,11949376.940900926,15527597.689503711,null,null,null,1746873.4448522294,1722590.5305814347,1722590.5305814347,1722590.5305814347,1636461.0040523631,1464201.9509942194,1291942.8979360762,1119683.8448779327,947424.79181978921,775165.73876164586,602906.68570350239,430647.63264535897,258388.57958721547,86129.526529071998,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10]
[{"$f":"+RevReq_BaseCase!A469","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,380263.1389187593,493884.7230002695,null,null,null,43651.897627582883,70757.292810589875,54210.790366014015,54210.790366014015,51500.250847713309,46079.171811111912,40658.092774510507,35237.013737909103,29815.934701307706,24394.855664706298,18973.77662810489,13552.69759150348,8131.6185549020756,2710.5395183006694,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11]
[{"$f":"+RevReq_BaseCase!A470","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A471","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A472","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U443*(1/(1-$H472)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A473","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-1220773.9316674049,-1226390.7322970533,null,null,null,{"$f":"P444*(1/(1-$H473)-1)","v":-523383.3206182943},-703007.41167875903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A474","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A475","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A476","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A477","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A478","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U449*(1/(1-$H478)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A479","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P450*(1/(1-$H479)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A480","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-2688980.8331299247,-2824442.5500773215,null,null,null,-950902.27760351438,-842040.57189834036,-589428.40032883838,-336816.22875933611,-105255.0714872924,0,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10]
[{"$f":"+RevReq_BaseCase!A481","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A482","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A483","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,4519269.9634997407,4930837.7895112876,null,null,null,0,2595168.5943025923,1334668.1115478263,762667.49231304356,238333.59134782618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A484","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,-1279385.7024346073,-1327151.1948829251,null,null,null,-570452.55364346027,-340089.27696155728,-238062.4938730901,-136035.71078462288,-42511.159620194616,{"$f":"U455*(1/(1-$H484)-1)","v":0},5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11]
[{"$f":"+RevReq_BaseCase!A485","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,-881146.65672630537,-921466.7975069799,null,null,null,{"$f":"P456*(1/(1-$H485)-1)","v":-340381.21699783817},-261162.05865579564,-182813.44105905693,-104464.82346231827,-32645.257331974408,0,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11]
[{"$f":"+RevReq_BaseCase!A486","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A487","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A488","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A489","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A490","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U461*(1/(1-$H490)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A491","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,{"$f":"P462*(1/(1-$H491)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D466","v":"Total Income Tax"},null,null,null,null,null,null,31363442.405686051,41213095.160023585,null,null,null,{"$f":"SUM(P467:P491)","v":2736999.7752244729},{"$f":"SUM(Q467:Q491)","v":5304908.2548243245},4982013.8507829839,4843000.8038029093,4482689.6736796992,3959002.5633217203,3493237.555872106,3027472.5484224907,2561707.5409728764,2095942.5335232618,1630177.5260736474,1164412.5186240324,698647.5111744178,232882.50372480313,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9,-4.4498460835068026E-9]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"+RevReq_BaseCase!A496","v":"Base"},null,{"$f":"C495+1","v":1},{"$f":"INDEX(D$55:D$79,$C496,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C496,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,{"$f":"SUMPRODUCT(O496:AY496,$O$5:$AY$5)","v":64245197.051679783},{"$f":"SUM(O496:AY496)","v":82894434.376520395},null,null,null,{"$f":"P409+P438+P467","v":10397900.279020606},9558655.4439886473,8991125.5219302233,8991125.5219302233,8541569.2458337117,7642456.6936406866,6743344.1414476642,5844231.5892546391,4945119.0370616158,4046006.4848685912,3146893.9326755679,2247781.3804825442,1348668.8282895202,449556.27609649673,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8,-1.5781777632213395E-8]
[{"$f":"+RevReq_BaseCase!A497","v":"Clause"},null,{"$f":"C496+1","v":2},{"$f":"INDEX(D$55:D$79,$C497,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,37293991.172620177,48461613.858897001,null,null,null,5451989.9367315285,5376202.9902706835,5376202.9902706835,5376202.9902706835,5107392.8407571502,4569772.5417300817,4032152.2427030131,3494531.943675945,2956911.6446488765,2419291.3456218084,1881671.0465947404,1344050.7475676718,806430.44854060339,268810.14951353497,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10]
[{"$f":"+RevReq_BaseCase!A498","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,1186800.8027738912,1541413.6311006143,null,null,null,136237.52040317302,220833.42642279092,169191.8120392359,169191.8120392359,160732.22143727407,143813.0402333505,126893.85902942691,109974.6778255033,93055.496621579732,76136.315417656122,59217.134213732512,42297.953009808902,25378.771805885299,8459.5906019616959,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10]
[{"$f":"+RevReq_BaseCase!A499","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A500","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A501","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U414+U443+U472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A502","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-3810033.9839088265,-3827564.0119710825,null,null,null,{"$f":"P415+P444+P473","v":-1633478.7190639628},-2194085.2929071197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A503","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A504","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A505","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A506","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A507","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U420+U449+U478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A508","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P421+P450+P479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A509","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-8392305.9712711163,-8815081.8282090854,null,null,null,-2967764.8736299835,-2628007.6200355515,-1839605.3340248866,-1051203.0480142203,-328500.95250444347,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"+RevReq_BaseCase!A510","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A511","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A512","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,14104636.162957929,15389138.856790591,null,null,null,0,8099518.0858429689,4165497.583398642,2380284.3333706525,743838.854178329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A513","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-3992961.2505282075,-4142037.2954578875,null,null,null,-1780381.7391648744,-1061418.2275474216,-742992.75928319513,-424567.29101896851,-132677.27844342755,{"$f":"U426+U455+U484","v":0},1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"+RevReq_BaseCase!A514","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-2750057.6641159174,-2875896.7753758924,null,null,null,{"$f":"P427+P456+P485","v":-1062329.3720522642},-815086.47340387781,-570560.5313827144,-326034.5893615511,-101885.80917548458,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"+RevReq_BaseCase!A515","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A516","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A517","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A518","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A519","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,{"$f":"U432+U461+U490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A520","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,{"$f":"P433+P462+P491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D495","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,97885266.320207745,128626020.81229469,null,null,null,{"$f":"SUM(P496:P520)","v":8542173.0322442241},{"$f":"SUM(Q496:Q520)","v":16556612.332631119},15548859.282947987,15114999.729216056,13990469.122083111,12356042.27560412,10902390.243180104,9448738.2107560877,7995086.1783320736,6541434.1459080558,5087782.1134840418,3634130.0810600254,2180478.0486360095,726826.01621199446,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8,-1.3887964316347787E-8]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$377:P$401,$H$496:$H$520)-P521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,{"$f":"C530+1","v":1},{"$f":"INDEX(D$55:D$79,$C531,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C531,1)","v":"Capital"},4,null,{"$f":"YEAR(I531)","v":2016},{"$f":"I174","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O531:AY531,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O531:AY531)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N531:N531))*IF($F531>=5,O$3>=YEAR($I531),1)*($F531>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N531:O531))*IF($F531>=5,P$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N531:P531))*IF($F531>=5,Q$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N531:Q531))*IF($F531>=5,R$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N531:R531))*IF($F531>=5,S$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N531:S531))*IF($F531>=5,T$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N531:T531))*IF($F531>=5,U$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N531:U531))*IF($F531>=5,V$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N531:V531))*IF($F531>=5,W$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N531:W531))*IF($F531>=5,X$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N531:X531))*IF($F531>=5,Y$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N531:Y531))*IF($F531>=5,Z$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N531:Z531))*IF($F531>=5,AA$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N531:AA531))*IF($F531>=5,AB$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N531:AB531))*IF($F531>=5,AC$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N531:AC531))*IF($F531>=5,AD$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N531:AD531))*IF($F531>=5,AE$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N531:AE531))*IF($F531>=5,AF$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N531:AF531))*IF($F531>=5,AG$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N531:AG531))*IF($F531>=5,AH$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N531:AH531))*IF($F531>=5,AI$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N531:AI531))*IF($F531>=5,AJ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N531:AJ531))*IF($F531>=5,AK$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N531:AK531))*IF($F531>=5,AL$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N531:AL531))*IF($F531>=5,AM$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N531:AM531))*IF($F531>=5,AN$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N531:AN531))*IF($F531>=5,AO$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N531:AO531))*IF($F531>=5,AP$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N531:AP531))*IF($F531>=5,AQ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N531:AQ531))*IF($F531>=5,AR$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N531:AR531))*IF($F531>=5,AS$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N531:AS531))*IF($F531>=5,AT$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N531:AT531))*IF($F531>=5,AU$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N531:AU531))*IF($F531>=5,AV$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N531:AV531))*IF($F531>=5,AW$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N531:AW531))*IF($F531>=5,AX$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N531:AX531))*IF($F531>=5,AY$3>=YEAR($I531),1)*($F531>=3)","v":0}]
[null,null,{"$f":"C531+1","v":2},{"$f":"INDEX(D$55:D$79,$C532,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I532)","v":2017},"2017-07-01",null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N532:N532))*IF($F532>=5,O$3>=YEAR($I532),1)*($F532>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N532:O532))*IF($F532>=5,P$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N532:P532))*IF($F532>=5,Q$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N532:Q532))*IF($F532>=5,R$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N532:R532))*IF($F532>=5,S$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N532:S532))*IF($F532>=5,T$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N532:T532))*IF($F532>=5,U$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N532:U532))*IF($F532>=5,V$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N532:V532))*IF($F532>=5,W$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N532:W532))*IF($F532>=5,X$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N532:X532))*IF($F532>=5,Y$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N532:Y532))*IF($F532>=5,Z$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N532:Z532))*IF($F532>=5,AA$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N532:AA532))*IF($F532>=5,AB$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N532:AB532))*IF($F532>=5,AC$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N532:AC532))*IF($F532>=5,AD$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N532:AD532))*IF($F532>=5,AE$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N532:AE532))*IF($F532>=5,AF$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N532:AF532))*IF($F532>=5,AG$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N532:AG532))*IF($F532>=5,AH$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N532:AH532))*IF($F532>=5,AI$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N532:AI532))*IF($F532>=5,AJ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N532:AJ532))*IF($F532>=5,AK$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N532:AK532))*IF($F532>=5,AL$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N532:AL532))*IF($F532>=5,AM$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N532:AM532))*IF($F532>=5,AN$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N532:AN532))*IF($F532>=5,AO$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N532:AO532))*IF($F532>=5,AP$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N532:AP532))*IF($F532>=5,AQ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N532:AQ532))*IF($F532>=5,AR$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N532:AR532))*IF($F532>=5,AS$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N532:AS532))*IF($F532>=5,AT$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N532:AT532))*IF($F532>=5,AU$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N532:AU532))*IF($F532>=5,AV$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N532:AV532))*IF($F532>=5,AW$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N532:AW532))*IF($F532>=5,AX$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N532:AX532))*IF($F532>=5,AY$3>=YEAR($I532),1)*($F532>=3)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2017,"2017-07-01",null,2341311.0905811223,2257200,null,null,{"$f":"(SUM($N115:O115)-SUM($N533:N533))*IF($F533>=5,O$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N533:O533))*IF($F533>=5,P$3>=YEAR($I533),1)*($F533>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N533:P533))*IF($F533>=5,Q$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:R115)-SUM($N533:Q533))*IF($F533>=5,R$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:S115)-SUM($N533:R533))*IF($F533>=5,S$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:T115)-SUM($N533:S533))*IF($F533>=5,T$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:U115)-SUM($N533:T533))*IF($F533>=5,U$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:V115)-SUM($N533:U533))*IF($F533>=5,V$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:W115)-SUM($N533:V533))*IF($F533>=5,W$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:X115)-SUM($N533:W533))*IF($F533>=5,X$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:Y115)-SUM($N533:X533))*IF($F533>=5,Y$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:Z115)-SUM($N533:Y533))*IF($F533>=5,Z$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AA115)-SUM($N533:Z533))*IF($F533>=5,AA$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AB115)-SUM($N533:AA533))*IF($F533>=5,AB$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AC115)-SUM($N533:AB533))*IF($F533>=5,AC$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AD115)-SUM($N533:AC533))*IF($F533>=5,AD$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AE115)-SUM($N533:AD533))*IF($F533>=5,AE$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AF115)-SUM($N533:AE533))*IF($F533>=5,AF$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AG115)-SUM($N533:AF533))*IF($F533>=5,AG$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AH115)-SUM($N533:AG533))*IF($F533>=5,AH$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AI115)-SUM($N533:AH533))*IF($F533>=5,AI$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AJ115)-SUM($N533:AI533))*IF($F533>=5,AJ$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AK115)-SUM($N533:AJ533))*IF($F533>=5,AK$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AL115)-SUM($N533:AK533))*IF($F533>=5,AL$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AM115)-SUM($N533:AL533))*IF($F533>=5,AM$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AN115)-SUM($N533:AM533))*IF($F533>=5,AN$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AO115)-SUM($N533:AN533))*IF($F533>=5,AO$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AP115)-SUM($N533:AO533))*IF($F533>=5,AP$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AQ115)-SUM($N533:AP533))*IF($F533>=5,AQ$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AR115)-SUM($N533:AQ533))*IF($F533>=5,AR$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AS115)-SUM($N533:AR533))*IF($F533>=5,AS$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AT115)-SUM($N533:AS533))*IF($F533>=5,AT$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AU115)-SUM($N533:AT533))*IF($F533>=5,AU$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AV115)-SUM($N533:AU533))*IF($F533>=5,AV$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AW115)-SUM($N533:AV533))*IF($F533>=5,AW$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AX115)-SUM($N533:AW533))*IF($F533>=5,AX$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AY115)-SUM($N533:AX533))*IF($F533>=5,AY$3>=YEAR($I533),1)*($F533>=3)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N116:O116)-SUM($N534:N534))*IF($F534>=5,O$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N534:O534))*IF($F534>=5,P$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N534:P534))*IF($F534>=5,Q$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:R116)-SUM($N534:Q534))*IF($F534>=5,R$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:S116)-SUM($N534:R534))*IF($F534>=5,S$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:T116)-SUM($N534:S534))*IF($F534>=5,T$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:U116)-SUM($N534:T534))*IF($F534>=5,U$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:V116)-SUM($N534:U534))*IF($F534>=5,V$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:W116)-SUM($N534:V534))*IF($F534>=5,W$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:X116)-SUM($N534:W534))*IF($F534>=5,X$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Y116)-SUM($N534:X534))*IF($F534>=5,Y$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Z116)-SUM($N534:Y534))*IF($F534>=5,Z$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AA116)-SUM($N534:Z534))*IF($F534>=5,AA$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AB116)-SUM($N534:AA534))*IF($F534>=5,AB$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AC116)-SUM($N534:AB534))*IF($F534>=5,AC$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AD116)-SUM($N534:AC534))*IF($F534>=5,AD$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AE116)-SUM($N534:AD534))*IF($F534>=5,AE$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AF116)-SUM($N534:AE534))*IF($F534>=5,AF$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AG116)-SUM($N534:AF534))*IF($F534>=5,AG$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AH116)-SUM($N534:AG534))*IF($F534>=5,AH$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AI116)-SUM($N534:AH534))*IF($F534>=5,AI$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AJ116)-SUM($N534:AI534))*IF($F534>=5,AJ$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AK116)-SUM($N534:AJ534))*IF($F534>=5,AK$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AL116)-SUM($N534:AK534))*IF($F534>=5,AL$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AM116)-SUM($N534:AL534))*IF($F534>=5,AM$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AN116)-SUM($N534:AM534))*IF($F534>=5,AN$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AO116)-SUM($N534:AN534))*IF($F534>=5,AO$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AP116)-SUM($N534:AO534))*IF($F534>=5,AP$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AQ116)-SUM($N534:AP534))*IF($F534>=5,AQ$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AR116)-SUM($N534:AQ534))*IF($F534>=5,AR$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AS116)-SUM($N534:AR534))*IF($F534>=5,AS$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AT116)-SUM($N534:AS534))*IF($F534>=5,AT$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AU116)-SUM($N534:AT534))*IF($F534>=5,AU$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AV116)-SUM($N534:AU534))*IF($F534>=5,AV$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AW116)-SUM($N534:AV534))*IF($F534>=5,AW$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AX116)-SUM($N534:AW534))*IF($F534>=5,AX$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AY116)-SUM($N534:AX534))*IF($F534>=5,AY$3>=YEAR($I534),1)*($F534>=3)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N535:N535))*IF($F535>=5,O$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N535:O535))*IF($F535>=5,P$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N535:P535))*IF($F535>=5,Q$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N535:Q535))*IF($F535>=5,R$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N535:R535))*IF($F535>=5,S$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N535:S535))*IF($F535>=5,T$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N535:T535))*IF($F535>=5,U$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N535:U535))*IF($F535>=5,V$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N535:V535))*IF($F535>=5,W$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N535:W535))*IF($F535>=5,X$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N535:X535))*IF($F535>=5,Y$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N535:Y535))*IF($F535>=5,Z$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N535:Z535))*IF($F535>=5,AA$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N535:AA535))*IF($F535>=5,AB$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N535:AB535))*IF($F535>=5,AC$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N535:AC535))*IF($F535>=5,AD$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N535:AD535))*IF($F535>=5,AE$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N535:AE535))*IF($F535>=5,AF$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N535:AF535))*IF($F535>=5,AG$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N535:AG535))*IF($F535>=5,AH$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N535:AH535))*IF($F535>=5,AI$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N535:AI535))*IF($F535>=5,AJ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N535:AJ535))*IF($F535>=5,AK$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N535:AK535))*IF($F535>=5,AL$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N535:AL535))*IF($F535>=5,AM$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N535:AM535))*IF($F535>=5,AN$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N535:AN535))*IF($F535>=5,AO$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N535:AO535))*IF($F535>=5,AP$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N535:AP535))*IF($F535>=5,AQ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N535:AQ535))*IF($F535>=5,AR$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N535:AR535))*IF($F535>=5,AS$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N535:AS535))*IF($F535>=5,AT$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N535:AT535))*IF($F535>=5,AU$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N535:AU535))*IF($F535>=5,AV$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N535:AV535))*IF($F535>=5,AW$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N535:AW535))*IF($F535>=5,AX$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N535:AX535))*IF($F535>=5,AY$3>=YEAR($I535),1)*($F535>=3)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N536:N536))*IF($F536>=5,O$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N536:O536))*IF($F536>=5,P$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N536:P536))*IF($F536>=5,Q$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N536:Q536))*IF($F536>=5,R$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N536:R536))*IF($F536>=5,S$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N536:S536))*IF($F536>=5,T$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N536:T536))*IF($F536>=5,U$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N536:U536))*IF($F536>=5,V$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N536:V536))*IF($F536>=5,W$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N536:W536))*IF($F536>=5,X$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N536:X536))*IF($F536>=5,Y$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N536:Y536))*IF($F536>=5,Z$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N536:Z536))*IF($F536>=5,AA$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N536:AA536))*IF($F536>=5,AB$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N536:AB536))*IF($F536>=5,AC$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N536:AC536))*IF($F536>=5,AD$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N536:AD536))*IF($F536>=5,AE$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N536:AE536))*IF($F536>=5,AF$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N536:AF536))*IF($F536>=5,AG$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N536:AG536))*IF($F536>=5,AH$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N536:AH536))*IF($F536>=5,AI$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N536:AI536))*IF($F536>=5,AJ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N536:AJ536))*IF($F536>=5,AK$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N536:AK536))*IF($F536>=5,AL$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N536:AL536))*IF($F536>=5,AM$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N536:AM536))*IF($F536>=5,AN$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N536:AN536))*IF($F536>=5,AO$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N536:AO536))*IF($F536>=5,AP$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N536:AP536))*IF($F536>=5,AQ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N536:AQ536))*IF($F536>=5,AR$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N536:AR536))*IF($F536>=5,AS$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N536:AS536))*IF($F536>=5,AT$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N536:AT536))*IF($F536>=5,AU$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N536:AU536))*IF($F536>=5,AV$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N536:AV536))*IF($F536>=5,AW$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N536:AW536))*IF($F536>=5,AX$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N536:AX536))*IF($F536>=5,AY$3>=YEAR($I536),1)*($F536>=3)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},"2018-01-01",null,21269503.89317577,22057669,null,null,{"$f":"IF(O$3=$H537,SUM(-$O180:O180,$O238:O238),0)","v":0},{"$f":"IF(P$3=$H537,SUM(-$O180:P180,$O238:P238),0)","v":0},{"$f":"IF(Q$3=$H537,SUM(-$O180:Q180,$O238:Q238),0)","v":22057669},{"$f":"IF(R$3=$H537,SUM(-$O180:R180,$O238:R238),0)","v":0},{"$f":"IF(S$3=$H537,SUM(-$O180:S180,$O238:S238),0)","v":0},{"$f":"IF(T$3=$H537,SUM(-$O180:T180,$O238:T238),0)","v":0},{"$f":"IF(U$3=$H537,SUM(-$O180:U180,$O238:U238),0)","v":0},{"$f":"IF(V$3=$H537,SUM(-$O180:V180,$O238:V238),0)","v":0},{"$f":"IF(W$3=$H537,SUM(-$O180:W180,$O238:W238),0)","v":0},{"$f":"IF(X$3=$H537,SUM(-$O180:X180,$O238:X238),0)","v":0},{"$f":"IF(Y$3=$H537,SUM(-$O180:Y180,$O238:Y238),0)","v":0},{"$f":"IF(Z$3=$H537,SUM(-$O180:Z180,$O238:Z238),0)","v":0},{"$f":"IF(AA$3=$H537,SUM(-$O180:AA180,$O238:AA238),0)","v":0},{"$f":"IF(AB$3=$H537,SUM(-$O180:AB180,$O238:AB238),0)","v":0},{"$f":"IF(AC$3=$H537,SUM(-$O180:AC180,$O238:AC238),0)","v":0},{"$f":"IF(AD$3=$H537,SUM(-$O180:AD180,$O238:AD238),0)","v":0},{"$f":"IF(AE$3=$H537,SUM(-$O180:AE180,$O238:AE238),0)","v":0},{"$f":"IF(AF$3=$H537,SUM(-$O180:AF180,$O238:AF238),0)","v":0},{"$f":"IF(AG$3=$H537,SUM(-$O180:AG180,$O238:AG238),0)","v":0},{"$f":"IF(AH$3=$H537,SUM(-$O180:AH180,$O238:AH238),0)","v":0},{"$f":"IF(AI$3=$H537,SUM(-$O180:AI180,$O238:AI238),0)","v":0},{"$f":"IF(AJ$3=$H537,SUM(-$O180:AJ180,$O238:AJ238),0)","v":0},{"$f":"IF(AK$3=$H537,SUM(-$O180:AK180,$O238:AK238),0)","v":0},{"$f":"IF(AL$3=$H537,SUM(-$O180:AL180,$O238:AL238),0)","v":0},{"$f":"IF(AM$3=$H537,SUM(-$O180:AM180,$O238:AM238),0)","v":0},{"$f":"IF(AN$3=$H537,SUM(-$O180:AN180,$O238:AN238),0)","v":0},{"$f":"IF(AO$3=$H537,SUM(-$O180:AO180,$O238:AO238),0)","v":0},{"$f":"IF(AP$3=$H537,SUM(-$O180:AP180,$O238:AP238),0)","v":0},{"$f":"IF(AQ$3=$H537,SUM(-$O180:AQ180,$O238:AQ238),0)","v":0},{"$f":"IF(AR$3=$H537,SUM(-$O180:AR180,$O238:AR238),0)","v":0},{"$f":"IF(AS$3=$H537,SUM(-$O180:AS180,$O238:AS238),0)","v":0},{"$f":"IF(AT$3=$H537,SUM(-$O180:AT180,$O238:AT238),0)","v":0},{"$f":"IF(AU$3=$H537,SUM(-$O180:AU180,$O238:AU238),0)","v":0},{"$f":"IF(AV$3=$H537,SUM(-$O180:AV180,$O238:AV238),0)","v":0},{"$f":"IF(AW$3=$H537,SUM(-$O180:AW180,$O238:AW238),0)","v":0},{"$f":"IF(AX$3=$H537,SUM(-$O180:AX180,$O238:AX238),0)","v":0},{"$f":"IF(AY$3=$H537,SUM(-$O180:AY180,$O238:AY238),0)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"YEAR(I538)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N538:N538))*IF($F538>=5,O$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N538:O538))*IF($F538>=5,P$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N538:P538))*IF($F538>=5,Q$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N538:Q538))*IF($F538>=5,R$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N538:R538))*IF($F538>=5,S$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N538:S538))*IF($F538>=5,T$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N538:T538))*IF($F538>=5,U$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N538:U538))*IF($F538>=5,V$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N538:V538))*IF($F538>=5,W$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N538:W538))*IF($F538>=5,X$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N538:X538))*IF($F538>=5,Y$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N538:Y538))*IF($F538>=5,Z$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N538:Z538))*IF($F538>=5,AA$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N538:AA538))*IF($F538>=5,AB$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N538:AB538))*IF($F538>=5,AC$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N538:AC538))*IF($F538>=5,AD$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N538:AD538))*IF($F538>=5,AE$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N538:AE538))*IF($F538>=5,AF$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N538:AF538))*IF($F538>=5,AG$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N538:AG538))*IF($F538>=5,AH$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N538:AH538))*IF($F538>=5,AI$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N538:AI538))*IF($F538>=5,AJ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N538:AJ538))*IF($F538>=5,AK$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N538:AK538))*IF($F538>=5,AL$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N538:AL538))*IF($F538>=5,AM$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N538:AM538))*IF($F538>=5,AN$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N538:AN538))*IF($F538>=5,AO$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N538:AO538))*IF($F538>=5,AP$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N538:AP538))*IF($F538>=5,AQ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N538:AQ538))*IF($F538>=5,AR$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N538:AR538))*IF($F538>=5,AS$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N538:AS538))*IF($F538>=5,AT$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N538:AT538))*IF($F538>=5,AU$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N538:AU538))*IF($F538>=5,AV$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N538:AV538))*IF($F538>=5,AW$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N538:AW538))*IF($F538>=5,AX$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N538:AX538))*IF($F538>=5,AY$3>=YEAR($I538),1)*($F538>=3)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N539:N539))*IF($F539>=5,O$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N539:O539))*IF($F539>=5,P$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N539:P539))*IF($F539>=5,Q$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N539:Q539))*IF($F539>=5,R$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N539:R539))*IF($F539>=5,S$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N539:S539))*IF($F539>=5,T$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N539:T539))*IF($F539>=5,U$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N539:U539))*IF($F539>=5,V$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N539:V539))*IF($F539>=5,W$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N539:W539))*IF($F539>=5,X$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N539:X539))*IF($F539>=5,Y$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N539:Y539))*IF($F539>=5,Z$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N539:Z539))*IF($F539>=5,AA$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N539:AA539))*IF($F539>=5,AB$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N539:AB539))*IF($F539>=5,AC$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N539:AC539))*IF($F539>=5,AD$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N539:AD539))*IF($F539>=5,AE$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N539:AE539))*IF($F539>=5,AF$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N539:AF539))*IF($F539>=5,AG$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N539:AG539))*IF($F539>=5,AH$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N539:AH539))*IF($F539>=5,AI$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N539:AI539))*IF($F539>=5,AJ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N539:AJ539))*IF($F539>=5,AK$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N539:AK539))*IF($F539>=5,AL$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N539:AL539))*IF($F539>=5,AM$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N539:AM539))*IF($F539>=5,AN$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N539:AN539))*IF($F539>=5,AO$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N539:AO539))*IF($F539>=5,AP$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N539:AP539))*IF($F539>=5,AQ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N539:AQ539))*IF($F539>=5,AR$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N539:AR539))*IF($F539>=5,AS$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N539:AS539))*IF($F539>=5,AT$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N539:AT539))*IF($F539>=5,AU$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N539:AU539))*IF($F539>=5,AV$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N539:AV539))*IF($F539>=5,AW$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N539:AW539))*IF($F539>=5,AX$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N539:AX539))*IF($F539>=5,AY$3>=YEAR($I539),1)*($F539>=3)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N540:N540))*IF($F540>=5,O$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N540:O540))*IF($F540>=5,P$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N540:P540))*IF($F540>=5,Q$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N540:Q540))*IF($F540>=5,R$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N540:R540))*IF($F540>=5,S$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N540:S540))*IF($F540>=5,T$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N540:T540))*IF($F540>=5,U$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N540:U540))*IF($F540>=5,V$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N540:V540))*IF($F540>=5,W$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N540:W540))*IF($F540>=5,X$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N540:X540))*IF($F540>=5,Y$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N540:Y540))*IF($F540>=5,Z$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N540:Z540))*IF($F540>=5,AA$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N540:AA540))*IF($F540>=5,AB$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N540:AB540))*IF($F540>=5,AC$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N540:AC540))*IF($F540>=5,AD$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N540:AD540))*IF($F540>=5,AE$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N540:AE540))*IF($F540>=5,AF$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N540:AF540))*IF($F540>=5,AG$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N540:AG540))*IF($F540>=5,AH$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N540:AH540))*IF($F540>=5,AI$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N540:AI540))*IF($F540>=5,AJ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N540:AJ540))*IF($F540>=5,AK$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N540:AK540))*IF($F540>=5,AL$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N540:AL540))*IF($F540>=5,AM$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N540:AM540))*IF($F540>=5,AN$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N540:AN540))*IF($F540>=5,AO$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N540:AO540))*IF($F540>=5,AP$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N540:AP540))*IF($F540>=5,AQ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N540:AQ540))*IF($F540>=5,AR$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N540:AR540))*IF($F540>=5,AS$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N540:AS540))*IF($F540>=5,AT$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N540:AT540))*IF($F540>=5,AU$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N540:AU540))*IF($F540>=5,AV$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N540:AV540))*IF($F540>=5,AW$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N540:AW540))*IF($F540>=5,AX$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N540:AX540))*IF($F540>=5,AY$3>=YEAR($I540),1)*($F540>=3)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N541:N541))*IF($F541>=5,O$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N541:O541))*IF($F541>=5,P$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N541:P541))*IF($F541>=5,Q$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N541:Q541))*IF($F541>=5,R$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N541:R541))*IF($F541>=5,S$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N541:S541))*IF($F541>=5,T$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N541:T541))*IF($F541>=5,U$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N541:U541))*IF($F541>=5,V$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N541:V541))*IF($F541>=5,W$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N541:W541))*IF($F541>=5,X$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N541:X541))*IF($F541>=5,Y$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N541:Y541))*IF($F541>=5,Z$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N541:Z541))*IF($F541>=5,AA$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N541:AA541))*IF($F541>=5,AB$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N541:AB541))*IF($F541>=5,AC$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N541:AC541))*IF($F541>=5,AD$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N541:AD541))*IF($F541>=5,AE$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N541:AE541))*IF($F541>=5,AF$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N541:AF541))*IF($F541>=5,AG$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N541:AG541))*IF($F541>=5,AH$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N541:AH541))*IF($F541>=5,AI$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N541:AI541))*IF($F541>=5,AJ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N541:AJ541))*IF($F541>=5,AK$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N541:AK541))*IF($F541>=5,AL$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N541:AL541))*IF($F541>=5,AM$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N541:AM541))*IF($F541>=5,AN$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N541:AN541))*IF($F541>=5,AO$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N541:AO541))*IF($F541>=5,AP$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N541:AP541))*IF($F541>=5,AQ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N541:AQ541))*IF($F541>=5,AR$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N541:AR541))*IF($F541>=5,AS$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N541:AS541))*IF($F541>=5,AT$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N541:AT541))*IF($F541>=5,AU$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N541:AU541))*IF($F541>=5,AV$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N541:AV541))*IF($F541>=5,AW$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N541:AW541))*IF($F541>=5,AX$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N541:AX541))*IF($F541>=5,AY$3>=YEAR($I541),1)*($F541>=3)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N542:N542))*IF($F542>=5,O$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N542:O542))*IF($F542>=5,P$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N542:P542))*IF($F542>=5,Q$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N542:Q542))*IF($F542>=5,R$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N542:R542))*IF($F542>=5,S$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N542:S542))*IF($F542>=5,T$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N542:T542))*IF($F542>=5,U$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N542:U542))*IF($F542>=5,V$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N542:V542))*IF($F542>=5,W$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N542:W542))*IF($F542>=5,X$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N542:X542))*IF($F542>=5,Y$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N542:Y542))*IF($F542>=5,Z$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N542:Z542))*IF($F542>=5,AA$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N542:AA542))*IF($F542>=5,AB$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N542:AB542))*IF($F542>=5,AC$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N542:AC542))*IF($F542>=5,AD$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N542:AD542))*IF($F542>=5,AE$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N542:AE542))*IF($F542>=5,AF$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N542:AF542))*IF($F542>=5,AG$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N542:AG542))*IF($F542>=5,AH$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N542:AH542))*IF($F542>=5,AI$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N542:AI542))*IF($F542>=5,AJ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N542:AJ542))*IF($F542>=5,AK$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N542:AK542))*IF($F542>=5,AL$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N542:AL542))*IF($F542>=5,AM$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N542:AM542))*IF($F542>=5,AN$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N542:AN542))*IF($F542>=5,AO$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N542:AO542))*IF($F542>=5,AP$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N542:AP542))*IF($F542>=5,AQ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N542:AQ542))*IF($F542>=5,AR$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N542:AR542))*IF($F542>=5,AS$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N542:AS542))*IF($F542>=5,AT$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N542:AT542))*IF($F542>=5,AU$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N542:AU542))*IF($F542>=5,AV$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N542:AV542))*IF($F542>=5,AW$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N542:AW542))*IF($F542>=5,AX$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N542:AX542))*IF($F542>=5,AY$3>=YEAR($I542),1)*($F542>=3)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N543:N543))*IF($F543>=5,O$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N543:O543))*IF($F543>=5,P$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N543:P543))*IF($F543>=5,Q$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N543:Q543))*IF($F543>=5,R$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N543:R543))*IF($F543>=5,S$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N543:S543))*IF($F543>=5,T$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N543:T543))*IF($F543>=5,U$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N543:U543))*IF($F543>=5,V$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N543:V543))*IF($F543>=5,W$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N543:W543))*IF($F543>=5,X$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N543:X543))*IF($F543>=5,Y$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N543:Y543))*IF($F543>=5,Z$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N543:Z543))*IF($F543>=5,AA$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N543:AA543))*IF($F543>=5,AB$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N543:AB543))*IF($F543>=5,AC$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N543:AC543))*IF($F543>=5,AD$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N543:AD543))*IF($F543>=5,AE$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N543:AE543))*IF($F543>=5,AF$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N543:AF543))*IF($F543>=5,AG$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N543:AG543))*IF($F543>=5,AH$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N543:AH543))*IF($F543>=5,AI$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N543:AI543))*IF($F543>=5,AJ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N543:AJ543))*IF($F543>=5,AK$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N543:AK543))*IF($F543>=5,AL$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N543:AL543))*IF($F543>=5,AM$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N543:AM543))*IF($F543>=5,AN$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N543:AN543))*IF($F543>=5,AO$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N543:AO543))*IF($F543>=5,AP$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N543:AP543))*IF($F543>=5,AQ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N543:AQ543))*IF($F543>=5,AR$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N543:AR543))*IF($F543>=5,AS$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N543:AS543))*IF($F543>=5,AT$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N543:AT543))*IF($F543>=5,AU$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N543:AU543))*IF($F543>=5,AV$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N543:AV543))*IF($F543>=5,AW$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N543:AW543))*IF($F543>=5,AX$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N543:AX543))*IF($F543>=5,AY$3>=YEAR($I543),1)*($F543>=3)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N544:N544))*IF($H544=5,O$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N544:O544))*IF($H544=5,P$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N544:P544))*IF($H544=5,Q$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N544:Q544))*IF($H544=5,R$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N544:R544))*IF($H544=5,S$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N544:S544))*IF($H544=5,T$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N544:T544))*IF($H544=5,U$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N544:U544))*IF($H544=5,V$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N544:V544))*IF($H544=5,W$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N544:W544))*IF($H544=5,X$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N544:X544))*IF($H544=5,Y$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N544:Y544))*IF($H544=5,Z$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N544:Z544))*IF($H544=5,AA$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N544:AA544))*IF($H544=5,AB$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N544:AB544))*IF($H544=5,AC$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N544:AC544))*IF($H544=5,AD$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N544:AD544))*IF($H544=5,AE$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N544:AE544))*IF($H544=5,AF$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N544:AF544))*IF($H544=5,AG$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N544:AG544))*IF($H544=5,AH$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N544:AH544))*IF($H544=5,AI$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N544:AI544))*IF($H544=5,AJ$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N544:AJ544))*IF($H544=5,AK$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N544:AK544))*IF($H544=5,AL$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N544:AL544))*IF($H544=5,AM$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N544:AM544))*IF($H544=5,AN$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N544:AN544))*IF($H544=5,AO$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N544:AO544))*IF($H544=5,AP$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N544:AP544))*IF($H544=5,AQ$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N544:AQ544))*IF($H544=5,AR$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N544:AR544))*IF($H544=5,AS$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N544:AS544))*IF($H544=5,AT$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N544:AT544))*IF($H544=5,AU$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N544:AU544))*IF($H544=5,AV$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N544:AV544))*IF($H544=5,AW$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N544:AW544))*IF($H544=5,AX$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N544:AX544))*IF($H544=5,AY$3>=YEAR($I544),1)*($F604>=3)","v":0}]
[null,null,15,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N545:N545))*IF($F545>=5,O$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N545:O545))*IF($F545>=5,P$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N545:P545))*IF($F545>=5,Q$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N545:Q545))*IF($F545>=5,R$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N545:R545))*IF($F545>=5,S$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N545:S545))*IF($F545>=5,T$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N545:T545))*IF($F545>=5,U$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N545:U545))*IF($F545>=5,V$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N545:V545))*IF($F545>=5,W$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N545:W545))*IF($F545>=5,X$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N545:X545))*IF($F545>=5,Y$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N545:Y545))*IF($F545>=5,Z$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N545:Z545))*IF($F545>=5,AA$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N545:AA545))*IF($F545>=5,AB$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N545:AB545))*IF($F545>=5,AC$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N545:AC545))*IF($F545>=5,AD$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N545:AD545))*IF($F545>=5,AE$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N545:AE545))*IF($F545>=5,AF$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N545:AF545))*IF($F545>=5,AG$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N545:AG545))*IF($F545>=5,AH$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N545:AH545))*IF($F545>=5,AI$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N545:AI545))*IF($F545>=5,AJ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N545:AJ545))*IF($F545>=5,AK$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N545:AK545))*IF($F545>=5,AL$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N545:AL545))*IF($F545>=5,AM$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N545:AM545))*IF($F545>=5,AN$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N545:AN545))*IF($F545>=5,AO$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N545:AO545))*IF($F545>=5,AP$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N545:AP545))*IF($F545>=5,AQ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N545:AQ545))*IF($F545>=5,AR$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N545:AR545))*IF($F545>=5,AS$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N545:AS545))*IF($F545>=5,AT$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N545:AT545))*IF($F545>=5,AU$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N545:AU545))*IF($F545>=5,AV$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N545:AV545))*IF($F545>=5,AW$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N545:AW545))*IF($F545>=5,AX$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N545:AX545))*IF($F545>=5,AY$3>=YEAR($I545),1)*($F545>=3)","v":0}]
[null,null,16,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N546:N546))*IF($F546>=5,O$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N546:O546))*IF($F546>=5,P$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N546:P546))*IF($F546>=5,Q$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N546:Q546))*IF($F546>=5,R$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N546:R546))*IF($F546>=5,S$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N546:S546))*IF($F546>=5,T$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N546:T546))*IF($F546>=5,U$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N546:U546))*IF($F546>=5,V$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N546:V546))*IF($F546>=5,W$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N546:W546))*IF($F546>=5,X$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N546:X546))*IF($F546>=5,Y$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N546:Y546))*IF($F546>=5,Z$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N546:Z546))*IF($F546>=5,AA$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N546:AA546))*IF($F546>=5,AB$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N546:AB546))*IF($F546>=5,AC$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N546:AC546))*IF($F546>=5,AD$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N546:AD546))*IF($F546>=5,AE$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N546:AE546))*IF($F546>=5,AF$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N546:AF546))*IF($F546>=5,AG$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N546:AG546))*IF($F546>=5,AH$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N546:AH546))*IF($F546>=5,AI$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N546:AI546))*IF($F546>=5,AJ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N546:AJ546))*IF($F546>=5,AK$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N546:AK546))*IF($F546>=5,AL$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N546:AL546))*IF($F546>=5,AM$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N546:AM546))*IF($F546>=5,AN$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N546:AN546))*IF($F546>=5,AO$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N546:AO546))*IF($F546>=5,AP$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N546:AP546))*IF($F546>=5,AQ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N546:AQ546))*IF($F546>=5,AR$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N546:AR546))*IF($F546>=5,AS$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N546:AS546))*IF($F546>=5,AT$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N546:AT546))*IF($F546>=5,AU$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N546:AU546))*IF($F546>=5,AV$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N546:AV546))*IF($F546>=5,AW$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N546:AW546))*IF($F546>=5,AX$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N546:AX546))*IF($F546>=5,AY$3>=YEAR($I546),1)*($F546>=3)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2018,"2018-01-01",null,87169825.240513384,90400000,null,null,{"$f":"(SUM($N129:O129)-SUM($N547:N547))*IF($F547>=5,O$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N547:O547))*IF($F547>=5,P$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N547:P547))*IF($F547>=5,Q$3>=YEAR($I547),1)*($F547>=3)","v":90400000},{"$f":"(SUM($N129:R129)-SUM($N547:Q547))*IF($F547>=5,R$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N547:R547))*IF($F547>=5,S$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N547:S547))*IF($F547>=5,T$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N547:T547))*IF($F547>=5,U$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N547:U547))*IF($F547>=5,V$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N547:V547))*IF($F547>=5,W$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N547:W547))*IF($F547>=5,X$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N547:X547))*IF($F547>=5,Y$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N547:Y547))*IF($F547>=5,Z$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N547:Z547))*IF($F547>=5,AA$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N547:AA547))*IF($F547>=5,AB$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N547:AB547))*IF($F547>=5,AC$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N547:AC547))*IF($F547>=5,AD$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N547:AD547))*IF($F547>=5,AE$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N547:AE547))*IF($F547>=5,AF$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N547:AF547))*IF($F547>=5,AG$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N547:AG547))*IF($F547>=5,AH$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N547:AH547))*IF($F547>=5,AI$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N547:AI547))*IF($F547>=5,AJ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N547:AJ547))*IF($F547>=5,AK$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N547:AK547))*IF($F547>=5,AL$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N547:AL547))*IF($F547>=5,AM$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N547:AM547))*IF($F547>=5,AN$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N547:AN547))*IF($F547>=5,AO$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N547:AO547))*IF($F547>=5,AP$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N547:AP547))*IF($F547>=5,AQ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N547:AQ547))*IF($F547>=5,AR$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N547:AR547))*IF($F547>=5,AS$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N547:AS547))*IF($F547>=5,AT$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N547:AT547))*IF($F547>=5,AU$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N547:AU547))*IF($F547>=5,AV$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N547:AV547))*IF($F547>=5,AW$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N547:AW547))*IF($F547>=5,AX$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N547:AX547))*IF($F547>=5,AY$3>=YEAR($I547),1)*($F547>=3)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N548:N548))*IF($F548>=5,O$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N548:O548))*IF($F548>=5,P$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N548:P548))*IF($F548>=5,Q$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N548:Q548))*IF($F548>=5,R$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N548:R548))*IF($F548>=5,S$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N548:S548))*IF($F548>=5,T$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N548:T548))*IF($F548>=5,U$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N548:U548))*IF($F548>=5,V$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N548:V548))*IF($F548>=5,W$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N548:W548))*IF($F548>=5,X$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N548:X548))*IF($F548>=5,Y$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N548:Y548))*IF($F548>=5,Z$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N548:Z548))*IF($F548>=5,AA$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N548:AA548))*IF($F548>=5,AB$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N548:AB548))*IF($F548>=5,AC$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N548:AC548))*IF($F548>=5,AD$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N548:AD548))*IF($F548>=5,AE$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N548:AE548))*IF($F548>=5,AF$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N548:AF548))*IF($F548>=5,AG$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N548:AG548))*IF($F548>=5,AH$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N548:AH548))*IF($F548>=5,AI$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N548:AI548))*IF($F548>=5,AJ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N548:AJ548))*IF($F548>=5,AK$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N548:AK548))*IF($F548>=5,AL$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N548:AL548))*IF($F548>=5,AM$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N548:AM548))*IF($F548>=5,AN$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N548:AN548))*IF($F548>=5,AO$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N548:AO548))*IF($F548>=5,AP$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N548:AP548))*IF($F548>=5,AQ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N548:AQ548))*IF($F548>=5,AR$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N548:AR548))*IF($F548>=5,AS$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N548:AS548))*IF($F548>=5,AT$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N548:AT548))*IF($F548>=5,AU$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N548:AU548))*IF($F548>=5,AV$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N548:AV548))*IF($F548>=5,AW$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N548:AW548))*IF($F548>=5,AX$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N548:AX548))*IF($F548>=5,AY$3>=YEAR($I548),1)*($F548>=3)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N549:N549))*IF($F549>=5,O$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N549:O549))*IF($F549>=5,P$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N549:P549))*IF($F549>=5,Q$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N549:Q549))*IF($F549>=5,R$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N549:R549))*IF($F549>=5,S$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N549:S549))*IF($F549>=5,T$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N549:T549))*IF($F549>=5,U$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N549:U549))*IF($F549>=5,V$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N549:V549))*IF($F549>=5,W$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N549:W549))*IF($F549>=5,X$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N549:X549))*IF($F549>=5,Y$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N549:Y549))*IF($F549>=5,Z$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N549:Z549))*IF($F549>=5,AA$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N549:AA549))*IF($F549>=5,AB$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N549:AB549))*IF($F549>=5,AC$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N549:AC549))*IF($F549>=5,AD$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N549:AD549))*IF($F549>=5,AE$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N549:AE549))*IF($F549>=5,AF$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N549:AF549))*IF($F549>=5,AG$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N549:AG549))*IF($F549>=5,AH$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N549:AH549))*IF($F549>=5,AI$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N549:AI549))*IF($F549>=5,AJ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N549:AJ549))*IF($F549>=5,AK$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N549:AK549))*IF($F549>=5,AL$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N549:AL549))*IF($F549>=5,AM$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N549:AM549))*IF($F549>=5,AN$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N549:AN549))*IF($F549>=5,AO$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N549:AO549))*IF($F549>=5,AP$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N549:AP549))*IF($F549>=5,AQ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N549:AQ549))*IF($F549>=5,AR$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N549:AR549))*IF($F549>=5,AS$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N549:AS549))*IF($F549>=5,AT$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N549:AT549))*IF($F549>=5,AU$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N549:AU549))*IF($F549>=5,AV$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N549:AV549))*IF($F549>=5,AW$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N549:AW549))*IF($F549>=5,AX$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N549:AX549))*IF($F549>=5,AY$3>=YEAR($I549),1)*($F549>=3)","v":0}]
[null,null,20,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N550:N550))*IF($F550>=5,O$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N550:O550))*IF($F550>=5,P$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N550:P550))*IF($F550>=5,Q$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N550:Q550))*IF($F550>=5,R$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N550:R550))*IF($F550>=5,S$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N550:S550))*IF($F550>=5,T$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N550:T550))*IF($F550>=5,U$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N550:U550))*IF($F550>=5,V$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N550:V550))*IF($F550>=5,W$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N550:W550))*IF($F550>=5,X$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N550:X550))*IF($F550>=5,Y$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N550:Y550))*IF($F550>=5,Z$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N550:Z550))*IF($F550>=5,AA$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N550:AA550))*IF($F550>=5,AB$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N550:AB550))*IF($F550>=5,AC$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N550:AC550))*IF($F550>=5,AD$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N550:AD550))*IF($F550>=5,AE$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N550:AE550))*IF($F550>=5,AF$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N550:AF550))*IF($F550>=5,AG$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N550:AG550))*IF($F550>=5,AH$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N550:AH550))*IF($F550>=5,AI$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N550:AI550))*IF($F550>=5,AJ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N550:AJ550))*IF($F550>=5,AK$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N550:AK550))*IF($F550>=5,AL$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N550:AL550))*IF($F550>=5,AM$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N550:AM550))*IF($F550>=5,AN$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N550:AN550))*IF($F550>=5,AO$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N550:AO550))*IF($F550>=5,AP$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N550:AP550))*IF($F550>=5,AQ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N550:AQ550))*IF($F550>=5,AR$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N550:AR550))*IF($F550>=5,AS$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N550:AS550))*IF($F550>=5,AT$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N550:AT550))*IF($F550>=5,AU$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N550:AU550))*IF($F550>=5,AV$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N550:AV550))*IF($F550>=5,AW$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N550:AW550))*IF($F550>=5,AX$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N550:AX550))*IF($F550>=5,AY$3>=YEAR($I550),1)*($F550>=3)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N551:N551))*IF($F551>=5,O$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N551:O551))*IF($F551>=5,P$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N551:P551))*IF($F551>=5,Q$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N551:Q551))*IF($F551>=5,R$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N551:R551))*IF($F551>=5,S$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N551:S551))*IF($F551>=5,T$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N551:T551))*IF($F551>=5,U$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N551:U551))*IF($F551>=5,V$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N551:V551))*IF($F551>=5,W$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N551:W551))*IF($F551>=5,X$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N551:X551))*IF($F551>=5,Y$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N551:Y551))*IF($F551>=5,Z$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N551:Z551))*IF($F551>=5,AA$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N551:AA551))*IF($F551>=5,AB$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N551:AB551))*IF($F551>=5,AC$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N551:AC551))*IF($F551>=5,AD$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N551:AD551))*IF($F551>=5,AE$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N551:AE551))*IF($F551>=5,AF$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N551:AF551))*IF($F551>=5,AG$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N551:AG551))*IF($F551>=5,AH$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N551:AH551))*IF($F551>=5,AI$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N551:AI551))*IF($F551>=5,AJ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N551:AJ551))*IF($F551>=5,AK$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N551:AK551))*IF($F551>=5,AL$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N551:AL551))*IF($F551>=5,AM$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N551:AM551))*IF($F551>=5,AN$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N551:AN551))*IF($F551>=5,AO$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N551:AO551))*IF($F551>=5,AP$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N551:AP551))*IF($F551>=5,AQ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N551:AQ551))*IF($F551>=5,AR$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N551:AR551))*IF($F551>=5,AS$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N551:AS551))*IF($F551>=5,AT$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N551:AT551))*IF($F551>=5,AU$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N551:AU551))*IF($F551>=5,AV$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N551:AV551))*IF($F551>=5,AW$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N551:AW551))*IF($F551>=5,AX$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N551:AX551))*IF($F551>=5,AY$3>=YEAR($I551),1)*($F551>=3)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N552:N552))*IF($F552>=5,O$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N552:O552))*IF($F552>=5,P$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N552:P552))*IF($F552>=5,Q$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N552:Q552))*IF($F552>=5,R$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N552:R552))*IF($F552>=5,S$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N552:S552))*IF($F552>=5,T$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N552:T552))*IF($F552>=5,U$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N552:U552))*IF($F552>=5,V$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N552:V552))*IF($F552>=5,W$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N552:W552))*IF($F552>=5,X$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N552:X552))*IF($F552>=5,Y$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N552:Y552))*IF($F552>=5,Z$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N552:Z552))*IF($F552>=5,AA$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N552:AA552))*IF($F552>=5,AB$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N552:AB552))*IF($F552>=5,AC$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N552:AC552))*IF($F552>=5,AD$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N552:AD552))*IF($F552>=5,AE$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N552:AE552))*IF($F552>=5,AF$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N552:AF552))*IF($F552>=5,AG$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N552:AG552))*IF($F552>=5,AH$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N552:AH552))*IF($F552>=5,AI$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N552:AI552))*IF($F552>=5,AJ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N552:AJ552))*IF($F552>=5,AK$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N552:AK552))*IF($F552>=5,AL$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N552:AL552))*IF($F552>=5,AM$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N552:AM552))*IF($F552>=5,AN$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N552:AN552))*IF($F552>=5,AO$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N552:AO552))*IF($F552>=5,AP$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N552:AP552))*IF($F552>=5,AQ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N552:AQ552))*IF($F552>=5,AR$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N552:AR552))*IF($F552>=5,AS$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N552:AS552))*IF($F552>=5,AT$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N552:AT552))*IF($F552>=5,AU$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N552:AU552))*IF($F552>=5,AV$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N552:AV552))*IF($F552>=5,AW$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N552:AW552))*IF($F552>=5,AX$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N552:AX552))*IF($F552>=5,AY$3>=YEAR($I552),1)*($F552>=3)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N553:N553))*IF($F553>=5,O$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N553:O553))*IF($F553>=5,P$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N553:P553))*IF($F553>=5,Q$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N553:Q553))*IF($F553>=5,R$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N553:R553))*IF($F553>=5,S$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N553:S553))*IF($F553>=5,T$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N553:T553))*IF($F553>=5,U$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N553:U553))*IF($F553>=5,V$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N553:V553))*IF($F553>=5,W$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N553:W553))*IF($F553>=5,X$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N553:X553))*IF($F553>=5,Y$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N553:Y553))*IF($F553>=5,Z$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N553:Z553))*IF($F553>=5,AA$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N553:AA553))*IF($F553>=5,AB$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N553:AB553))*IF($F553>=5,AC$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N553:AC553))*IF($F553>=5,AD$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N553:AD553))*IF($F553>=5,AE$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N553:AE553))*IF($F553>=5,AF$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N553:AF553))*IF($F553>=5,AG$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N553:AG553))*IF($F553>=5,AH$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N553:AH553))*IF($F553>=5,AI$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N553:AI553))*IF($F553>=5,AJ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N553:AJ553))*IF($F553>=5,AK$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N553:AK553))*IF($F553>=5,AL$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N553:AL553))*IF($F553>=5,AM$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N553:AM553))*IF($F553>=5,AN$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N553:AN553))*IF($F553>=5,AO$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N553:AO553))*IF($F553>=5,AP$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N553:AP553))*IF($F553>=5,AQ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N553:AQ553))*IF($F553>=5,AR$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N553:AR553))*IF($F553>=5,AS$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N553:AS553))*IF($F553>=5,AT$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N553:AT553))*IF($F553>=5,AU$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N553:AU553))*IF($F553>=5,AV$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N553:AV553))*IF($F553>=5,AW$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N553:AW553))*IF($F553>=5,AX$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N553:AX553))*IF($F553>=5,AY$3>=YEAR($I553),1)*($F553>=3)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N554:N554))*IF($F554>=5,O$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N554:O554))*IF($F554>=5,P$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N554:P554))*IF($F554>=5,Q$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N554:Q554))*IF($F554>=5,R$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N554:R554))*IF($F554>=5,S$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N554:S554))*IF($F554>=5,T$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N554:T554))*IF($F554>=5,U$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N554:U554))*IF($F554>=5,V$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N554:V554))*IF($F554>=5,W$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N554:W554))*IF($F554>=5,X$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N554:X554))*IF($F554>=5,Y$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N554:Y554))*IF($F554>=5,Z$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N554:Z554))*IF($F554>=5,AA$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N554:AA554))*IF($F554>=5,AB$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N554:AB554))*IF($F554>=5,AC$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N554:AC554))*IF($F554>=5,AD$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N554:AD554))*IF($F554>=5,AE$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N554:AE554))*IF($F554>=5,AF$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N554:AF554))*IF($F554>=5,AG$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N554:AG554))*IF($F554>=5,AH$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N554:AH554))*IF($F554>=5,AI$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N554:AI554))*IF($F554>=5,AJ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N554:AJ554))*IF($F554>=5,AK$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N554:AK554))*IF($F554>=5,AL$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N554:AL554))*IF($F554>=5,AM$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N554:AM554))*IF($F554>=5,AN$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N554:AN554))*IF($F554>=5,AO$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N554:AO554))*IF($F554>=5,AP$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N554:AP554))*IF($F554>=5,AQ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N554:AQ554))*IF($F554>=5,AR$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N554:AR554))*IF($F554>=5,AS$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N554:AS554))*IF($F554>=5,AT$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N554:AT554))*IF($F554>=5,AU$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N554:AU554))*IF($F554>=5,AV$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N554:AV554))*IF($F554>=5,AW$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N554:AW554))*IF($F554>=5,AX$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N554:AX554))*IF($F554>=5,AY$3>=YEAR($I554),1)*($F554>=3)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N555:N555))*IF($F555>=5,O$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N555:O555))*IF($F555>=5,P$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N555:P555))*IF($F555>=5,Q$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N555:Q555))*IF($F555>=5,R$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N555:R555))*IF($F555>=5,S$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N555:S555))*IF($F555>=5,T$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N555:T555))*IF($F555>=5,U$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N555:U555))*IF($F555>=5,V$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N555:V555))*IF($F555>=5,W$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N555:W555))*IF($F555>=5,X$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N555:X555))*IF($F555>=5,Y$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N555:Y555))*IF($F555>=5,Z$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N555:Z555))*IF($F555>=5,AA$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N555:AA555))*IF($F555>=5,AB$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N555:AB555))*IF($F555>=5,AC$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N555:AC555))*IF($F555>=5,AD$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N555:AD555))*IF($F555>=5,AE$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N555:AE555))*IF($F555>=5,AF$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N555:AF555))*IF($F555>=5,AG$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N555:AG555))*IF($F555>=5,AH$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N555:AH555))*IF($F555>=5,AI$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N555:AI555))*IF($F555>=5,AJ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N555:AJ555))*IF($F555>=5,AK$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N555:AK555))*IF($F555>=5,AL$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N555:AL555))*IF($F555>=5,AM$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N555:AM555))*IF($F555>=5,AN$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N555:AN555))*IF($F555>=5,AO$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N555:AO555))*IF($F555>=5,AP$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N555:AP555))*IF($F555>=5,AQ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N555:AQ555))*IF($F555>=5,AR$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N555:AR555))*IF($F555>=5,AS$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N555:AS555))*IF($F555>=5,AT$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N555:AT555))*IF($F555>=5,AU$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N555:AU555))*IF($F555>=5,AV$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N555:AV555))*IF($F555>=5,AW$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N555:AW555))*IF($F555>=5,AX$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N555:AX555))*IF($F555>=5,AY$3>=YEAR($I555),1)*($F555>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D530","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,null,555803047.9631747,513517532,null,null,{"$f":"SUM(O531:O555)","v":398802663},{"$f":"SUM(P531:P555)","v":2257200},{"$f":"SUM(Q531:Q555)","v":112457669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C559+1","v":1},{"$f":"INDEX(D$55:D$79,$C560,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C560,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O560:AY560,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O560:AY560)","v":343398535},null,null,{"$f":"O531","v":343398535},{"$f":"P531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C560+1","v":2},{"$f":"INDEX(D$55:D$79,$C561,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O532","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2341311.0905811223,2257200,null,null,0,2257200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,21269503.89317577,22057669,null,null,{"$f":"O537","v":0},0,22057669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,"Operating Expense",2,null,null,null,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]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,null,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]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,null,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]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,null,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]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"O547","v":0},0,90400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,null,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]
[null,null,19,"Deferred Interest","Capital",4,null,null,null,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]
[null,null,20,0,"Operating Expense",2,null,null,null,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]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,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]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D559","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,555803047.9631747,513517532,null,null,{"$f":"SUM(O560:O584)","v":398802663},{"$f":"SUM(P560:P584)","v":2257200},{"$f":"SUM(Q560:Q584)","v":112457669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C588+1","v":1},{"$f":"INDEX(D$55:D$79,$C589,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C589,1)","v":"Capital"},4,null,{"$f":"Input!L33","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0}]
[null,null,{"$f":"C589+1","v":2},{"$f":"INDEX(D$55:D$79,$C590,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!L34","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!L35","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!L36","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!L37","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!L38","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!L39","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!L40","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!L41","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!L42","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!L43","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!L44","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!L45","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!L46","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!L47","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!L48","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!L49","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!L50","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!L51","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!L52","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!L53","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!L54","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!L55","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!L56","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!L57","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0}]
[null,null,null,{"$f":"D588","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C617+1","v":1},{"$f":"INDEX(D$55:D$79,$C618,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C618,1)","v":"Capital"},4,null,{"$f":"Input!J33","v":20},null,null,{"$f":"SUMPRODUCT(O618:AY618,$O$5:$AY$5)","v":1.0864157411087116},{"$f":"SUM(O618:AY618)","v":1.0000000000000002},null,null,{"$f":"+RevReq_BaseCase!O618","v":0.93490900304988511},{"$f":"+RevReq_BaseCase!P618","v":5.2220411312368254E-3},{"$f":"+RevReq_BaseCase!Q618","v":5.116590447725459E-3},{"$f":"+RevReq_BaseCase!R618","v":5.0131489267471862E-3},{"$f":"+RevReq_BaseCase!S618","v":4.9206366174552683E-3},{"$f":"+RevReq_BaseCase!T618","v":4.8065415205018778E-3},{"$f":"+RevReq_BaseCase!U618","v":4.7232982399417383E-3},{"$f":"+RevReq_BaseCase!V618","v":4.631624096031353E-3},{"$f":"+RevReq_BaseCase!W618","v":4.5041121917637136E-3},{"$f":"+RevReq_BaseCase!X618","v":4.3249935912347982E-3},{"$f":"+RevReq_BaseCase!Y618","v":4.0994129229808456E-3},{"$f":"+RevReq_BaseCase!Z618","v":3.7586367368494882E-3},{"$f":"+RevReq_BaseCase!AA618","v":3.4800967134805696E-3},{"$f":"+RevReq_BaseCase!AB618","v":2.2697475581380691E-3},{"$f":"+RevReq_BaseCase!AC618","v":1.1472452199122157E-3},{"$f":"+RevReq_BaseCase!AD618","v":1.0886831160313397E-3},{"$f":"+RevReq_BaseCase!AE618","v":1.0318056133027038E-3},{"$f":"+RevReq_BaseCase!AF618","v":9.9549741296917397E-4},{"$f":"+RevReq_BaseCase!AG618","v":5.362778531120923E-4},{"$f":"+RevReq_BaseCase!AH618","v":5.9643620640233303E-5},{"$f":"+RevReq_BaseCase!AI618","v":1.25686172115099E-5},{"$f":"+RevReq_BaseCase!AJ618","v":6.2857173277019926E-6},{"$f":"+RevReq_BaseCase!AK618","v":0},{"$f":"+RevReq_BaseCase!AL618","v":0},{"$f":"+RevReq_BaseCase!AM618","v":0},{"$f":"+RevReq_BaseCase!AN618","v":0},{"$f":"+RevReq_BaseCase!AO618","v":0},{"$f":"+RevReq_BaseCase!AP618","v":0},{"$f":"+RevReq_BaseCase!AQ618","v":0},{"$f":"+RevReq_BaseCase!AR618","v":0},{"$f":"+RevReq_BaseCase!AS618","v":0},{"$f":"+RevReq_BaseCase!AT618","v":0},{"$f":"+RevReq_BaseCase!AU618","v":0},{"$f":"+RevReq_BaseCase!AV618","v":0},{"$f":"+RevReq_BaseCase!AW618","v":0},{"$f":"+RevReq_BaseCase!AX618","v":0},{"$f":"+RevReq_BaseCase!AY618","v":3.3421090855205978E-3}]
[null,null,{"$f":"C618+1","v":2},{"$f":"INDEX(D$55:D$79,$C619,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!J34","v":20},null,null,1.0864157411087116,1.0000000000000002,null,null,{"$f":"+RevReq_BaseCase!O619","v":0.93490900304988511},{"$f":"+RevReq_BaseCase!P619","v":5.2220411312368254E-3},{"$f":"+RevReq_BaseCase!Q619","v":5.116590447725459E-3},{"$f":"+RevReq_BaseCase!R619","v":5.0131489267471862E-3},{"$f":"+RevReq_BaseCase!S619","v":4.9206366174552683E-3},{"$f":"+RevReq_BaseCase!T619","v":4.8065415205018778E-3},{"$f":"+RevReq_BaseCase!U619","v":4.7232982399417383E-3},{"$f":"+RevReq_BaseCase!V619","v":4.631624096031353E-3},{"$f":"+RevReq_BaseCase!W619","v":4.5041121917637136E-3},{"$f":"+RevReq_BaseCase!X619","v":4.3249935912347982E-3},{"$f":"+RevReq_BaseCase!Y619","v":4.0994129229808456E-3},{"$f":"+RevReq_BaseCase!Z619","v":3.7586367368494882E-3},{"$f":"+RevReq_BaseCase!AA619","v":3.4800967134805696E-3},{"$f":"+RevReq_BaseCase!AB619","v":2.2697475581380691E-3},{"$f":"+RevReq_BaseCase!AC619","v":1.1472452199122157E-3},{"$f":"+RevReq_BaseCase!AD619","v":1.0886831160313397E-3},{"$f":"+RevReq_BaseCase!AE619","v":1.0318056133027038E-3},{"$f":"+RevReq_BaseCase!AF619","v":9.9549741296917397E-4},{"$f":"+RevReq_BaseCase!AG619","v":5.362778531120923E-4},{"$f":"+RevReq_BaseCase!AH619","v":5.9643620640233303E-5},{"$f":"+RevReq_BaseCase!AI619","v":1.25686172115099E-5},{"$f":"+RevReq_BaseCase!AJ619","v":6.2857173277019926E-6},{"$f":"+RevReq_BaseCase!AK619","v":0},{"$f":"+RevReq_BaseCase!AL619","v":0},{"$f":"+RevReq_BaseCase!AM619","v":0},{"$f":"+RevReq_BaseCase!AN619","v":0},{"$f":"+RevReq_BaseCase!AO619","v":0},{"$f":"+RevReq_BaseCase!AP619","v":0},{"$f":"+RevReq_BaseCase!AQ619","v":0},{"$f":"+RevReq_BaseCase!AR619","v":0},{"$f":"+RevReq_BaseCase!AS619","v":0},{"$f":"+RevReq_BaseCase!AT619","v":0},{"$f":"+RevReq_BaseCase!AU619","v":0},{"$f":"+RevReq_BaseCase!AV619","v":0},{"$f":"+RevReq_BaseCase!AW619","v":0},{"$f":"+RevReq_BaseCase!AX619","v":0},{"$f":"+RevReq_BaseCase!AY619","v":3.3421090855205978E-3}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!J35","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!J36","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!J37","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!J38","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!J39","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!J40","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!J41","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!J42","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!J43","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!J44","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!J45","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!J46","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!J47","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!J48","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!J49","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!J50","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!J51","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!J52","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!J53","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!J54","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!J55","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!J56","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!J57","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0}]
[null,null,null,{"$f":"D617","v":"Tax Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"Input!$O$73","v":2018},{"$f":"Input!$O$74","v":1},null,null,null,null,null,{"$f":"IF(O$3>=$H645,MIN(1/$I645,1-SUM($N645:N645)),0)","v":0},{"$f":"IF(P$3>=$H645,MIN(1/$I645,1-SUM($N645:O645)),0)","v":0},{"$f":"IF(Q$3>=$H645,MIN(1/$I645,1-SUM($N645:P645)),0)","v":1},{"$f":"IF(R$3>=$H645,MIN(1/$I645,1-SUM($N645:Q645)),0)","v":0},{"$f":"IF(S$3>=$H645,MIN(1/$I645,1-SUM($N645:R645)),0)","v":0},{"$f":"IF(T$3>=$H645,MIN(1/$I645,1-SUM($N645:S645)),0)","v":0},{"$f":"IF(U$3>=$H645,MIN(1/$I645,1-SUM($N645:T645)),0)","v":0},{"$f":"IF(V$3>=$H645,MIN(1/$I645,1-SUM($N645:U645)),0)","v":0},{"$f":"IF(W$3>=$H645,MIN(1/$I645,1-SUM($N645:V645)),0)","v":0},{"$f":"IF(X$3>=$H645,MIN(1/$I645,1-SUM($N645:W645)),0)","v":0},{"$f":"IF(Y$3>=$H645,MIN(1/$I645,1-SUM($N645:X645)),0)","v":0},{"$f":"IF(Z$3>=$H645,MIN(1/$I645,1-SUM($N645:Y645)),0)","v":0},{"$f":"IF(AA$3>=$H645,MIN(1/$I645,1-SUM($N645:Z645)),0)","v":0},{"$f":"IF(AB$3>=$H645,MIN(1/$I645,1-SUM($N645:AA645)),0)","v":0},{"$f":"IF(AC$3>=$H645,MIN(1/$I645,1-SUM($N645:AB645)),0)","v":0},{"$f":"IF(AD$3>=$H645,MIN(1/$I645,1-SUM($N645:AC645)),0)","v":0},{"$f":"IF(AE$3>=$H645,MIN(1/$I645,1-SUM($N645:AD645)),0)","v":0},{"$f":"IF(AF$3>=$H645,MIN(1/$I645,1-SUM($N645:AE645)),0)","v":0},{"$f":"IF(AG$3>=$H645,MIN(1/$I645,1-SUM($N645:AF645)),0)","v":0},{"$f":"IF(AH$3>=$H645,MIN(1/$I645,1-SUM($N645:AG645)),0)","v":0},{"$f":"IF(AI$3>=$H645,MIN(1/$I645,1-SUM($N645:AH645)),0)","v":0},{"$f":"IF(AJ$3>=$H645,MIN(1/$I645,1-SUM($N645:AI645)),0)","v":0},{"$f":"IF(AK$3>=$H645,MIN(1/$I645,1-SUM($N645:AJ645)),0)","v":0},{"$f":"IF(AL$3>=$H645,MIN(1/$I645,1-SUM($N645:AK645)),0)","v":0},{"$f":"IF(AM$3>=$H645,MIN(1/$I645,1-SUM($N645:AL645)),0)","v":0},{"$f":"IF(AN$3>=$H645,MIN(1/$I645,1-SUM($N645:AM645)),0)","v":0},{"$f":"IF(AO$3>=$H645,MIN(1/$I645,1-SUM($N645:AN645)),0)","v":0},{"$f":"IF(AP$3>=$H645,MIN(1/$I645,1-SUM($N645:AO645)),0)","v":0},{"$f":"IF(AQ$3>=$H645,MIN(1/$I645,1-SUM($N645:AP645)),0)","v":0},{"$f":"IF(AR$3>=$H645,MIN(1/$I645,1-SUM($N645:AQ645)),0)","v":0},{"$f":"IF(AS$3>=$H645,MIN(1/$I645,1-SUM($N645:AR645)),0)","v":0},{"$f":"IF(AT$3>=$H645,MIN(1/$I645,1-SUM($N645:AS645)),0)","v":0},{"$f":"IF(AU$3>=$H645,MIN(1/$I645,1-SUM($N645:AT645)),0)","v":0},{"$f":"IF(AV$3>=$H645,MIN(1/$I645,1-SUM($N645:AU645)),0)","v":0},{"$f":"IF(AW$3>=$H645,MIN(1/$I645,1-SUM($N645:AV645)),0)","v":0},{"$f":"IF(AX$3>=$H645,MIN(1/$I645,1-SUM($N645:AW645)),0)","v":0},{"$f":"IF(AY$3>=$H645,MIN(1/$I645,1-SUM($N645:AX645)),0)","v":0}]
[null,null,null,"Tax Depreciation"]
[{"$f":"+RevReq_BaseCase!A647","v":"Base"},null,{"$f":"C646+1","v":1},{"$f":"INDEX(D$55:D$79,$C647,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C647,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O647:AY647,$O$5:$AY$5)","v":379938826.9967705},{"$f":"SUM(O647:AY647)","v":343398535},null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N676:N676,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O560:O560,N(1-$O589:O589),N(OFFSET($O618:O618,0,MAX(COLUMN($O618:O618))-COLUMN($O618:O618),1,1))))+O589*O560","v":321046382.0056411},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N676:O676,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O560:P560,N(1-$O589:P589),N(OFFSET($O618:P618,0,MAX(COLUMN($O618:P618))-COLUMN($O618:P618),1,1))))+P589*P560","v":1793241.2741764686},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N676:P676,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O560:Q560,N(1-$O589:Q589),N(OFFSET($O618:Q618,0,MAX(COLUMN($O618:Q618))-COLUMN($O618:Q618),1,1))))+Q589*Q560","v":20558911.720182419},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N676:Q676,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O560:R560,N(1-$O589:R589),N(OFFSET($O618:R618,0,MAX(COLUMN($O618:R618))-COLUMN($O618:R618),1,1))))+R589*R560","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N676:R676,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O560:S560,N(1-$O589:S589),N(OFFSET($O618:S618,0,MAX(COLUMN($O618:S618))-COLUMN($O618:S618),1,1))))+S589*S560","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N676:S676,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O560:T560,N(1-$O589:T589),N(OFFSET($O618:T618,0,MAX(COLUMN($O618:T618))-COLUMN($O618:T618),1,1))))+T589*T560","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N676:T676,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O560:U560,N(1-$O589:U589),N(OFFSET($O618:U618,0,MAX(COLUMN($O618:U618))-COLUMN($O618:U618),1,1))))+U589*U560","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N676:U676,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O560:V560,N(1-$O589:V589),N(OFFSET($O618:V618,0,MAX(COLUMN($O618:V618))-COLUMN($O618:V618),1,1))))+V589*V560","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N676:V676,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O560:W560,N(1-$O589:W589),N(OFFSET($O618:W618,0,MAX(COLUMN($O618:W618))-COLUMN($O618:W618),1,1))))+W589*W560","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N676:W676,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O560:X560,N(1-$O589:X589),N(OFFSET($O618:X618,0,MAX(COLUMN($O618:X618))-COLUMN($O618:X618),1,1))))+X589*X560","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N676:X676,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O560:Y560,N(1-$O589:Y589),N(OFFSET($O618:Y618,0,MAX(COLUMN($O618:Y618))-COLUMN($O618:Y618),1,1))))+Y589*Y560","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N676:Y676,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O560:Z560,N(1-$O589:Z589),N(OFFSET($O618:Z618,0,MAX(COLUMN($O618:Z618))-COLUMN($O618:Z618),1,1))))+Z589*Z560","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N676:Z676,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O560:AA560,N(1-$O589:AA589),N(OFFSET($O618:AA618,0,MAX(COLUMN($O618:AA618))-COLUMN($O618:AA618),1,1))))+AA589*AA560","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N676:AA676,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O560:AB560,N(1-$O589:AB589),N(OFFSET($O618:AB618,0,MAX(COLUMN($O618:AB618))-COLUMN($O618:AB618),1,1))))+AB589*AB560","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N676:AB676,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O560:AC560,N(1-$O589:AC589),N(OFFSET($O618:AC618,0,MAX(COLUMN($O618:AC618))-COLUMN($O618:AC618),1,1))))+AC589*AC560","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N676:AC676,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O560:AD560,N(1-$O589:AD589),N(OFFSET($O618:AD618,0,MAX(COLUMN($O618:AD618))-COLUMN($O618:AD618),1,1))))+AD589*AD560","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N676:AD676,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O560:AE560,N(1-$O589:AE589),N(OFFSET($O618:AE618,0,MAX(COLUMN($O618:AE618))-COLUMN($O618:AE618),1,1))))+AE589*AE560","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N676:AE676,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O560:AF560,N(1-$O589:AF589),N(OFFSET($O618:AF618,0,MAX(COLUMN($O618:AF618))-COLUMN($O618:AF618),1,1))))+AF589*AF560","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N676:AF676,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O560:AG560,N(1-$O589:AG589),N(OFFSET($O618:AG618,0,MAX(COLUMN($O618:AG618))-COLUMN($O618:AG618),1,1))))+AG589*AG560","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N676:AG676,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O560:AH560,N(1-$O589:AH589),N(OFFSET($O618:AH618,0,MAX(COLUMN($O618:AH618))-COLUMN($O618:AH618),1,1))))+AH589*AH560","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N676:AH676,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O560:AI560,N(1-$O589:AI589),N(OFFSET($O618:AI618,0,MAX(COLUMN($O618:AI618))-COLUMN($O618:AI618),1,1))))+AI589*AI560","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N676:AI676,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O560:AJ560,N(1-$O589:AJ589),N(OFFSET($O618:AJ618,0,MAX(COLUMN($O618:AJ618))-COLUMN($O618:AJ618),1,1))))+AJ589*AJ560","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N676:AJ676,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O560:AK560,N(1-$O589:AK589),N(OFFSET($O618:AK618,0,MAX(COLUMN($O618:AK618))-COLUMN($O618:AK618),1,1))))+AK589*AK560","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N676:AK676,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O560:AL560,N(1-$O589:AL589),N(OFFSET($O618:AL618,0,MAX(COLUMN($O618:AL618))-COLUMN($O618:AL618),1,1))))+AL589*AL560","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N676:AL676,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O560:AM560,N(1-$O589:AM589),N(OFFSET($O618:AM618,0,MAX(COLUMN($O618:AM618))-COLUMN($O618:AM618),1,1))))+AM589*AM560","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N676:AM676,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O560:AN560,N(1-$O589:AN589),N(OFFSET($O618:AN618,0,MAX(COLUMN($O618:AN618))-COLUMN($O618:AN618),1,1))))+AN589*AN560","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N676:AN676,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O560:AO560,N(1-$O589:AO589),N(OFFSET($O618:AO618,0,MAX(COLUMN($O618:AO618))-COLUMN($O618:AO618),1,1))))+AO589*AO560","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N676:AO676,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O560:AP560,N(1-$O589:AP589),N(OFFSET($O618:AP618,0,MAX(COLUMN($O618:AP618))-COLUMN($O618:AP618),1,1))))+AP589*AP560","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N676:AP676,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O560:AQ560,N(1-$O589:AQ589),N(OFFSET($O618:AQ618,0,MAX(COLUMN($O618:AQ618))-COLUMN($O618:AQ618),1,1))))+AQ589*AQ560","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N676:AQ676,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O560:AR560,N(1-$O589:AR589),N(OFFSET($O618:AR618,0,MAX(COLUMN($O618:AR618))-COLUMN($O618:AR618),1,1))))+AR589*AR560","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N676:AR676,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O560:AS560,N(1-$O589:AS589),N(OFFSET($O618:AS618,0,MAX(COLUMN($O618:AS618))-COLUMN($O618:AS618),1,1))))+AS589*AS560","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N676:AS676,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O560:AT560,N(1-$O589:AT589),N(OFFSET($O618:AT618,0,MAX(COLUMN($O618:AT618))-COLUMN($O618:AT618),1,1))))+AT589*AT560","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N676:AT676,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O560:AU560,N(1-$O589:AU589),N(OFFSET($O618:AU618,0,MAX(COLUMN($O618:AU618))-COLUMN($O618:AU618),1,1))))+AU589*AU560","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N676:AU676,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O560:AV560,N(1-$O589:AV589),N(OFFSET($O618:AV618,0,MAX(COLUMN($O618:AV618))-COLUMN($O618:AV618),1,1))))+AV589*AV560","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N676:AV676,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O560:AW560,N(1-$O589:AW589),N(OFFSET($O618:AW618,0,MAX(COLUMN($O618:AW618))-COLUMN($O618:AW618),1,1))))+AW589*AW560","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N676:AW676,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O560:AX560,N(1-$O589:AX589),N(OFFSET($O618:AX618,0,MAX(COLUMN($O618:AX618))-COLUMN($O618:AX618),1,1))))+AX589*AX560","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N676:AX676,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O560:AY560,N(1-$O589:AY589),N(OFFSET($O618:AY618,0,MAX(COLUMN($O618:AY618))-COLUMN($O618:AY618),1,1))))+AY589*AY560","v":0}]
[{"$f":"+RevReq_BaseCase!A648","v":"Clause"},null,{"$f":"C647+1","v":2},{"$f":"INDEX(D$55:D$79,$C648,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61299560.88222371,55404128,null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N677:N677,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O561:O561,N(1-$O590:O590),N(OFFSET($O619:O619,0,MAX(COLUMN($O619:O619))-COLUMN($O619:O619),1,1))))+O590*O561","v":51797818.073328227},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N677:O677,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O561:P561,N(1-$O590:P590),N(OFFSET($O619:P619,0,MAX(COLUMN($O619:P619))-COLUMN($O619:P619),1,1))))+P590*P561","v":289322.63525630988},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N677:P677,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O561:Q561,N(1-$O590:Q590),N(OFFSET($O619:Q619,0,MAX(COLUMN($O619:Q619))-COLUMN($O619:Q619),1,1))))+Q590*Q561","v":3316987.2914154604},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N677:Q677,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O561:R561,N(1-$O590:R590),N(OFFSET($O619:R619,0,MAX(COLUMN($O619:R619))-COLUMN($O619:R619),1,1))))+R590*R561","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N677:R677,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O561:S561,N(1-$O590:S590),N(OFFSET($O619:S619,0,MAX(COLUMN($O619:S619))-COLUMN($O619:S619),1,1))))+S590*S561","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N677:S677,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O561:T561,N(1-$O590:T590),N(OFFSET($O619:T619,0,MAX(COLUMN($O619:T619))-COLUMN($O619:T619),1,1))))+T590*T561","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N677:T677,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O561:U561,N(1-$O590:U590),N(OFFSET($O619:U619,0,MAX(COLUMN($O619:U619))-COLUMN($O619:U619),1,1))))+U590*U561","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N677:U677,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O561:V561,N(1-$O590:V590),N(OFFSET($O619:V619,0,MAX(COLUMN($O619:V619))-COLUMN($O619:V619),1,1))))+V590*V561","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N677:V677,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O561:W561,N(1-$O590:W590),N(OFFSET($O619:W619,0,MAX(COLUMN($O619:W619))-COLUMN($O619:W619),1,1))))+W590*W561","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N677:W677,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O561:X561,N(1-$O590:X590),N(OFFSET($O619:X619,0,MAX(COLUMN($O619:X619))-COLUMN($O619:X619),1,1))))+X590*X561","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N677:X677,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O561:Y561,N(1-$O590:Y590),N(OFFSET($O619:Y619,0,MAX(COLUMN($O619:Y619))-COLUMN($O619:Y619),1,1))))+Y590*Y561","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N677:Y677,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O561:Z561,N(1-$O590:Z590),N(OFFSET($O619:Z619,0,MAX(COLUMN($O619:Z619))-COLUMN($O619:Z619),1,1))))+Z590*Z561","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N677:Z677,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O561:AA561,N(1-$O590:AA590),N(OFFSET($O619:AA619,0,MAX(COLUMN($O619:AA619))-COLUMN($O619:AA619),1,1))))+AA590*AA561","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N677:AA677,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O561:AB561,N(1-$O590:AB590),N(OFFSET($O619:AB619,0,MAX(COLUMN($O619:AB619))-COLUMN($O619:AB619),1,1))))+AB590*AB561","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N677:AB677,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O561:AC561,N(1-$O590:AC590),N(OFFSET($O619:AC619,0,MAX(COLUMN($O619:AC619))-COLUMN($O619:AC619),1,1))))+AC590*AC561","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N677:AC677,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O561:AD561,N(1-$O590:AD590),N(OFFSET($O619:AD619,0,MAX(COLUMN($O619:AD619))-COLUMN($O619:AD619),1,1))))+AD590*AD561","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N677:AD677,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O561:AE561,N(1-$O590:AE590),N(OFFSET($O619:AE619,0,MAX(COLUMN($O619:AE619))-COLUMN($O619:AE619),1,1))))+AE590*AE561","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N677:AE677,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O561:AF561,N(1-$O590:AF590),N(OFFSET($O619:AF619,0,MAX(COLUMN($O619:AF619))-COLUMN($O619:AF619),1,1))))+AF590*AF561","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N677:AF677,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O561:AG561,N(1-$O590:AG590),N(OFFSET($O619:AG619,0,MAX(COLUMN($O619:AG619))-COLUMN($O619:AG619),1,1))))+AG590*AG561","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N677:AG677,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O561:AH561,N(1-$O590:AH590),N(OFFSET($O619:AH619,0,MAX(COLUMN($O619:AH619))-COLUMN($O619:AH619),1,1))))+AH590*AH561","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N677:AH677,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O561:AI561,N(1-$O590:AI590),N(OFFSET($O619:AI619,0,MAX(COLUMN($O619:AI619))-COLUMN($O619:AI619),1,1))))+AI590*AI561","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N677:AI677,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O561:AJ561,N(1-$O590:AJ590),N(OFFSET($O619:AJ619,0,MAX(COLUMN($O619:AJ619))-COLUMN($O619:AJ619),1,1))))+AJ590*AJ561","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N677:AJ677,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O561:AK561,N(1-$O590:AK590),N(OFFSET($O619:AK619,0,MAX(COLUMN($O619:AK619))-COLUMN($O619:AK619),1,1))))+AK590*AK561","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N677:AK677,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O561:AL561,N(1-$O590:AL590),N(OFFSET($O619:AL619,0,MAX(COLUMN($O619:AL619))-COLUMN($O619:AL619),1,1))))+AL590*AL561","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N677:AL677,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O561:AM561,N(1-$O590:AM590),N(OFFSET($O619:AM619,0,MAX(COLUMN($O619:AM619))-COLUMN($O619:AM619),1,1))))+AM590*AM561","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N677:AM677,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O561:AN561,N(1-$O590:AN590),N(OFFSET($O619:AN619,0,MAX(COLUMN($O619:AN619))-COLUMN($O619:AN619),1,1))))+AN590*AN561","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N677:AN677,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O561:AO561,N(1-$O590:AO590),N(OFFSET($O619:AO619,0,MAX(COLUMN($O619:AO619))-COLUMN($O619:AO619),1,1))))+AO590*AO561","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N677:AO677,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O561:AP561,N(1-$O590:AP590),N(OFFSET($O619:AP619,0,MAX(COLUMN($O619:AP619))-COLUMN($O619:AP619),1,1))))+AP590*AP561","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N677:AP677,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O561:AQ561,N(1-$O590:AQ590),N(OFFSET($O619:AQ619,0,MAX(COLUMN($O619:AQ619))-COLUMN($O619:AQ619),1,1))))+AQ590*AQ561","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N677:AQ677,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O561:AR561,N(1-$O590:AR590),N(OFFSET($O619:AR619,0,MAX(COLUMN($O619:AR619))-COLUMN($O619:AR619),1,1))))+AR590*AR561","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N677:AR677,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O561:AS561,N(1-$O590:AS590),N(OFFSET($O619:AS619,0,MAX(COLUMN($O619:AS619))-COLUMN($O619:AS619),1,1))))+AS590*AS561","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N677:AS677,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O561:AT561,N(1-$O590:AT590),N(OFFSET($O619:AT619,0,MAX(COLUMN($O619:AT619))-COLUMN($O619:AT619),1,1))))+AT590*AT561","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N677:AT677,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O561:AU561,N(1-$O590:AU590),N(OFFSET($O619:AU619,0,MAX(COLUMN($O619:AU619))-COLUMN($O619:AU619),1,1))))+AU590*AU561","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N677:AU677,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O561:AV561,N(1-$O590:AV590),N(OFFSET($O619:AV619,0,MAX(COLUMN($O619:AV619))-COLUMN($O619:AV619),1,1))))+AV590*AV561","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N677:AV677,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O561:AW561,N(1-$O590:AW590),N(OFFSET($O619:AW619,0,MAX(COLUMN($O619:AW619))-COLUMN($O619:AW619),1,1))))+AW590*AW561","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N677:AW677,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O561:AX561,N(1-$O590:AX590),N(OFFSET($O619:AX619,0,MAX(COLUMN($O619:AX619))-COLUMN($O619:AX619),1,1))))+AX590*AX561","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N677:AX677,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O561:AY561,N(1-$O590:AY590),N(OFFSET($O619:AY619,0,MAX(COLUMN($O619:AY619))-COLUMN($O619:AY619),1,1))))+AY590*AY561","v":0}]
[{"$f":"+RevReq_BaseCase!A649","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2182724.3835450616,2257200,null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N678:N678,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O562:O562,N(1-$O591:O591),N(OFFSET($O620:O620,0,MAX(COLUMN($O620:O620))-COLUMN($O620:O620),1,1))))+O591*O562","v":0},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N678:O678,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O562:P562,N(1-$O591:P591),N(OFFSET($O620:P620,0,MAX(COLUMN($O620:P620))-COLUMN($O620:P620),1,1))))+P591*P562","v":84645},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N678:P678,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O562:Q562,N(1-$O591:Q591),N(OFFSET($O620:Q620,0,MAX(COLUMN($O620:Q620))-COLUMN($O620:Q620),1,1))))+Q591*Q562","v":2172555},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N678:Q678,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O562:R562,N(1-$O591:R591),N(OFFSET($O620:R620,0,MAX(COLUMN($O620:R620))-COLUMN($O620:R620),1,1))))+R591*R562","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N678:R678,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O562:S562,N(1-$O591:S591),N(OFFSET($O620:S620,0,MAX(COLUMN($O620:S620))-COLUMN($O620:S620),1,1))))+S591*S562","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N678:S678,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O562:T562,N(1-$O591:T591),N(OFFSET($O620:T620,0,MAX(COLUMN($O620:T620))-COLUMN($O620:T620),1,1))))+T591*T562","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N678:T678,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O562:U562,N(1-$O591:U591),N(OFFSET($O620:U620,0,MAX(COLUMN($O620:U620))-COLUMN($O620:U620),1,1))))+U591*U562","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N678:U678,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O562:V562,N(1-$O591:V591),N(OFFSET($O620:V620,0,MAX(COLUMN($O620:V620))-COLUMN($O620:V620),1,1))))+V591*V562","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N678:V678,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O562:W562,N(1-$O591:W591),N(OFFSET($O620:W620,0,MAX(COLUMN($O620:W620))-COLUMN($O620:W620),1,1))))+W591*W562","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N678:W678,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O562:X562,N(1-$O591:X591),N(OFFSET($O620:X620,0,MAX(COLUMN($O620:X620))-COLUMN($O620:X620),1,1))))+X591*X562","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N678:X678,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O562:Y562,N(1-$O591:Y591),N(OFFSET($O620:Y620,0,MAX(COLUMN($O620:Y620))-COLUMN($O620:Y620),1,1))))+Y591*Y562","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N678:Y678,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O562:Z562,N(1-$O591:Z591),N(OFFSET($O620:Z620,0,MAX(COLUMN($O620:Z620))-COLUMN($O620:Z620),1,1))))+Z591*Z562","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N678:Z678,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O562:AA562,N(1-$O591:AA591),N(OFFSET($O620:AA620,0,MAX(COLUMN($O620:AA620))-COLUMN($O620:AA620),1,1))))+AA591*AA562","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N678:AA678,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O562:AB562,N(1-$O591:AB591),N(OFFSET($O620:AB620,0,MAX(COLUMN($O620:AB620))-COLUMN($O620:AB620),1,1))))+AB591*AB562","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N678:AB678,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O562:AC562,N(1-$O591:AC591),N(OFFSET($O620:AC620,0,MAX(COLUMN($O620:AC620))-COLUMN($O620:AC620),1,1))))+AC591*AC562","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N678:AC678,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O562:AD562,N(1-$O591:AD591),N(OFFSET($O620:AD620,0,MAX(COLUMN($O620:AD620))-COLUMN($O620:AD620),1,1))))+AD591*AD562","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N678:AD678,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O562:AE562,N(1-$O591:AE591),N(OFFSET($O620:AE620,0,MAX(COLUMN($O620:AE620))-COLUMN($O620:AE620),1,1))))+AE591*AE562","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N678:AE678,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O562:AF562,N(1-$O591:AF591),N(OFFSET($O620:AF620,0,MAX(COLUMN($O620:AF620))-COLUMN($O620:AF620),1,1))))+AF591*AF562","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N678:AF678,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O562:AG562,N(1-$O591:AG591),N(OFFSET($O620:AG620,0,MAX(COLUMN($O620:AG620))-COLUMN($O620:AG620),1,1))))+AG591*AG562","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N678:AG678,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O562:AH562,N(1-$O591:AH591),N(OFFSET($O620:AH620,0,MAX(COLUMN($O620:AH620))-COLUMN($O620:AH620),1,1))))+AH591*AH562","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N678:AH678,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O562:AI562,N(1-$O591:AI591),N(OFFSET($O620:AI620,0,MAX(COLUMN($O620:AI620))-COLUMN($O620:AI620),1,1))))+AI591*AI562","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N678:AI678,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O562:AJ562,N(1-$O591:AJ591),N(OFFSET($O620:AJ620,0,MAX(COLUMN($O620:AJ620))-COLUMN($O620:AJ620),1,1))))+AJ591*AJ562","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N678:AJ678,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O562:AK562,N(1-$O591:AK591),N(OFFSET($O620:AK620,0,MAX(COLUMN($O620:AK620))-COLUMN($O620:AK620),1,1))))+AK591*AK562","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N678:AK678,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O562:AL562,N(1-$O591:AL591),N(OFFSET($O620:AL620,0,MAX(COLUMN($O620:AL620))-COLUMN($O620:AL620),1,1))))+AL591*AL562","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N678:AL678,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O562:AM562,N(1-$O591:AM591),N(OFFSET($O620:AM620,0,MAX(COLUMN($O620:AM620))-COLUMN($O620:AM620),1,1))))+AM591*AM562","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N678:AM678,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O562:AN562,N(1-$O591:AN591),N(OFFSET($O620:AN620,0,MAX(COLUMN($O620:AN620))-COLUMN($O620:AN620),1,1))))+AN591*AN562","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N678:AN678,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O562:AO562,N(1-$O591:AO591),N(OFFSET($O620:AO620,0,MAX(COLUMN($O620:AO620))-COLUMN($O620:AO620),1,1))))+AO591*AO562","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N678:AO678,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O562:AP562,N(1-$O591:AP591),N(OFFSET($O620:AP620,0,MAX(COLUMN($O620:AP620))-COLUMN($O620:AP620),1,1))))+AP591*AP562","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N678:AP678,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O562:AQ562,N(1-$O591:AQ591),N(OFFSET($O620:AQ620,0,MAX(COLUMN($O620:AQ620))-COLUMN($O620:AQ620),1,1))))+AQ591*AQ562","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N678:AQ678,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O562:AR562,N(1-$O591:AR591),N(OFFSET($O620:AR620,0,MAX(COLUMN($O620:AR620))-COLUMN($O620:AR620),1,1))))+AR591*AR562","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N678:AR678,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O562:AS562,N(1-$O591:AS591),N(OFFSET($O620:AS620,0,MAX(COLUMN($O620:AS620))-COLUMN($O620:AS620),1,1))))+AS591*AS562","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N678:AS678,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O562:AT562,N(1-$O591:AT591),N(OFFSET($O620:AT620,0,MAX(COLUMN($O620:AT620))-COLUMN($O620:AT620),1,1))))+AT591*AT562","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N678:AT678,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O562:AU562,N(1-$O591:AU591),N(OFFSET($O620:AU620,0,MAX(COLUMN($O620:AU620))-COLUMN($O620:AU620),1,1))))+AU591*AU562","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N678:AU678,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O562:AV562,N(1-$O591:AV591),N(OFFSET($O620:AV620,0,MAX(COLUMN($O620:AV620))-COLUMN($O620:AV620),1,1))))+AV591*AV562","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N678:AV678,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O562:AW562,N(1-$O591:AW591),N(OFFSET($O620:AW620,0,MAX(COLUMN($O620:AW620))-COLUMN($O620:AW620),1,1))))+AW591*AW562","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N678:AW678,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O562:AX562,N(1-$O591:AX591),N(OFFSET($O620:AX620,0,MAX(COLUMN($O620:AX620))-COLUMN($O620:AX620),1,1))))+AX591*AX562","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N678:AX678,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O562:AY562,N(1-$O591:AY591),N(OFFSET($O620:AY620,0,MAX(COLUMN($O620:AY620))-COLUMN($O620:AY620),1,1))))+AY591*AY562","v":0}]
[{"$f":"+RevReq_BaseCase!A650","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O563:O563,N(1-$O592:O592),N(OFFSET($O621:O621,0,MAX(COLUMN($O621:O621))-COLUMN($O621:O621),1,1)))+O592*O563","v":0},{"$f":"SUMPRODUCT($O563:P563,N(1-$O592:P592),N(OFFSET($O621:P621,0,MAX(COLUMN($O621:P621))-COLUMN($O621:P621),1,1)))+P592*P563","v":0},{"$f":"SUMPRODUCT($O563:Q563,N(1-$O592:Q592),N(OFFSET($O621:Q621,0,MAX(COLUMN($O621:Q621))-COLUMN($O621:Q621),1,1)))+Q592*Q563","v":0},{"$f":"SUMPRODUCT($O563:R563,N(1-$O592:R592),N(OFFSET($O621:R621,0,MAX(COLUMN($O621:R621))-COLUMN($O621:R621),1,1)))+R592*R563","v":0},{"$f":"SUMPRODUCT($O563:S563,N(1-$O592:S592),N(OFFSET($O621:S621,0,MAX(COLUMN($O621:S621))-COLUMN($O621:S621),1,1)))+S592*S563","v":0},{"$f":"SUMPRODUCT($O563:T563,N(1-$O592:T592),N(OFFSET($O621:T621,0,MAX(COLUMN($O621:T621))-COLUMN($O621:T621),1,1)))+T592*T563","v":0},{"$f":"SUMPRODUCT($O563:U563,N(1-$O592:U592),N(OFFSET($O621:U621,0,MAX(COLUMN($O621:U621))-COLUMN($O621:U621),1,1)))+U592*U563","v":0},{"$f":"SUMPRODUCT($O563:V563,N(1-$O592:V592),N(OFFSET($O621:V621,0,MAX(COLUMN($O621:V621))-COLUMN($O621:V621),1,1)))+V592*V563","v":0},{"$f":"SUMPRODUCT($O563:W563,N(1-$O592:W592),N(OFFSET($O621:W621,0,MAX(COLUMN($O621:W621))-COLUMN($O621:W621),1,1)))+W592*W563","v":0},{"$f":"SUMPRODUCT($O563:X563,N(1-$O592:X592),N(OFFSET($O621:X621,0,MAX(COLUMN($O621:X621))-COLUMN($O621:X621),1,1)))+X592*X563","v":0},{"$f":"SUMPRODUCT($O563:Y563,N(1-$O592:Y592),N(OFFSET($O621:Y621,0,MAX(COLUMN($O621:Y621))-COLUMN($O621:Y621),1,1)))+Y592*Y563","v":0},{"$f":"SUMPRODUCT($O563:Z563,N(1-$O592:Z592),N(OFFSET($O621:Z621,0,MAX(COLUMN($O621:Z621))-COLUMN($O621:Z621),1,1)))+Z592*Z563","v":0},{"$f":"SUMPRODUCT($O563:AA563,N(1-$O592:AA592),N(OFFSET($O621:AA621,0,MAX(COLUMN($O621:AA621))-COLUMN($O621:AA621),1,1)))+AA592*AA563","v":0},{"$f":"SUMPRODUCT($O563:AB563,N(1-$O592:AB592),N(OFFSET($O621:AB621,0,MAX(COLUMN($O621:AB621))-COLUMN($O621:AB621),1,1)))+AB592*AB563","v":0},{"$f":"SUMPRODUCT($O563:AC563,N(1-$O592:AC592),N(OFFSET($O621:AC621,0,MAX(COLUMN($O621:AC621))-COLUMN($O621:AC621),1,1)))+AC592*AC563","v":0},{"$f":"SUMPRODUCT($O563:AD563,N(1-$O592:AD592),N(OFFSET($O621:AD621,0,MAX(COLUMN($O621:AD621))-COLUMN($O621:AD621),1,1)))+AD592*AD563","v":0},{"$f":"SUMPRODUCT($O563:AE563,N(1-$O592:AE592),N(OFFSET($O621:AE621,0,MAX(COLUMN($O621:AE621))-COLUMN($O621:AE621),1,1)))+AE592*AE563","v":0},{"$f":"SUMPRODUCT($O563:AF563,N(1-$O592:AF592),N(OFFSET($O621:AF621,0,MAX(COLUMN($O621:AF621))-COLUMN($O621:AF621),1,1)))+AF592*AF563","v":0},{"$f":"SUMPRODUCT($O563:AG563,N(1-$O592:AG592),N(OFFSET($O621:AG621,0,MAX(COLUMN($O621:AG621))-COLUMN($O621:AG621),1,1)))+AG592*AG563","v":0},{"$f":"SUMPRODUCT($O563:AH563,N(1-$O592:AH592),N(OFFSET($O621:AH621,0,MAX(COLUMN($O621:AH621))-COLUMN($O621:AH621),1,1)))+AH592*AH563","v":0},{"$f":"SUMPRODUCT($O563:AI563,N(1-$O592:AI592),N(OFFSET($O621:AI621,0,MAX(COLUMN($O621:AI621))-COLUMN($O621:AI621),1,1)))+AI592*AI563","v":0},{"$f":"SUMPRODUCT($O563:AJ563,N(1-$O592:AJ592),N(OFFSET($O621:AJ621,0,MAX(COLUMN($O621:AJ621))-COLUMN($O621:AJ621),1,1)))+AJ592*AJ563","v":0},{"$f":"SUMPRODUCT($O563:AK563,N(1-$O592:AK592),N(OFFSET($O621:AK621,0,MAX(COLUMN($O621:AK621))-COLUMN($O621:AK621),1,1)))+AK592*AK563","v":0},{"$f":"SUMPRODUCT($O563:AL563,N(1-$O592:AL592),N(OFFSET($O621:AL621,0,MAX(COLUMN($O621:AL621))-COLUMN($O621:AL621),1,1)))+AL592*AL563","v":0},{"$f":"SUMPRODUCT($O563:AM563,N(1-$O592:AM592),N(OFFSET($O621:AM621,0,MAX(COLUMN($O621:AM621))-COLUMN($O621:AM621),1,1)))+AM592*AM563","v":0},{"$f":"SUMPRODUCT($O563:AN563,N(1-$O592:AN592),N(OFFSET($O621:AN621,0,MAX(COLUMN($O621:AN621))-COLUMN($O621:AN621),1,1)))+AN592*AN563","v":0},{"$f":"SUMPRODUCT($O563:AO563,N(1-$O592:AO592),N(OFFSET($O621:AO621,0,MAX(COLUMN($O621:AO621))-COLUMN($O621:AO621),1,1)))+AO592*AO563","v":0},{"$f":"SUMPRODUCT($O563:AP563,N(1-$O592:AP592),N(OFFSET($O621:AP621,0,MAX(COLUMN($O621:AP621))-COLUMN($O621:AP621),1,1)))+AP592*AP563","v":0},{"$f":"SUMPRODUCT($O563:AQ563,N(1-$O592:AQ592),N(OFFSET($O621:AQ621,0,MAX(COLUMN($O621:AQ621))-COLUMN($O621:AQ621),1,1)))+AQ592*AQ563","v":0},{"$f":"SUMPRODUCT($O563:AR563,N(1-$O592:AR592),N(OFFSET($O621:AR621,0,MAX(COLUMN($O621:AR621))-COLUMN($O621:AR621),1,1)))+AR592*AR563","v":0},{"$f":"SUMPRODUCT($O563:AS563,N(1-$O592:AS592),N(OFFSET($O621:AS621,0,MAX(COLUMN($O621:AS621))-COLUMN($O621:AS621),1,1)))+AS592*AS563","v":0},{"$f":"SUMPRODUCT($O563:AT563,N(1-$O592:AT592),N(OFFSET($O621:AT621,0,MAX(COLUMN($O621:AT621))-COLUMN($O621:AT621),1,1)))+AT592*AT563","v":0},{"$f":"SUMPRODUCT($O563:AU563,N(1-$O592:AU592),N(OFFSET($O621:AU621,0,MAX(COLUMN($O621:AU621))-COLUMN($O621:AU621),1,1)))+AU592*AU563","v":0},{"$f":"SUMPRODUCT($O563:AV563,N(1-$O592:AV592),N(OFFSET($O621:AV621,0,MAX(COLUMN($O621:AV621))-COLUMN($O621:AV621),1,1)))+AV592*AV563","v":0},{"$f":"SUMPRODUCT($O563:AW563,N(1-$O592:AW592),N(OFFSET($O621:AW621,0,MAX(COLUMN($O621:AW621))-COLUMN($O621:AW621),1,1)))+AW592*AW563","v":0},{"$f":"SUMPRODUCT($O563:AX563,N(1-$O592:AX592),N(OFFSET($O621:AX621,0,MAX(COLUMN($O621:AX621))-COLUMN($O621:AX621),1,1)))+AX592*AX563","v":0},{"$f":"SUMPRODUCT($O563:AY563,N(1-$O592:AY592),N(OFFSET($O621:AY621,0,MAX(COLUMN($O621:AY621))-COLUMN($O621:AY621),1,1)))+AY592*AY563","v":0}]
[{"$f":"+RevReq_BaseCase!A651","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O564:O564,N(1-$O593:O593),N(OFFSET($O622:O622,0,MAX(COLUMN($O622:O622))-COLUMN($O622:O622),1,1)))+O593*O564","v":0},{"$f":"SUMPRODUCT($O564:P564,N(1-$O593:P593),N(OFFSET($O622:P622,0,MAX(COLUMN($O622:P622))-COLUMN($O622:P622),1,1)))+P593*P564","v":0},{"$f":"SUMPRODUCT($O564:Q564,N(1-$O593:Q593),N(OFFSET($O622:Q622,0,MAX(COLUMN($O622:Q622))-COLUMN($O622:Q622),1,1)))+Q593*Q564","v":0},{"$f":"SUMPRODUCT($O564:R564,N(1-$O593:R593),N(OFFSET($O622:R622,0,MAX(COLUMN($O622:R622))-COLUMN($O622:R622),1,1)))+R593*R564","v":0},{"$f":"SUMPRODUCT($O564:S564,N(1-$O593:S593),N(OFFSET($O622:S622,0,MAX(COLUMN($O622:S622))-COLUMN($O622:S622),1,1)))+S593*S564","v":0},{"$f":"SUMPRODUCT($O564:T564,N(1-$O593:T593),N(OFFSET($O622:T622,0,MAX(COLUMN($O622:T622))-COLUMN($O622:T622),1,1)))+T593*T564","v":0},{"$f":"SUMPRODUCT($O564:U564,N(1-$O593:U593),N(OFFSET($O622:U622,0,MAX(COLUMN($O622:U622))-COLUMN($O622:U622),1,1)))+U593*U564","v":0},{"$f":"SUMPRODUCT($O564:V564,N(1-$O593:V593),N(OFFSET($O622:V622,0,MAX(COLUMN($O622:V622))-COLUMN($O622:V622),1,1)))+V593*V564","v":0},{"$f":"SUMPRODUCT($O564:W564,N(1-$O593:W593),N(OFFSET($O622:W622,0,MAX(COLUMN($O622:W622))-COLUMN($O622:W622),1,1)))+W593*W564","v":0},{"$f":"SUMPRODUCT($O564:X564,N(1-$O593:X593),N(OFFSET($O622:X622,0,MAX(COLUMN($O622:X622))-COLUMN($O622:X622),1,1)))+X593*X564","v":0},{"$f":"SUMPRODUCT($O564:Y564,N(1-$O593:Y593),N(OFFSET($O622:Y622,0,MAX(COLUMN($O622:Y622))-COLUMN($O622:Y622),1,1)))+Y593*Y564","v":0},{"$f":"SUMPRODUCT($O564:Z564,N(1-$O593:Z593),N(OFFSET($O622:Z622,0,MAX(COLUMN($O622:Z622))-COLUMN($O622:Z622),1,1)))+Z593*Z564","v":0},{"$f":"SUMPRODUCT($O564:AA564,N(1-$O593:AA593),N(OFFSET($O622:AA622,0,MAX(COLUMN($O622:AA622))-COLUMN($O622:AA622),1,1)))+AA593*AA564","v":0},{"$f":"SUMPRODUCT($O564:AB564,N(1-$O593:AB593),N(OFFSET($O622:AB622,0,MAX(COLUMN($O622:AB622))-COLUMN($O622:AB622),1,1)))+AB593*AB564","v":0},{"$f":"SUMPRODUCT($O564:AC564,N(1-$O593:AC593),N(OFFSET($O622:AC622,0,MAX(COLUMN($O622:AC622))-COLUMN($O622:AC622),1,1)))+AC593*AC564","v":0},{"$f":"SUMPRODUCT($O564:AD564,N(1-$O593:AD593),N(OFFSET($O622:AD622,0,MAX(COLUMN($O622:AD622))-COLUMN($O622:AD622),1,1)))+AD593*AD564","v":0},{"$f":"SUMPRODUCT($O564:AE564,N(1-$O593:AE593),N(OFFSET($O622:AE622,0,MAX(COLUMN($O622:AE622))-COLUMN($O622:AE622),1,1)))+AE593*AE564","v":0},{"$f":"SUMPRODUCT($O564:AF564,N(1-$O593:AF593),N(OFFSET($O622:AF622,0,MAX(COLUMN($O622:AF622))-COLUMN($O622:AF622),1,1)))+AF593*AF564","v":0},{"$f":"SUMPRODUCT($O564:AG564,N(1-$O593:AG593),N(OFFSET($O622:AG622,0,MAX(COLUMN($O622:AG622))-COLUMN($O622:AG622),1,1)))+AG593*AG564","v":0},{"$f":"SUMPRODUCT($O564:AH564,N(1-$O593:AH593),N(OFFSET($O622:AH622,0,MAX(COLUMN($O622:AH622))-COLUMN($O622:AH622),1,1)))+AH593*AH564","v":0},{"$f":"SUMPRODUCT($O564:AI564,N(1-$O593:AI593),N(OFFSET($O622:AI622,0,MAX(COLUMN($O622:AI622))-COLUMN($O622:AI622),1,1)))+AI593*AI564","v":0},{"$f":"SUMPRODUCT($O564:AJ564,N(1-$O593:AJ593),N(OFFSET($O622:AJ622,0,MAX(COLUMN($O622:AJ622))-COLUMN($O622:AJ622),1,1)))+AJ593*AJ564","v":0},{"$f":"SUMPRODUCT($O564:AK564,N(1-$O593:AK593),N(OFFSET($O622:AK622,0,MAX(COLUMN($O622:AK622))-COLUMN($O622:AK622),1,1)))+AK593*AK564","v":0},{"$f":"SUMPRODUCT($O564:AL564,N(1-$O593:AL593),N(OFFSET($O622:AL622,0,MAX(COLUMN($O622:AL622))-COLUMN($O622:AL622),1,1)))+AL593*AL564","v":0},{"$f":"SUMPRODUCT($O564:AM564,N(1-$O593:AM593),N(OFFSET($O622:AM622,0,MAX(COLUMN($O622:AM622))-COLUMN($O622:AM622),1,1)))+AM593*AM564","v":0},{"$f":"SUMPRODUCT($O564:AN564,N(1-$O593:AN593),N(OFFSET($O622:AN622,0,MAX(COLUMN($O622:AN622))-COLUMN($O622:AN622),1,1)))+AN593*AN564","v":0},{"$f":"SUMPRODUCT($O564:AO564,N(1-$O593:AO593),N(OFFSET($O622:AO622,0,MAX(COLUMN($O622:AO622))-COLUMN($O622:AO622),1,1)))+AO593*AO564","v":0},{"$f":"SUMPRODUCT($O564:AP564,N(1-$O593:AP593),N(OFFSET($O622:AP622,0,MAX(COLUMN($O622:AP622))-COLUMN($O622:AP622),1,1)))+AP593*AP564","v":0},{"$f":"SUMPRODUCT($O564:AQ564,N(1-$O593:AQ593),N(OFFSET($O622:AQ622,0,MAX(COLUMN($O622:AQ622))-COLUMN($O622:AQ622),1,1)))+AQ593*AQ564","v":0},{"$f":"SUMPRODUCT($O564:AR564,N(1-$O593:AR593),N(OFFSET($O622:AR622,0,MAX(COLUMN($O622:AR622))-COLUMN($O622:AR622),1,1)))+AR593*AR564","v":0},{"$f":"SUMPRODUCT($O564:AS564,N(1-$O593:AS593),N(OFFSET($O622:AS622,0,MAX(COLUMN($O622:AS622))-COLUMN($O622:AS622),1,1)))+AS593*AS564","v":0},{"$f":"SUMPRODUCT($O564:AT564,N(1-$O593:AT593),N(OFFSET($O622:AT622,0,MAX(COLUMN($O622:AT622))-COLUMN($O622:AT622),1,1)))+AT593*AT564","v":0},{"$f":"SUMPRODUCT($O564:AU564,N(1-$O593:AU593),N(OFFSET($O622:AU622,0,MAX(COLUMN($O622:AU622))-COLUMN($O622:AU622),1,1)))+AU593*AU564","v":0},{"$f":"SUMPRODUCT($O564:AV564,N(1-$O593:AV593),N(OFFSET($O622:AV622,0,MAX(COLUMN($O622:AV622))-COLUMN($O622:AV622),1,1)))+AV593*AV564","v":0},{"$f":"SUMPRODUCT($O564:AW564,N(1-$O593:AW593),N(OFFSET($O622:AW622,0,MAX(COLUMN($O622:AW622))-COLUMN($O622:AW622),1,1)))+AW593*AW564","v":0},{"$f":"SUMPRODUCT($O564:AX564,N(1-$O593:AX593),N(OFFSET($O622:AX622,0,MAX(COLUMN($O622:AX622))-COLUMN($O622:AX622),1,1)))+AX593*AX564","v":0},{"$f":"SUMPRODUCT($O564:AY564,N(1-$O593:AY593),N(OFFSET($O622:AY622,0,MAX(COLUMN($O622:AY622))-COLUMN($O622:AY622),1,1)))+AY593*AY564","v":0}]
[{"$f":"+RevReq_BaseCase!A652","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O565:O565,N(1-$O594:O594),N(OFFSET($O623:O623,0,MAX(COLUMN($O623:O623))-COLUMN($O623:O623),1,1)))+O594*O565","v":0},{"$f":"SUMPRODUCT($O565:P565,N(1-$O594:P594),N(OFFSET($O623:P623,0,MAX(COLUMN($O623:P623))-COLUMN($O623:P623),1,1)))+P594*P565","v":0},{"$f":"SUMPRODUCT($O565:Q565,N(1-$O594:Q594),N(OFFSET($O623:Q623,0,MAX(COLUMN($O623:Q623))-COLUMN($O623:Q623),1,1)))+Q594*Q565","v":0},{"$f":"SUMPRODUCT($O565:R565,N(1-$O594:R594),N(OFFSET($O623:R623,0,MAX(COLUMN($O623:R623))-COLUMN($O623:R623),1,1)))+R594*R565","v":0},{"$f":"SUMPRODUCT($O565:S565,N(1-$O594:S594),N(OFFSET($O623:S623,0,MAX(COLUMN($O623:S623))-COLUMN($O623:S623),1,1)))+S594*S565","v":0},{"$f":"SUMPRODUCT($O565:T565,N(1-$O594:T594),N(OFFSET($O623:T623,0,MAX(COLUMN($O623:T623))-COLUMN($O623:T623),1,1)))+T594*T565","v":0},{"$f":"SUMPRODUCT($O565:U565,N(1-$O594:U594),N(OFFSET($O623:U623,0,MAX(COLUMN($O623:U623))-COLUMN($O623:U623),1,1)))+U594*U565","v":0},{"$f":"SUMPRODUCT($O565:V565,N(1-$O594:V594),N(OFFSET($O623:V623,0,MAX(COLUMN($O623:V623))-COLUMN($O623:V623),1,1)))+V594*V565","v":0},{"$f":"SUMPRODUCT($O565:W565,N(1-$O594:W594),N(OFFSET($O623:W623,0,MAX(COLUMN($O623:W623))-COLUMN($O623:W623),1,1)))+W594*W565","v":0},{"$f":"SUMPRODUCT($O565:X565,N(1-$O594:X594),N(OFFSET($O623:X623,0,MAX(COLUMN($O623:X623))-COLUMN($O623:X623),1,1)))+X594*X565","v":0},{"$f":"SUMPRODUCT($O565:Y565,N(1-$O594:Y594),N(OFFSET($O623:Y623,0,MAX(COLUMN($O623:Y623))-COLUMN($O623:Y623),1,1)))+Y594*Y565","v":0},{"$f":"SUMPRODUCT($O565:Z565,N(1-$O594:Z594),N(OFFSET($O623:Z623,0,MAX(COLUMN($O623:Z623))-COLUMN($O623:Z623),1,1)))+Z594*Z565","v":0},{"$f":"SUMPRODUCT($O565:AA565,N(1-$O594:AA594),N(OFFSET($O623:AA623,0,MAX(COLUMN($O623:AA623))-COLUMN($O623:AA623),1,1)))+AA594*AA565","v":0},{"$f":"SUMPRODUCT($O565:AB565,N(1-$O594:AB594),N(OFFSET($O623:AB623,0,MAX(COLUMN($O623:AB623))-COLUMN($O623:AB623),1,1)))+AB594*AB565","v":0},{"$f":"SUMPRODUCT($O565:AC565,N(1-$O594:AC594),N(OFFSET($O623:AC623,0,MAX(COLUMN($O623:AC623))-COLUMN($O623:AC623),1,1)))+AC594*AC565","v":0},{"$f":"SUMPRODUCT($O565:AD565,N(1-$O594:AD594),N(OFFSET($O623:AD623,0,MAX(COLUMN($O623:AD623))-COLUMN($O623:AD623),1,1)))+AD594*AD565","v":0},{"$f":"SUMPRODUCT($O565:AE565,N(1-$O594:AE594),N(OFFSET($O623:AE623,0,MAX(COLUMN($O623:AE623))-COLUMN($O623:AE623),1,1)))+AE594*AE565","v":0},{"$f":"SUMPRODUCT($O565:AF565,N(1-$O594:AF594),N(OFFSET($O623:AF623,0,MAX(COLUMN($O623:AF623))-COLUMN($O623:AF623),1,1)))+AF594*AF565","v":0},{"$f":"SUMPRODUCT($O565:AG565,N(1-$O594:AG594),N(OFFSET($O623:AG623,0,MAX(COLUMN($O623:AG623))-COLUMN($O623:AG623),1,1)))+AG594*AG565","v":0},{"$f":"SUMPRODUCT($O565:AH565,N(1-$O594:AH594),N(OFFSET($O623:AH623,0,MAX(COLUMN($O623:AH623))-COLUMN($O623:AH623),1,1)))+AH594*AH565","v":0},{"$f":"SUMPRODUCT($O565:AI565,N(1-$O594:AI594),N(OFFSET($O623:AI623,0,MAX(COLUMN($O623:AI623))-COLUMN($O623:AI623),1,1)))+AI594*AI565","v":0},{"$f":"SUMPRODUCT($O565:AJ565,N(1-$O594:AJ594),N(OFFSET($O623:AJ623,0,MAX(COLUMN($O623:AJ623))-COLUMN($O623:AJ623),1,1)))+AJ594*AJ565","v":0},{"$f":"SUMPRODUCT($O565:AK565,N(1-$O594:AK594),N(OFFSET($O623:AK623,0,MAX(COLUMN($O623:AK623))-COLUMN($O623:AK623),1,1)))+AK594*AK565","v":0},{"$f":"SUMPRODUCT($O565:AL565,N(1-$O594:AL594),N(OFFSET($O623:AL623,0,MAX(COLUMN($O623:AL623))-COLUMN($O623:AL623),1,1)))+AL594*AL565","v":0},{"$f":"SUMPRODUCT($O565:AM565,N(1-$O594:AM594),N(OFFSET($O623:AM623,0,MAX(COLUMN($O623:AM623))-COLUMN($O623:AM623),1,1)))+AM594*AM565","v":0},{"$f":"SUMPRODUCT($O565:AN565,N(1-$O594:AN594),N(OFFSET($O623:AN623,0,MAX(COLUMN($O623:AN623))-COLUMN($O623:AN623),1,1)))+AN594*AN565","v":0},{"$f":"SUMPRODUCT($O565:AO565,N(1-$O594:AO594),N(OFFSET($O623:AO623,0,MAX(COLUMN($O623:AO623))-COLUMN($O623:AO623),1,1)))+AO594*AO565","v":0},{"$f":"SUMPRODUCT($O565:AP565,N(1-$O594:AP594),N(OFFSET($O623:AP623,0,MAX(COLUMN($O623:AP623))-COLUMN($O623:AP623),1,1)))+AP594*AP565","v":0},{"$f":"SUMPRODUCT($O565:AQ565,N(1-$O594:AQ594),N(OFFSET($O623:AQ623,0,MAX(COLUMN($O623:AQ623))-COLUMN($O623:AQ623),1,1)))+AQ594*AQ565","v":0},{"$f":"SUMPRODUCT($O565:AR565,N(1-$O594:AR594),N(OFFSET($O623:AR623,0,MAX(COLUMN($O623:AR623))-COLUMN($O623:AR623),1,1)))+AR594*AR565","v":0},{"$f":"SUMPRODUCT($O565:AS565,N(1-$O594:AS594),N(OFFSET($O623:AS623,0,MAX(COLUMN($O623:AS623))-COLUMN($O623:AS623),1,1)))+AS594*AS565","v":0},{"$f":"SUMPRODUCT($O565:AT565,N(1-$O594:AT594),N(OFFSET($O623:AT623,0,MAX(COLUMN($O623:AT623))-COLUMN($O623:AT623),1,1)))+AT594*AT565","v":0},{"$f":"SUMPRODUCT($O565:AU565,N(1-$O594:AU594),N(OFFSET($O623:AU623,0,MAX(COLUMN($O623:AU623))-COLUMN($O623:AU623),1,1)))+AU594*AU565","v":0},{"$f":"SUMPRODUCT($O565:AV565,N(1-$O594:AV594),N(OFFSET($O623:AV623,0,MAX(COLUMN($O623:AV623))-COLUMN($O623:AV623),1,1)))+AV594*AV565","v":0},{"$f":"SUMPRODUCT($O565:AW565,N(1-$O594:AW594),N(OFFSET($O623:AW623,0,MAX(COLUMN($O623:AW623))-COLUMN($O623:AW623),1,1)))+AW594*AW565","v":0},{"$f":"SUMPRODUCT($O565:AX565,N(1-$O594:AX594),N(OFFSET($O623:AX623,0,MAX(COLUMN($O623:AX623))-COLUMN($O623:AX623),1,1)))+AX594*AX565","v":0},{"$f":"SUMPRODUCT($O565:AY565,N(1-$O594:AY594),N(OFFSET($O623:AY623,0,MAX(COLUMN($O623:AY623))-COLUMN($O623:AY623),1,1)))+AY594*AY565","v":0}]
[{"$f":"+RevReq_BaseCase!A653","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,21269503.89317577,22057669,null,null,{"$f":"SUMPRODUCT($O566:O566,N(1-$O595:O595),N(OFFSET($O624:O624,0,MAX(COLUMN($O624:O624))-COLUMN($O624:O624),1,1)))+O595*O566","v":0},{"$f":"SUMPRODUCT($O566:P566,N(1-$O595:P595),N(OFFSET($O624:P624,0,MAX(COLUMN($O624:P624))-COLUMN($O624:P624),1,1)))+P595*P566","v":0},{"$f":"SUMPRODUCT($O566:Q566,N(1-$O595:Q595),N(OFFSET($O624:Q624,0,MAX(COLUMN($O624:Q624))-COLUMN($O624:Q624),1,1)))+Q595*Q566","v":22057669},{"$f":"SUMPRODUCT($O566:R566,N(1-$O595:R595),N(OFFSET($O624:R624,0,MAX(COLUMN($O624:R624))-COLUMN($O624:R624),1,1)))+R595*R566","v":0},{"$f":"SUMPRODUCT($O566:S566,N(1-$O595:S595),N(OFFSET($O624:S624,0,MAX(COLUMN($O624:S624))-COLUMN($O624:S624),1,1)))+S595*S566","v":0},{"$f":"SUMPRODUCT($O566:T566,N(1-$O595:T595),N(OFFSET($O624:T624,0,MAX(COLUMN($O624:T624))-COLUMN($O624:T624),1,1)))+T595*T566","v":0},{"$f":"SUMPRODUCT($O566:U566,N(1-$O595:U595),N(OFFSET($O624:U624,0,MAX(COLUMN($O624:U624))-COLUMN($O624:U624),1,1)))+U595*U566","v":0},{"$f":"SUMPRODUCT($O566:V566,N(1-$O595:V595),N(OFFSET($O624:V624,0,MAX(COLUMN($O624:V624))-COLUMN($O624:V624),1,1)))+V595*V566","v":0},{"$f":"SUMPRODUCT($O566:W566,N(1-$O595:W595),N(OFFSET($O624:W624,0,MAX(COLUMN($O624:W624))-COLUMN($O624:W624),1,1)))+W595*W566","v":0},{"$f":"SUMPRODUCT($O566:X566,N(1-$O595:X595),N(OFFSET($O624:X624,0,MAX(COLUMN($O624:X624))-COLUMN($O624:X624),1,1)))+X595*X566","v":0},{"$f":"SUMPRODUCT($O566:Y566,N(1-$O595:Y595),N(OFFSET($O624:Y624,0,MAX(COLUMN($O624:Y624))-COLUMN($O624:Y624),1,1)))+Y595*Y566","v":0},{"$f":"SUMPRODUCT($O566:Z566,N(1-$O595:Z595),N(OFFSET($O624:Z624,0,MAX(COLUMN($O624:Z624))-COLUMN($O624:Z624),1,1)))+Z595*Z566","v":0},{"$f":"SUMPRODUCT($O566:AA566,N(1-$O595:AA595),N(OFFSET($O624:AA624,0,MAX(COLUMN($O624:AA624))-COLUMN($O624:AA624),1,1)))+AA595*AA566","v":0},{"$f":"SUMPRODUCT($O566:AB566,N(1-$O595:AB595),N(OFFSET($O624:AB624,0,MAX(COLUMN($O624:AB624))-COLUMN($O624:AB624),1,1)))+AB595*AB566","v":0},{"$f":"SUMPRODUCT($O566:AC566,N(1-$O595:AC595),N(OFFSET($O624:AC624,0,MAX(COLUMN($O624:AC624))-COLUMN($O624:AC624),1,1)))+AC595*AC566","v":0},{"$f":"SUMPRODUCT($O566:AD566,N(1-$O595:AD595),N(OFFSET($O624:AD624,0,MAX(COLUMN($O624:AD624))-COLUMN($O624:AD624),1,1)))+AD595*AD566","v":0},{"$f":"SUMPRODUCT($O566:AE566,N(1-$O595:AE595),N(OFFSET($O624:AE624,0,MAX(COLUMN($O624:AE624))-COLUMN($O624:AE624),1,1)))+AE595*AE566","v":0},{"$f":"SUMPRODUCT($O566:AF566,N(1-$O595:AF595),N(OFFSET($O624:AF624,0,MAX(COLUMN($O624:AF624))-COLUMN($O624:AF624),1,1)))+AF595*AF566","v":0},{"$f":"SUMPRODUCT($O566:AG566,N(1-$O595:AG595),N(OFFSET($O624:AG624,0,MAX(COLUMN($O624:AG624))-COLUMN($O624:AG624),1,1)))+AG595*AG566","v":0},{"$f":"SUMPRODUCT($O566:AH566,N(1-$O595:AH595),N(OFFSET($O624:AH624,0,MAX(COLUMN($O624:AH624))-COLUMN($O624:AH624),1,1)))+AH595*AH566","v":0},{"$f":"SUMPRODUCT($O566:AI566,N(1-$O595:AI595),N(OFFSET($O624:AI624,0,MAX(COLUMN($O624:AI624))-COLUMN($O624:AI624),1,1)))+AI595*AI566","v":0},{"$f":"SUMPRODUCT($O566:AJ566,N(1-$O595:AJ595),N(OFFSET($O624:AJ624,0,MAX(COLUMN($O624:AJ624))-COLUMN($O624:AJ624),1,1)))+AJ595*AJ566","v":0},{"$f":"SUMPRODUCT($O566:AK566,N(1-$O595:AK595),N(OFFSET($O624:AK624,0,MAX(COLUMN($O624:AK624))-COLUMN($O624:AK624),1,1)))+AK595*AK566","v":0},{"$f":"SUMPRODUCT($O566:AL566,N(1-$O595:AL595),N(OFFSET($O624:AL624,0,MAX(COLUMN($O624:AL624))-COLUMN($O624:AL624),1,1)))+AL595*AL566","v":0},{"$f":"SUMPRODUCT($O566:AM566,N(1-$O595:AM595),N(OFFSET($O624:AM624,0,MAX(COLUMN($O624:AM624))-COLUMN($O624:AM624),1,1)))+AM595*AM566","v":0},{"$f":"SUMPRODUCT($O566:AN566,N(1-$O595:AN595),N(OFFSET($O624:AN624,0,MAX(COLUMN($O624:AN624))-COLUMN($O624:AN624),1,1)))+AN595*AN566","v":0},{"$f":"SUMPRODUCT($O566:AO566,N(1-$O595:AO595),N(OFFSET($O624:AO624,0,MAX(COLUMN($O624:AO624))-COLUMN($O624:AO624),1,1)))+AO595*AO566","v":0},{"$f":"SUMPRODUCT($O566:AP566,N(1-$O595:AP595),N(OFFSET($O624:AP624,0,MAX(COLUMN($O624:AP624))-COLUMN($O624:AP624),1,1)))+AP595*AP566","v":0},{"$f":"SUMPRODUCT($O566:AQ566,N(1-$O595:AQ595),N(OFFSET($O624:AQ624,0,MAX(COLUMN($O624:AQ624))-COLUMN($O624:AQ624),1,1)))+AQ595*AQ566","v":0},{"$f":"SUMPRODUCT($O566:AR566,N(1-$O595:AR595),N(OFFSET($O624:AR624,0,MAX(COLUMN($O624:AR624))-COLUMN($O624:AR624),1,1)))+AR595*AR566","v":0},{"$f":"SUMPRODUCT($O566:AS566,N(1-$O595:AS595),N(OFFSET($O624:AS624,0,MAX(COLUMN($O624:AS624))-COLUMN($O624:AS624),1,1)))+AS595*AS566","v":0},{"$f":"SUMPRODUCT($O566:AT566,N(1-$O595:AT595),N(OFFSET($O624:AT624,0,MAX(COLUMN($O624:AT624))-COLUMN($O624:AT624),1,1)))+AT595*AT566","v":0},{"$f":"SUMPRODUCT($O566:AU566,N(1-$O595:AU595),N(OFFSET($O624:AU624,0,MAX(COLUMN($O624:AU624))-COLUMN($O624:AU624),1,1)))+AU595*AU566","v":0},{"$f":"SUMPRODUCT($O566:AV566,N(1-$O595:AV595),N(OFFSET($O624:AV624,0,MAX(COLUMN($O624:AV624))-COLUMN($O624:AV624),1,1)))+AV595*AV566","v":0},{"$f":"SUMPRODUCT($O566:AW566,N(1-$O595:AW595),N(OFFSET($O624:AW624,0,MAX(COLUMN($O624:AW624))-COLUMN($O624:AW624),1,1)))+AW595*AW566","v":0},{"$f":"SUMPRODUCT($O566:AX566,N(1-$O595:AX595),N(OFFSET($O624:AX624,0,MAX(COLUMN($O624:AX624))-COLUMN($O624:AX624),1,1)))+AX595*AX566","v":0},{"$f":"SUMPRODUCT($O566:AY566,N(1-$O595:AY595),N(OFFSET($O624:AY624,0,MAX(COLUMN($O624:AY624))-COLUMN($O624:AY624),1,1)))+AY595*AY566","v":0}]
[{"$f":"+RevReq_BaseCase!A654","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O567:O567,N(1-$O596:O596),N(OFFSET($O625:O625,0,MAX(COLUMN($O625:O625))-COLUMN($O625:O625),1,1)))+O596*O567","v":0},{"$f":"SUMPRODUCT($O567:P567,N(1-$O596:P596),N(OFFSET($O625:P625,0,MAX(COLUMN($O625:P625))-COLUMN($O625:P625),1,1)))+P596*P567","v":0},{"$f":"SUMPRODUCT($O567:Q567,N(1-$O596:Q596),N(OFFSET($O625:Q625,0,MAX(COLUMN($O625:Q625))-COLUMN($O625:Q625),1,1)))+Q596*Q567","v":0},{"$f":"SUMPRODUCT($O567:R567,N(1-$O596:R596),N(OFFSET($O625:R625,0,MAX(COLUMN($O625:R625))-COLUMN($O625:R625),1,1)))+R596*R567","v":0},{"$f":"SUMPRODUCT($O567:S567,N(1-$O596:S596),N(OFFSET($O625:S625,0,MAX(COLUMN($O625:S625))-COLUMN($O625:S625),1,1)))+S596*S567","v":0},{"$f":"SUMPRODUCT($O567:T567,N(1-$O596:T596),N(OFFSET($O625:T625,0,MAX(COLUMN($O625:T625))-COLUMN($O625:T625),1,1)))+T596*T567","v":0},{"$f":"SUMPRODUCT($O567:U567,N(1-$O596:U596),N(OFFSET($O625:U625,0,MAX(COLUMN($O625:U625))-COLUMN($O625:U625),1,1)))+U596*U567","v":0},{"$f":"SUMPRODUCT($O567:V567,N(1-$O596:V596),N(OFFSET($O625:V625,0,MAX(COLUMN($O625:V625))-COLUMN($O625:V625),1,1)))+V596*V567","v":0},{"$f":"SUMPRODUCT($O567:W567,N(1-$O596:W596),N(OFFSET($O625:W625,0,MAX(COLUMN($O625:W625))-COLUMN($O625:W625),1,1)))+W596*W567","v":0},{"$f":"SUMPRODUCT($O567:X567,N(1-$O596:X596),N(OFFSET($O625:X625,0,MAX(COLUMN($O625:X625))-COLUMN($O625:X625),1,1)))+X596*X567","v":0},{"$f":"SUMPRODUCT($O567:Y567,N(1-$O596:Y596),N(OFFSET($O625:Y625,0,MAX(COLUMN($O625:Y625))-COLUMN($O625:Y625),1,1)))+Y596*Y567","v":0},{"$f":"SUMPRODUCT($O567:Z567,N(1-$O596:Z596),N(OFFSET($O625:Z625,0,MAX(COLUMN($O625:Z625))-COLUMN($O625:Z625),1,1)))+Z596*Z567","v":0},{"$f":"SUMPRODUCT($O567:AA567,N(1-$O596:AA596),N(OFFSET($O625:AA625,0,MAX(COLUMN($O625:AA625))-COLUMN($O625:AA625),1,1)))+AA596*AA567","v":0},{"$f":"SUMPRODUCT($O567:AB567,N(1-$O596:AB596),N(OFFSET($O625:AB625,0,MAX(COLUMN($O625:AB625))-COLUMN($O625:AB625),1,1)))+AB596*AB567","v":0},{"$f":"SUMPRODUCT($O567:AC567,N(1-$O596:AC596),N(OFFSET($O625:AC625,0,MAX(COLUMN($O625:AC625))-COLUMN($O625:AC625),1,1)))+AC596*AC567","v":0},{"$f":"SUMPRODUCT($O567:AD567,N(1-$O596:AD596),N(OFFSET($O625:AD625,0,MAX(COLUMN($O625:AD625))-COLUMN($O625:AD625),1,1)))+AD596*AD567","v":0},{"$f":"SUMPRODUCT($O567:AE567,N(1-$O596:AE596),N(OFFSET($O625:AE625,0,MAX(COLUMN($O625:AE625))-COLUMN($O625:AE625),1,1)))+AE596*AE567","v":0},{"$f":"SUMPRODUCT($O567:AF567,N(1-$O596:AF596),N(OFFSET($O625:AF625,0,MAX(COLUMN($O625:AF625))-COLUMN($O625:AF625),1,1)))+AF596*AF567","v":0},{"$f":"SUMPRODUCT($O567:AG567,N(1-$O596:AG596),N(OFFSET($O625:AG625,0,MAX(COLUMN($O625:AG625))-COLUMN($O625:AG625),1,1)))+AG596*AG567","v":0},{"$f":"SUMPRODUCT($O567:AH567,N(1-$O596:AH596),N(OFFSET($O625:AH625,0,MAX(COLUMN($O625:AH625))-COLUMN($O625:AH625),1,1)))+AH596*AH567","v":0},{"$f":"SUMPRODUCT($O567:AI567,N(1-$O596:AI596),N(OFFSET($O625:AI625,0,MAX(COLUMN($O625:AI625))-COLUMN($O625:AI625),1,1)))+AI596*AI567","v":0},{"$f":"SUMPRODUCT($O567:AJ567,N(1-$O596:AJ596),N(OFFSET($O625:AJ625,0,MAX(COLUMN($O625:AJ625))-COLUMN($O625:AJ625),1,1)))+AJ596*AJ567","v":0},{"$f":"SUMPRODUCT($O567:AK567,N(1-$O596:AK596),N(OFFSET($O625:AK625,0,MAX(COLUMN($O625:AK625))-COLUMN($O625:AK625),1,1)))+AK596*AK567","v":0},{"$f":"SUMPRODUCT($O567:AL567,N(1-$O596:AL596),N(OFFSET($O625:AL625,0,MAX(COLUMN($O625:AL625))-COLUMN($O625:AL625),1,1)))+AL596*AL567","v":0},{"$f":"SUMPRODUCT($O567:AM567,N(1-$O596:AM596),N(OFFSET($O625:AM625,0,MAX(COLUMN($O625:AM625))-COLUMN($O625:AM625),1,1)))+AM596*AM567","v":0},{"$f":"SUMPRODUCT($O567:AN567,N(1-$O596:AN596),N(OFFSET($O625:AN625,0,MAX(COLUMN($O625:AN625))-COLUMN($O625:AN625),1,1)))+AN596*AN567","v":0},{"$f":"SUMPRODUCT($O567:AO567,N(1-$O596:AO596),N(OFFSET($O625:AO625,0,MAX(COLUMN($O625:AO625))-COLUMN($O625:AO625),1,1)))+AO596*AO567","v":0},{"$f":"SUMPRODUCT($O567:AP567,N(1-$O596:AP596),N(OFFSET($O625:AP625,0,MAX(COLUMN($O625:AP625))-COLUMN($O625:AP625),1,1)))+AP596*AP567","v":0},{"$f":"SUMPRODUCT($O567:AQ567,N(1-$O596:AQ596),N(OFFSET($O625:AQ625,0,MAX(COLUMN($O625:AQ625))-COLUMN($O625:AQ625),1,1)))+AQ596*AQ567","v":0},{"$f":"SUMPRODUCT($O567:AR567,N(1-$O596:AR596),N(OFFSET($O625:AR625,0,MAX(COLUMN($O625:AR625))-COLUMN($O625:AR625),1,1)))+AR596*AR567","v":0},{"$f":"SUMPRODUCT($O567:AS567,N(1-$O596:AS596),N(OFFSET($O625:AS625,0,MAX(COLUMN($O625:AS625))-COLUMN($O625:AS625),1,1)))+AS596*AS567","v":0},{"$f":"SUMPRODUCT($O567:AT567,N(1-$O596:AT596),N(OFFSET($O625:AT625,0,MAX(COLUMN($O625:AT625))-COLUMN($O625:AT625),1,1)))+AT596*AT567","v":0},{"$f":"SUMPRODUCT($O567:AU567,N(1-$O596:AU596),N(OFFSET($O625:AU625,0,MAX(COLUMN($O625:AU625))-COLUMN($O625:AU625),1,1)))+AU596*AU567","v":0},{"$f":"SUMPRODUCT($O567:AV567,N(1-$O596:AV596),N(OFFSET($O625:AV625,0,MAX(COLUMN($O625:AV625))-COLUMN($O625:AV625),1,1)))+AV596*AV567","v":0},{"$f":"SUMPRODUCT($O567:AW567,N(1-$O596:AW596),N(OFFSET($O625:AW625,0,MAX(COLUMN($O625:AW625))-COLUMN($O625:AW625),1,1)))+AW596*AW567","v":0},{"$f":"SUMPRODUCT($O567:AX567,N(1-$O596:AX596),N(OFFSET($O625:AX625,0,MAX(COLUMN($O625:AX625))-COLUMN($O625:AX625),1,1)))+AX596*AX567","v":0},{"$f":"SUMPRODUCT($O567:AY567,N(1-$O596:AY596),N(OFFSET($O625:AY625,0,MAX(COLUMN($O625:AY625))-COLUMN($O625:AY625),1,1)))+AY596*AY567","v":0}]
[{"$f":"+RevReq_BaseCase!A655","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O568:O568,N(1-$O597:O597),N(OFFSET($O626:O626,0,MAX(COLUMN($O626:O626))-COLUMN($O626:O626),1,1)))+O597*O568","v":0},{"$f":"SUMPRODUCT($O568:P568,N(1-$O597:P597),N(OFFSET($O626:P626,0,MAX(COLUMN($O626:P626))-COLUMN($O626:P626),1,1)))+P597*P568","v":0},{"$f":"SUMPRODUCT($O568:Q568,N(1-$O597:Q597),N(OFFSET($O626:Q626,0,MAX(COLUMN($O626:Q626))-COLUMN($O626:Q626),1,1)))+Q597*Q568","v":0},{"$f":"SUMPRODUCT($O568:R568,N(1-$O597:R597),N(OFFSET($O626:R626,0,MAX(COLUMN($O626:R626))-COLUMN($O626:R626),1,1)))+R597*R568","v":0},{"$f":"SUMPRODUCT($O568:S568,N(1-$O597:S597),N(OFFSET($O626:S626,0,MAX(COLUMN($O626:S626))-COLUMN($O626:S626),1,1)))+S597*S568","v":0},{"$f":"SUMPRODUCT($O568:T568,N(1-$O597:T597),N(OFFSET($O626:T626,0,MAX(COLUMN($O626:T626))-COLUMN($O626:T626),1,1)))+T597*T568","v":0},{"$f":"SUMPRODUCT($O568:U568,N(1-$O597:U597),N(OFFSET($O626:U626,0,MAX(COLUMN($O626:U626))-COLUMN($O626:U626),1,1)))+U597*U568","v":0},{"$f":"SUMPRODUCT($O568:V568,N(1-$O597:V597),N(OFFSET($O626:V626,0,MAX(COLUMN($O626:V626))-COLUMN($O626:V626),1,1)))+V597*V568","v":0},{"$f":"SUMPRODUCT($O568:W568,N(1-$O597:W597),N(OFFSET($O626:W626,0,MAX(COLUMN($O626:W626))-COLUMN($O626:W626),1,1)))+W597*W568","v":0},{"$f":"SUMPRODUCT($O568:X568,N(1-$O597:X597),N(OFFSET($O626:X626,0,MAX(COLUMN($O626:X626))-COLUMN($O626:X626),1,1)))+X597*X568","v":0},{"$f":"SUMPRODUCT($O568:Y568,N(1-$O597:Y597),N(OFFSET($O626:Y626,0,MAX(COLUMN($O626:Y626))-COLUMN($O626:Y626),1,1)))+Y597*Y568","v":0},{"$f":"SUMPRODUCT($O568:Z568,N(1-$O597:Z597),N(OFFSET($O626:Z626,0,MAX(COLUMN($O626:Z626))-COLUMN($O626:Z626),1,1)))+Z597*Z568","v":0},{"$f":"SUMPRODUCT($O568:AA568,N(1-$O597:AA597),N(OFFSET($O626:AA626,0,MAX(COLUMN($O626:AA626))-COLUMN($O626:AA626),1,1)))+AA597*AA568","v":0},{"$f":"SUMPRODUCT($O568:AB568,N(1-$O597:AB597),N(OFFSET($O626:AB626,0,MAX(COLUMN($O626:AB626))-COLUMN($O626:AB626),1,1)))+AB597*AB568","v":0},{"$f":"SUMPRODUCT($O568:AC568,N(1-$O597:AC597),N(OFFSET($O626:AC626,0,MAX(COLUMN($O626:AC626))-COLUMN($O626:AC626),1,1)))+AC597*AC568","v":0},{"$f":"SUMPRODUCT($O568:AD568,N(1-$O597:AD597),N(OFFSET($O626:AD626,0,MAX(COLUMN($O626:AD626))-COLUMN($O626:AD626),1,1)))+AD597*AD568","v":0},{"$f":"SUMPRODUCT($O568:AE568,N(1-$O597:AE597),N(OFFSET($O626:AE626,0,MAX(COLUMN($O626:AE626))-COLUMN($O626:AE626),1,1)))+AE597*AE568","v":0},{"$f":"SUMPRODUCT($O568:AF568,N(1-$O597:AF597),N(OFFSET($O626:AF626,0,MAX(COLUMN($O626:AF626))-COLUMN($O626:AF626),1,1)))+AF597*AF568","v":0},{"$f":"SUMPRODUCT($O568:AG568,N(1-$O597:AG597),N(OFFSET($O626:AG626,0,MAX(COLUMN($O626:AG626))-COLUMN($O626:AG626),1,1)))+AG597*AG568","v":0},{"$f":"SUMPRODUCT($O568:AH568,N(1-$O597:AH597),N(OFFSET($O626:AH626,0,MAX(COLUMN($O626:AH626))-COLUMN($O626:AH626),1,1)))+AH597*AH568","v":0},{"$f":"SUMPRODUCT($O568:AI568,N(1-$O597:AI597),N(OFFSET($O626:AI626,0,MAX(COLUMN($O626:AI626))-COLUMN($O626:AI626),1,1)))+AI597*AI568","v":0},{"$f":"SUMPRODUCT($O568:AJ568,N(1-$O597:AJ597),N(OFFSET($O626:AJ626,0,MAX(COLUMN($O626:AJ626))-COLUMN($O626:AJ626),1,1)))+AJ597*AJ568","v":0},{"$f":"SUMPRODUCT($O568:AK568,N(1-$O597:AK597),N(OFFSET($O626:AK626,0,MAX(COLUMN($O626:AK626))-COLUMN($O626:AK626),1,1)))+AK597*AK568","v":0},{"$f":"SUMPRODUCT($O568:AL568,N(1-$O597:AL597),N(OFFSET($O626:AL626,0,MAX(COLUMN($O626:AL626))-COLUMN($O626:AL626),1,1)))+AL597*AL568","v":0},{"$f":"SUMPRODUCT($O568:AM568,N(1-$O597:AM597),N(OFFSET($O626:AM626,0,MAX(COLUMN($O626:AM626))-COLUMN($O626:AM626),1,1)))+AM597*AM568","v":0},{"$f":"SUMPRODUCT($O568:AN568,N(1-$O597:AN597),N(OFFSET($O626:AN626,0,MAX(COLUMN($O626:AN626))-COLUMN($O626:AN626),1,1)))+AN597*AN568","v":0},{"$f":"SUMPRODUCT($O568:AO568,N(1-$O597:AO597),N(OFFSET($O626:AO626,0,MAX(COLUMN($O626:AO626))-COLUMN($O626:AO626),1,1)))+AO597*AO568","v":0},{"$f":"SUMPRODUCT($O568:AP568,N(1-$O597:AP597),N(OFFSET($O626:AP626,0,MAX(COLUMN($O626:AP626))-COLUMN($O626:AP626),1,1)))+AP597*AP568","v":0},{"$f":"SUMPRODUCT($O568:AQ568,N(1-$O597:AQ597),N(OFFSET($O626:AQ626,0,MAX(COLUMN($O626:AQ626))-COLUMN($O626:AQ626),1,1)))+AQ597*AQ568","v":0},{"$f":"SUMPRODUCT($O568:AR568,N(1-$O597:AR597),N(OFFSET($O626:AR626,0,MAX(COLUMN($O626:AR626))-COLUMN($O626:AR626),1,1)))+AR597*AR568","v":0},{"$f":"SUMPRODUCT($O568:AS568,N(1-$O597:AS597),N(OFFSET($O626:AS626,0,MAX(COLUMN($O626:AS626))-COLUMN($O626:AS626),1,1)))+AS597*AS568","v":0},{"$f":"SUMPRODUCT($O568:AT568,N(1-$O597:AT597),N(OFFSET($O626:AT626,0,MAX(COLUMN($O626:AT626))-COLUMN($O626:AT626),1,1)))+AT597*AT568","v":0},{"$f":"SUMPRODUCT($O568:AU568,N(1-$O597:AU597),N(OFFSET($O626:AU626,0,MAX(COLUMN($O626:AU626))-COLUMN($O626:AU626),1,1)))+AU597*AU568","v":0},{"$f":"SUMPRODUCT($O568:AV568,N(1-$O597:AV597),N(OFFSET($O626:AV626,0,MAX(COLUMN($O626:AV626))-COLUMN($O626:AV626),1,1)))+AV597*AV568","v":0},{"$f":"SUMPRODUCT($O568:AW568,N(1-$O597:AW597),N(OFFSET($O626:AW626,0,MAX(COLUMN($O626:AW626))-COLUMN($O626:AW626),1,1)))+AW597*AW568","v":0},{"$f":"SUMPRODUCT($O568:AX568,N(1-$O597:AX597),N(OFFSET($O626:AX626,0,MAX(COLUMN($O626:AX626))-COLUMN($O626:AX626),1,1)))+AX597*AX568","v":0},{"$f":"SUMPRODUCT($O568:AY568,N(1-$O597:AY597),N(OFFSET($O626:AY626,0,MAX(COLUMN($O626:AY626))-COLUMN($O626:AY626),1,1)))+AY597*AY568","v":0}]
[{"$f":"+RevReq_BaseCase!A656","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O569:O569,N(1-$O598:O598),N(OFFSET($O627:O627,0,MAX(COLUMN($O627:O627))-COLUMN($O627:O627),1,1)))+O598*O569","v":0},{"$f":"SUMPRODUCT($O569:P569,N(1-$O598:P598),N(OFFSET($O627:P627,0,MAX(COLUMN($O627:P627))-COLUMN($O627:P627),1,1)))+P598*P569","v":0},{"$f":"SUMPRODUCT($O569:Q569,N(1-$O598:Q598),N(OFFSET($O627:Q627,0,MAX(COLUMN($O627:Q627))-COLUMN($O627:Q627),1,1)))+Q598*Q569","v":0},{"$f":"SUMPRODUCT($O569:R569,N(1-$O598:R598),N(OFFSET($O627:R627,0,MAX(COLUMN($O627:R627))-COLUMN($O627:R627),1,1)))+R598*R569","v":0},{"$f":"SUMPRODUCT($O569:S569,N(1-$O598:S598),N(OFFSET($O627:S627,0,MAX(COLUMN($O627:S627))-COLUMN($O627:S627),1,1)))+S598*S569","v":0},{"$f":"SUMPRODUCT($O569:T569,N(1-$O598:T598),N(OFFSET($O627:T627,0,MAX(COLUMN($O627:T627))-COLUMN($O627:T627),1,1)))+T598*T569","v":0},{"$f":"SUMPRODUCT($O569:U569,N(1-$O598:U598),N(OFFSET($O627:U627,0,MAX(COLUMN($O627:U627))-COLUMN($O627:U627),1,1)))+U598*U569","v":0},{"$f":"SUMPRODUCT($O569:V569,N(1-$O598:V598),N(OFFSET($O627:V627,0,MAX(COLUMN($O627:V627))-COLUMN($O627:V627),1,1)))+V598*V569","v":0},{"$f":"SUMPRODUCT($O569:W569,N(1-$O598:W598),N(OFFSET($O627:W627,0,MAX(COLUMN($O627:W627))-COLUMN($O627:W627),1,1)))+W598*W569","v":0},{"$f":"SUMPRODUCT($O569:X569,N(1-$O598:X598),N(OFFSET($O627:X627,0,MAX(COLUMN($O627:X627))-COLUMN($O627:X627),1,1)))+X598*X569","v":0},{"$f":"SUMPRODUCT($O569:Y569,N(1-$O598:Y598),N(OFFSET($O627:Y627,0,MAX(COLUMN($O627:Y627))-COLUMN($O627:Y627),1,1)))+Y598*Y569","v":0},{"$f":"SUMPRODUCT($O569:Z569,N(1-$O598:Z598),N(OFFSET($O627:Z627,0,MAX(COLUMN($O627:Z627))-COLUMN($O627:Z627),1,1)))+Z598*Z569","v":0},{"$f":"SUMPRODUCT($O569:AA569,N(1-$O598:AA598),N(OFFSET($O627:AA627,0,MAX(COLUMN($O627:AA627))-COLUMN($O627:AA627),1,1)))+AA598*AA569","v":0},{"$f":"SUMPRODUCT($O569:AB569,N(1-$O598:AB598),N(OFFSET($O627:AB627,0,MAX(COLUMN($O627:AB627))-COLUMN($O627:AB627),1,1)))+AB598*AB569","v":0},{"$f":"SUMPRODUCT($O569:AC569,N(1-$O598:AC598),N(OFFSET($O627:AC627,0,MAX(COLUMN($O627:AC627))-COLUMN($O627:AC627),1,1)))+AC598*AC569","v":0},{"$f":"SUMPRODUCT($O569:AD569,N(1-$O598:AD598),N(OFFSET($O627:AD627,0,MAX(COLUMN($O627:AD627))-COLUMN($O627:AD627),1,1)))+AD598*AD569","v":0},{"$f":"SUMPRODUCT($O569:AE569,N(1-$O598:AE598),N(OFFSET($O627:AE627,0,MAX(COLUMN($O627:AE627))-COLUMN($O627:AE627),1,1)))+AE598*AE569","v":0},{"$f":"SUMPRODUCT($O569:AF569,N(1-$O598:AF598),N(OFFSET($O627:AF627,0,MAX(COLUMN($O627:AF627))-COLUMN($O627:AF627),1,1)))+AF598*AF569","v":0},{"$f":"SUMPRODUCT($O569:AG569,N(1-$O598:AG598),N(OFFSET($O627:AG627,0,MAX(COLUMN($O627:AG627))-COLUMN($O627:AG627),1,1)))+AG598*AG569","v":0},{"$f":"SUMPRODUCT($O569:AH569,N(1-$O598:AH598),N(OFFSET($O627:AH627,0,MAX(COLUMN($O627:AH627))-COLUMN($O627:AH627),1,1)))+AH598*AH569","v":0},{"$f":"SUMPRODUCT($O569:AI569,N(1-$O598:AI598),N(OFFSET($O627:AI627,0,MAX(COLUMN($O627:AI627))-COLUMN($O627:AI627),1,1)))+AI598*AI569","v":0},{"$f":"SUMPRODUCT($O569:AJ569,N(1-$O598:AJ598),N(OFFSET($O627:AJ627,0,MAX(COLUMN($O627:AJ627))-COLUMN($O627:AJ627),1,1)))+AJ598*AJ569","v":0},{"$f":"SUMPRODUCT($O569:AK569,N(1-$O598:AK598),N(OFFSET($O627:AK627,0,MAX(COLUMN($O627:AK627))-COLUMN($O627:AK627),1,1)))+AK598*AK569","v":0},{"$f":"SUMPRODUCT($O569:AL569,N(1-$O598:AL598),N(OFFSET($O627:AL627,0,MAX(COLUMN($O627:AL627))-COLUMN($O627:AL627),1,1)))+AL598*AL569","v":0},{"$f":"SUMPRODUCT($O569:AM569,N(1-$O598:AM598),N(OFFSET($O627:AM627,0,MAX(COLUMN($O627:AM627))-COLUMN($O627:AM627),1,1)))+AM598*AM569","v":0},{"$f":"SUMPRODUCT($O569:AN569,N(1-$O598:AN598),N(OFFSET($O627:AN627,0,MAX(COLUMN($O627:AN627))-COLUMN($O627:AN627),1,1)))+AN598*AN569","v":0},{"$f":"SUMPRODUCT($O569:AO569,N(1-$O598:AO598),N(OFFSET($O627:AO627,0,MAX(COLUMN($O627:AO627))-COLUMN($O627:AO627),1,1)))+AO598*AO569","v":0},{"$f":"SUMPRODUCT($O569:AP569,N(1-$O598:AP598),N(OFFSET($O627:AP627,0,MAX(COLUMN($O627:AP627))-COLUMN($O627:AP627),1,1)))+AP598*AP569","v":0},{"$f":"SUMPRODUCT($O569:AQ569,N(1-$O598:AQ598),N(OFFSET($O627:AQ627,0,MAX(COLUMN($O627:AQ627))-COLUMN($O627:AQ627),1,1)))+AQ598*AQ569","v":0},{"$f":"SUMPRODUCT($O569:AR569,N(1-$O598:AR598),N(OFFSET($O627:AR627,0,MAX(COLUMN($O627:AR627))-COLUMN($O627:AR627),1,1)))+AR598*AR569","v":0},{"$f":"SUMPRODUCT($O569:AS569,N(1-$O598:AS598),N(OFFSET($O627:AS627,0,MAX(COLUMN($O627:AS627))-COLUMN($O627:AS627),1,1)))+AS598*AS569","v":0},{"$f":"SUMPRODUCT($O569:AT569,N(1-$O598:AT598),N(OFFSET($O627:AT627,0,MAX(COLUMN($O627:AT627))-COLUMN($O627:AT627),1,1)))+AT598*AT569","v":0},{"$f":"SUMPRODUCT($O569:AU569,N(1-$O598:AU598),N(OFFSET($O627:AU627,0,MAX(COLUMN($O627:AU627))-COLUMN($O627:AU627),1,1)))+AU598*AU569","v":0},{"$f":"SUMPRODUCT($O569:AV569,N(1-$O598:AV598),N(OFFSET($O627:AV627,0,MAX(COLUMN($O627:AV627))-COLUMN($O627:AV627),1,1)))+AV598*AV569","v":0},{"$f":"SUMPRODUCT($O569:AW569,N(1-$O598:AW598),N(OFFSET($O627:AW627,0,MAX(COLUMN($O627:AW627))-COLUMN($O627:AW627),1,1)))+AW598*AW569","v":0},{"$f":"SUMPRODUCT($O569:AX569,N(1-$O598:AX598),N(OFFSET($O627:AX627,0,MAX(COLUMN($O627:AX627))-COLUMN($O627:AX627),1,1)))+AX598*AX569","v":0},{"$f":"SUMPRODUCT($O569:AY569,N(1-$O598:AY598),N(OFFSET($O627:AY627,0,MAX(COLUMN($O627:AY627))-COLUMN($O627:AY627),1,1)))+AY598*AY569","v":0}]
[{"$f":"+RevReq_BaseCase!A657","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O570:O570,N(1-$O599:O599),N(OFFSET($O628:O628,0,MAX(COLUMN($O628:O628))-COLUMN($O628:O628),1,1)))+O599*O570","v":0},{"$f":"SUMPRODUCT($O570:P570,N(1-$O599:P599),N(OFFSET($O628:P628,0,MAX(COLUMN($O628:P628))-COLUMN($O628:P628),1,1)))+P599*P570","v":0},{"$f":"SUMPRODUCT($O570:Q570,N(1-$O599:Q599),N(OFFSET($O628:Q628,0,MAX(COLUMN($O628:Q628))-COLUMN($O628:Q628),1,1)))+Q599*Q570","v":0},{"$f":"SUMPRODUCT($O570:R570,N(1-$O599:R599),N(OFFSET($O628:R628,0,MAX(COLUMN($O628:R628))-COLUMN($O628:R628),1,1)))+R599*R570","v":0},{"$f":"SUMPRODUCT($O570:S570,N(1-$O599:S599),N(OFFSET($O628:S628,0,MAX(COLUMN($O628:S628))-COLUMN($O628:S628),1,1)))+S599*S570","v":0},{"$f":"SUMPRODUCT($O570:T570,N(1-$O599:T599),N(OFFSET($O628:T628,0,MAX(COLUMN($O628:T628))-COLUMN($O628:T628),1,1)))+T599*T570","v":0},{"$f":"SUMPRODUCT($O570:U570,N(1-$O599:U599),N(OFFSET($O628:U628,0,MAX(COLUMN($O628:U628))-COLUMN($O628:U628),1,1)))+U599*U570","v":0},{"$f":"SUMPRODUCT($O570:V570,N(1-$O599:V599),N(OFFSET($O628:V628,0,MAX(COLUMN($O628:V628))-COLUMN($O628:V628),1,1)))+V599*V570","v":0},{"$f":"SUMPRODUCT($O570:W570,N(1-$O599:W599),N(OFFSET($O628:W628,0,MAX(COLUMN($O628:W628))-COLUMN($O628:W628),1,1)))+W599*W570","v":0},{"$f":"SUMPRODUCT($O570:X570,N(1-$O599:X599),N(OFFSET($O628:X628,0,MAX(COLUMN($O628:X628))-COLUMN($O628:X628),1,1)))+X599*X570","v":0},{"$f":"SUMPRODUCT($O570:Y570,N(1-$O599:Y599),N(OFFSET($O628:Y628,0,MAX(COLUMN($O628:Y628))-COLUMN($O628:Y628),1,1)))+Y599*Y570","v":0},{"$f":"SUMPRODUCT($O570:Z570,N(1-$O599:Z599),N(OFFSET($O628:Z628,0,MAX(COLUMN($O628:Z628))-COLUMN($O628:Z628),1,1)))+Z599*Z570","v":0},{"$f":"SUMPRODUCT($O570:AA570,N(1-$O599:AA599),N(OFFSET($O628:AA628,0,MAX(COLUMN($O628:AA628))-COLUMN($O628:AA628),1,1)))+AA599*AA570","v":0},{"$f":"SUMPRODUCT($O570:AB570,N(1-$O599:AB599),N(OFFSET($O628:AB628,0,MAX(COLUMN($O628:AB628))-COLUMN($O628:AB628),1,1)))+AB599*AB570","v":0},{"$f":"SUMPRODUCT($O570:AC570,N(1-$O599:AC599),N(OFFSET($O628:AC628,0,MAX(COLUMN($O628:AC628))-COLUMN($O628:AC628),1,1)))+AC599*AC570","v":0},{"$f":"SUMPRODUCT($O570:AD570,N(1-$O599:AD599),N(OFFSET($O628:AD628,0,MAX(COLUMN($O628:AD628))-COLUMN($O628:AD628),1,1)))+AD599*AD570","v":0},{"$f":"SUMPRODUCT($O570:AE570,N(1-$O599:AE599),N(OFFSET($O628:AE628,0,MAX(COLUMN($O628:AE628))-COLUMN($O628:AE628),1,1)))+AE599*AE570","v":0},{"$f":"SUMPRODUCT($O570:AF570,N(1-$O599:AF599),N(OFFSET($O628:AF628,0,MAX(COLUMN($O628:AF628))-COLUMN($O628:AF628),1,1)))+AF599*AF570","v":0},{"$f":"SUMPRODUCT($O570:AG570,N(1-$O599:AG599),N(OFFSET($O628:AG628,0,MAX(COLUMN($O628:AG628))-COLUMN($O628:AG628),1,1)))+AG599*AG570","v":0},{"$f":"SUMPRODUCT($O570:AH570,N(1-$O599:AH599),N(OFFSET($O628:AH628,0,MAX(COLUMN($O628:AH628))-COLUMN($O628:AH628),1,1)))+AH599*AH570","v":0},{"$f":"SUMPRODUCT($O570:AI570,N(1-$O599:AI599),N(OFFSET($O628:AI628,0,MAX(COLUMN($O628:AI628))-COLUMN($O628:AI628),1,1)))+AI599*AI570","v":0},{"$f":"SUMPRODUCT($O570:AJ570,N(1-$O599:AJ599),N(OFFSET($O628:AJ628,0,MAX(COLUMN($O628:AJ628))-COLUMN($O628:AJ628),1,1)))+AJ599*AJ570","v":0},{"$f":"SUMPRODUCT($O570:AK570,N(1-$O599:AK599),N(OFFSET($O628:AK628,0,MAX(COLUMN($O628:AK628))-COLUMN($O628:AK628),1,1)))+AK599*AK570","v":0},{"$f":"SUMPRODUCT($O570:AL570,N(1-$O599:AL599),N(OFFSET($O628:AL628,0,MAX(COLUMN($O628:AL628))-COLUMN($O628:AL628),1,1)))+AL599*AL570","v":0},{"$f":"SUMPRODUCT($O570:AM570,N(1-$O599:AM599),N(OFFSET($O628:AM628,0,MAX(COLUMN($O628:AM628))-COLUMN($O628:AM628),1,1)))+AM599*AM570","v":0},{"$f":"SUMPRODUCT($O570:AN570,N(1-$O599:AN599),N(OFFSET($O628:AN628,0,MAX(COLUMN($O628:AN628))-COLUMN($O628:AN628),1,1)))+AN599*AN570","v":0},{"$f":"SUMPRODUCT($O570:AO570,N(1-$O599:AO599),N(OFFSET($O628:AO628,0,MAX(COLUMN($O628:AO628))-COLUMN($O628:AO628),1,1)))+AO599*AO570","v":0},{"$f":"SUMPRODUCT($O570:AP570,N(1-$O599:AP599),N(OFFSET($O628:AP628,0,MAX(COLUMN($O628:AP628))-COLUMN($O628:AP628),1,1)))+AP599*AP570","v":0},{"$f":"SUMPRODUCT($O570:AQ570,N(1-$O599:AQ599),N(OFFSET($O628:AQ628,0,MAX(COLUMN($O628:AQ628))-COLUMN($O628:AQ628),1,1)))+AQ599*AQ570","v":0},{"$f":"SUMPRODUCT($O570:AR570,N(1-$O599:AR599),N(OFFSET($O628:AR628,0,MAX(COLUMN($O628:AR628))-COLUMN($O628:AR628),1,1)))+AR599*AR570","v":0},{"$f":"SUMPRODUCT($O570:AS570,N(1-$O599:AS599),N(OFFSET($O628:AS628,0,MAX(COLUMN($O628:AS628))-COLUMN($O628:AS628),1,1)))+AS599*AS570","v":0},{"$f":"SUMPRODUCT($O570:AT570,N(1-$O599:AT599),N(OFFSET($O628:AT628,0,MAX(COLUMN($O628:AT628))-COLUMN($O628:AT628),1,1)))+AT599*AT570","v":0},{"$f":"SUMPRODUCT($O570:AU570,N(1-$O599:AU599),N(OFFSET($O628:AU628,0,MAX(COLUMN($O628:AU628))-COLUMN($O628:AU628),1,1)))+AU599*AU570","v":0},{"$f":"SUMPRODUCT($O570:AV570,N(1-$O599:AV599),N(OFFSET($O628:AV628,0,MAX(COLUMN($O628:AV628))-COLUMN($O628:AV628),1,1)))+AV599*AV570","v":0},{"$f":"SUMPRODUCT($O570:AW570,N(1-$O599:AW599),N(OFFSET($O628:AW628,0,MAX(COLUMN($O628:AW628))-COLUMN($O628:AW628),1,1)))+AW599*AW570","v":0},{"$f":"SUMPRODUCT($O570:AX570,N(1-$O599:AX599),N(OFFSET($O628:AX628,0,MAX(COLUMN($O628:AX628))-COLUMN($O628:AX628),1,1)))+AX599*AX570","v":0},{"$f":"SUMPRODUCT($O570:AY570,N(1-$O599:AY599),N(OFFSET($O628:AY628,0,MAX(COLUMN($O628:AY628))-COLUMN($O628:AY628),1,1)))+AY599*AY570","v":0}]
[{"$f":"+RevReq_BaseCase!A658","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O571:O571,N(1-$O600:O600),N(OFFSET($O629:O629,0,MAX(COLUMN($O629:O629))-COLUMN($O629:O629),1,1)))+O600*O571","v":0},{"$f":"SUMPRODUCT($O571:P571,N(1-$O600:P600),N(OFFSET($O629:P629,0,MAX(COLUMN($O629:P629))-COLUMN($O629:P629),1,1)))+P600*P571","v":0},{"$f":"SUMPRODUCT($O571:Q571,N(1-$O600:Q600),N(OFFSET($O629:Q629,0,MAX(COLUMN($O629:Q629))-COLUMN($O629:Q629),1,1)))+Q600*Q571","v":0},{"$f":"SUMPRODUCT($O571:R571,N(1-$O600:R600),N(OFFSET($O629:R629,0,MAX(COLUMN($O629:R629))-COLUMN($O629:R629),1,1)))+R600*R571","v":0},{"$f":"SUMPRODUCT($O571:S571,N(1-$O600:S600),N(OFFSET($O629:S629,0,MAX(COLUMN($O629:S629))-COLUMN($O629:S629),1,1)))+S600*S571","v":0},{"$f":"SUMPRODUCT($O571:T571,N(1-$O600:T600),N(OFFSET($O629:T629,0,MAX(COLUMN($O629:T629))-COLUMN($O629:T629),1,1)))+T600*T571","v":0},{"$f":"SUMPRODUCT($O571:U571,N(1-$O600:U600),N(OFFSET($O629:U629,0,MAX(COLUMN($O629:U629))-COLUMN($O629:U629),1,1)))+U600*U571","v":0},{"$f":"SUMPRODUCT($O571:V571,N(1-$O600:V600),N(OFFSET($O629:V629,0,MAX(COLUMN($O629:V629))-COLUMN($O629:V629),1,1)))+V600*V571","v":0},{"$f":"SUMPRODUCT($O571:W571,N(1-$O600:W600),N(OFFSET($O629:W629,0,MAX(COLUMN($O629:W629))-COLUMN($O629:W629),1,1)))+W600*W571","v":0},{"$f":"SUMPRODUCT($O571:X571,N(1-$O600:X600),N(OFFSET($O629:X629,0,MAX(COLUMN($O629:X629))-COLUMN($O629:X629),1,1)))+X600*X571","v":0},{"$f":"SUMPRODUCT($O571:Y571,N(1-$O600:Y600),N(OFFSET($O629:Y629,0,MAX(COLUMN($O629:Y629))-COLUMN($O629:Y629),1,1)))+Y600*Y571","v":0},{"$f":"SUMPRODUCT($O571:Z571,N(1-$O600:Z600),N(OFFSET($O629:Z629,0,MAX(COLUMN($O629:Z629))-COLUMN($O629:Z629),1,1)))+Z600*Z571","v":0},{"$f":"SUMPRODUCT($O571:AA571,N(1-$O600:AA600),N(OFFSET($O629:AA629,0,MAX(COLUMN($O629:AA629))-COLUMN($O629:AA629),1,1)))+AA600*AA571","v":0},{"$f":"SUMPRODUCT($O571:AB571,N(1-$O600:AB600),N(OFFSET($O629:AB629,0,MAX(COLUMN($O629:AB629))-COLUMN($O629:AB629),1,1)))+AB600*AB571","v":0},{"$f":"SUMPRODUCT($O571:AC571,N(1-$O600:AC600),N(OFFSET($O629:AC629,0,MAX(COLUMN($O629:AC629))-COLUMN($O629:AC629),1,1)))+AC600*AC571","v":0},{"$f":"SUMPRODUCT($O571:AD571,N(1-$O600:AD600),N(OFFSET($O629:AD629,0,MAX(COLUMN($O629:AD629))-COLUMN($O629:AD629),1,1)))+AD600*AD571","v":0},{"$f":"SUMPRODUCT($O571:AE571,N(1-$O600:AE600),N(OFFSET($O629:AE629,0,MAX(COLUMN($O629:AE629))-COLUMN($O629:AE629),1,1)))+AE600*AE571","v":0},{"$f":"SUMPRODUCT($O571:AF571,N(1-$O600:AF600),N(OFFSET($O629:AF629,0,MAX(COLUMN($O629:AF629))-COLUMN($O629:AF629),1,1)))+AF600*AF571","v":0},{"$f":"SUMPRODUCT($O571:AG571,N(1-$O600:AG600),N(OFFSET($O629:AG629,0,MAX(COLUMN($O629:AG629))-COLUMN($O629:AG629),1,1)))+AG600*AG571","v":0},{"$f":"SUMPRODUCT($O571:AH571,N(1-$O600:AH600),N(OFFSET($O629:AH629,0,MAX(COLUMN($O629:AH629))-COLUMN($O629:AH629),1,1)))+AH600*AH571","v":0},{"$f":"SUMPRODUCT($O571:AI571,N(1-$O600:AI600),N(OFFSET($O629:AI629,0,MAX(COLUMN($O629:AI629))-COLUMN($O629:AI629),1,1)))+AI600*AI571","v":0},{"$f":"SUMPRODUCT($O571:AJ571,N(1-$O600:AJ600),N(OFFSET($O629:AJ629,0,MAX(COLUMN($O629:AJ629))-COLUMN($O629:AJ629),1,1)))+AJ600*AJ571","v":0},{"$f":"SUMPRODUCT($O571:AK571,N(1-$O600:AK600),N(OFFSET($O629:AK629,0,MAX(COLUMN($O629:AK629))-COLUMN($O629:AK629),1,1)))+AK600*AK571","v":0},{"$f":"SUMPRODUCT($O571:AL571,N(1-$O600:AL600),N(OFFSET($O629:AL629,0,MAX(COLUMN($O629:AL629))-COLUMN($O629:AL629),1,1)))+AL600*AL571","v":0},{"$f":"SUMPRODUCT($O571:AM571,N(1-$O600:AM600),N(OFFSET($O629:AM629,0,MAX(COLUMN($O629:AM629))-COLUMN($O629:AM629),1,1)))+AM600*AM571","v":0},{"$f":"SUMPRODUCT($O571:AN571,N(1-$O600:AN600),N(OFFSET($O629:AN629,0,MAX(COLUMN($O629:AN629))-COLUMN($O629:AN629),1,1)))+AN600*AN571","v":0},{"$f":"SUMPRODUCT($O571:AO571,N(1-$O600:AO600),N(OFFSET($O629:AO629,0,MAX(COLUMN($O629:AO629))-COLUMN($O629:AO629),1,1)))+AO600*AO571","v":0},{"$f":"SUMPRODUCT($O571:AP571,N(1-$O600:AP600),N(OFFSET($O629:AP629,0,MAX(COLUMN($O629:AP629))-COLUMN($O629:AP629),1,1)))+AP600*AP571","v":0},{"$f":"SUMPRODUCT($O571:AQ571,N(1-$O600:AQ600),N(OFFSET($O629:AQ629,0,MAX(COLUMN($O629:AQ629))-COLUMN($O629:AQ629),1,1)))+AQ600*AQ571","v":0},{"$f":"SUMPRODUCT($O571:AR571,N(1-$O600:AR600),N(OFFSET($O629:AR629,0,MAX(COLUMN($O629:AR629))-COLUMN($O629:AR629),1,1)))+AR600*AR571","v":0},{"$f":"SUMPRODUCT($O571:AS571,N(1-$O600:AS600),N(OFFSET($O629:AS629,0,MAX(COLUMN($O629:AS629))-COLUMN($O629:AS629),1,1)))+AS600*AS571","v":0},{"$f":"SUMPRODUCT($O571:AT571,N(1-$O600:AT600),N(OFFSET($O629:AT629,0,MAX(COLUMN($O629:AT629))-COLUMN($O629:AT629),1,1)))+AT600*AT571","v":0},{"$f":"SUMPRODUCT($O571:AU571,N(1-$O600:AU600),N(OFFSET($O629:AU629,0,MAX(COLUMN($O629:AU629))-COLUMN($O629:AU629),1,1)))+AU600*AU571","v":0},{"$f":"SUMPRODUCT($O571:AV571,N(1-$O600:AV600),N(OFFSET($O629:AV629,0,MAX(COLUMN($O629:AV629))-COLUMN($O629:AV629),1,1)))+AV600*AV571","v":0},{"$f":"SUMPRODUCT($O571:AW571,N(1-$O600:AW600),N(OFFSET($O629:AW629,0,MAX(COLUMN($O629:AW629))-COLUMN($O629:AW629),1,1)))+AW600*AW571","v":0},{"$f":"SUMPRODUCT($O571:AX571,N(1-$O600:AX600),N(OFFSET($O629:AX629,0,MAX(COLUMN($O629:AX629))-COLUMN($O629:AX629),1,1)))+AX600*AX571","v":0},{"$f":"SUMPRODUCT($O571:AY571,N(1-$O600:AY600),N(OFFSET($O629:AY629,0,MAX(COLUMN($O629:AY629))-COLUMN($O629:AY629),1,1)))+AY600*AY571","v":0}]
[{"$f":"+RevReq_BaseCase!A659","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O572:O572,N(1-$O601:O601),N(OFFSET($O630:O630,0,MAX(COLUMN($O630:O630))-COLUMN($O630:O630),1,1)))+O601*O572","v":0},{"$f":"SUMPRODUCT($O572:P572,N(1-$O601:P601),N(OFFSET($O630:P630,0,MAX(COLUMN($O630:P630))-COLUMN($O630:P630),1,1)))+P601*P572","v":0},{"$f":"SUMPRODUCT($O572:Q572,N(1-$O601:Q601),N(OFFSET($O630:Q630,0,MAX(COLUMN($O630:Q630))-COLUMN($O630:Q630),1,1)))+Q601*Q572","v":0},{"$f":"SUMPRODUCT($O572:R572,N(1-$O601:R601),N(OFFSET($O630:R630,0,MAX(COLUMN($O630:R630))-COLUMN($O630:R630),1,1)))+R601*R572","v":0},{"$f":"SUMPRODUCT($O572:S572,N(1-$O601:S601),N(OFFSET($O630:S630,0,MAX(COLUMN($O630:S630))-COLUMN($O630:S630),1,1)))+S601*S572","v":0},{"$f":"SUMPRODUCT($O572:T572,N(1-$O601:T601),N(OFFSET($O630:T630,0,MAX(COLUMN($O630:T630))-COLUMN($O630:T630),1,1)))+T601*T572","v":0},{"$f":"SUMPRODUCT($O572:U572,N(1-$O601:U601),N(OFFSET($O630:U630,0,MAX(COLUMN($O630:U630))-COLUMN($O630:U630),1,1)))+U601*U572","v":0},{"$f":"SUMPRODUCT($O572:V572,N(1-$O601:V601),N(OFFSET($O630:V630,0,MAX(COLUMN($O630:V630))-COLUMN($O630:V630),1,1)))+V601*V572","v":0},{"$f":"SUMPRODUCT($O572:W572,N(1-$O601:W601),N(OFFSET($O630:W630,0,MAX(COLUMN($O630:W630))-COLUMN($O630:W630),1,1)))+W601*W572","v":0},{"$f":"SUMPRODUCT($O572:X572,N(1-$O601:X601),N(OFFSET($O630:X630,0,MAX(COLUMN($O630:X630))-COLUMN($O630:X630),1,1)))+X601*X572","v":0},{"$f":"SUMPRODUCT($O572:Y572,N(1-$O601:Y601),N(OFFSET($O630:Y630,0,MAX(COLUMN($O630:Y630))-COLUMN($O630:Y630),1,1)))+Y601*Y572","v":0},{"$f":"SUMPRODUCT($O572:Z572,N(1-$O601:Z601),N(OFFSET($O630:Z630,0,MAX(COLUMN($O630:Z630))-COLUMN($O630:Z630),1,1)))+Z601*Z572","v":0},{"$f":"SUMPRODUCT($O572:AA572,N(1-$O601:AA601),N(OFFSET($O630:AA630,0,MAX(COLUMN($O630:AA630))-COLUMN($O630:AA630),1,1)))+AA601*AA572","v":0},{"$f":"SUMPRODUCT($O572:AB572,N(1-$O601:AB601),N(OFFSET($O630:AB630,0,MAX(COLUMN($O630:AB630))-COLUMN($O630:AB630),1,1)))+AB601*AB572","v":0},{"$f":"SUMPRODUCT($O572:AC572,N(1-$O601:AC601),N(OFFSET($O630:AC630,0,MAX(COLUMN($O630:AC630))-COLUMN($O630:AC630),1,1)))+AC601*AC572","v":0},{"$f":"SUMPRODUCT($O572:AD572,N(1-$O601:AD601),N(OFFSET($O630:AD630,0,MAX(COLUMN($O630:AD630))-COLUMN($O630:AD630),1,1)))+AD601*AD572","v":0},{"$f":"SUMPRODUCT($O572:AE572,N(1-$O601:AE601),N(OFFSET($O630:AE630,0,MAX(COLUMN($O630:AE630))-COLUMN($O630:AE630),1,1)))+AE601*AE572","v":0},{"$f":"SUMPRODUCT($O572:AF572,N(1-$O601:AF601),N(OFFSET($O630:AF630,0,MAX(COLUMN($O630:AF630))-COLUMN($O630:AF630),1,1)))+AF601*AF572","v":0},{"$f":"SUMPRODUCT($O572:AG572,N(1-$O601:AG601),N(OFFSET($O630:AG630,0,MAX(COLUMN($O630:AG630))-COLUMN($O630:AG630),1,1)))+AG601*AG572","v":0},{"$f":"SUMPRODUCT($O572:AH572,N(1-$O601:AH601),N(OFFSET($O630:AH630,0,MAX(COLUMN($O630:AH630))-COLUMN($O630:AH630),1,1)))+AH601*AH572","v":0},{"$f":"SUMPRODUCT($O572:AI572,N(1-$O601:AI601),N(OFFSET($O630:AI630,0,MAX(COLUMN($O630:AI630))-COLUMN($O630:AI630),1,1)))+AI601*AI572","v":0},{"$f":"SUMPRODUCT($O572:AJ572,N(1-$O601:AJ601),N(OFFSET($O630:AJ630,0,MAX(COLUMN($O630:AJ630))-COLUMN($O630:AJ630),1,1)))+AJ601*AJ572","v":0},{"$f":"SUMPRODUCT($O572:AK572,N(1-$O601:AK601),N(OFFSET($O630:AK630,0,MAX(COLUMN($O630:AK630))-COLUMN($O630:AK630),1,1)))+AK601*AK572","v":0},{"$f":"SUMPRODUCT($O572:AL572,N(1-$O601:AL601),N(OFFSET($O630:AL630,0,MAX(COLUMN($O630:AL630))-COLUMN($O630:AL630),1,1)))+AL601*AL572","v":0},{"$f":"SUMPRODUCT($O572:AM572,N(1-$O601:AM601),N(OFFSET($O630:AM630,0,MAX(COLUMN($O630:AM630))-COLUMN($O630:AM630),1,1)))+AM601*AM572","v":0},{"$f":"SUMPRODUCT($O572:AN572,N(1-$O601:AN601),N(OFFSET($O630:AN630,0,MAX(COLUMN($O630:AN630))-COLUMN($O630:AN630),1,1)))+AN601*AN572","v":0},{"$f":"SUMPRODUCT($O572:AO572,N(1-$O601:AO601),N(OFFSET($O630:AO630,0,MAX(COLUMN($O630:AO630))-COLUMN($O630:AO630),1,1)))+AO601*AO572","v":0},{"$f":"SUMPRODUCT($O572:AP572,N(1-$O601:AP601),N(OFFSET($O630:AP630,0,MAX(COLUMN($O630:AP630))-COLUMN($O630:AP630),1,1)))+AP601*AP572","v":0},{"$f":"SUMPRODUCT($O572:AQ572,N(1-$O601:AQ601),N(OFFSET($O630:AQ630,0,MAX(COLUMN($O630:AQ630))-COLUMN($O630:AQ630),1,1)))+AQ601*AQ572","v":0},{"$f":"SUMPRODUCT($O572:AR572,N(1-$O601:AR601),N(OFFSET($O630:AR630,0,MAX(COLUMN($O630:AR630))-COLUMN($O630:AR630),1,1)))+AR601*AR572","v":0},{"$f":"SUMPRODUCT($O572:AS572,N(1-$O601:AS601),N(OFFSET($O630:AS630,0,MAX(COLUMN($O630:AS630))-COLUMN($O630:AS630),1,1)))+AS601*AS572","v":0},{"$f":"SUMPRODUCT($O572:AT572,N(1-$O601:AT601),N(OFFSET($O630:AT630,0,MAX(COLUMN($O630:AT630))-COLUMN($O630:AT630),1,1)))+AT601*AT572","v":0},{"$f":"SUMPRODUCT($O572:AU572,N(1-$O601:AU601),N(OFFSET($O630:AU630,0,MAX(COLUMN($O630:AU630))-COLUMN($O630:AU630),1,1)))+AU601*AU572","v":0},{"$f":"SUMPRODUCT($O572:AV572,N(1-$O601:AV601),N(OFFSET($O630:AV630,0,MAX(COLUMN($O630:AV630))-COLUMN($O630:AV630),1,1)))+AV601*AV572","v":0},{"$f":"SUMPRODUCT($O572:AW572,N(1-$O601:AW601),N(OFFSET($O630:AW630,0,MAX(COLUMN($O630:AW630))-COLUMN($O630:AW630),1,1)))+AW601*AW572","v":0},{"$f":"SUMPRODUCT($O572:AX572,N(1-$O601:AX601),N(OFFSET($O630:AX630,0,MAX(COLUMN($O630:AX630))-COLUMN($O630:AX630),1,1)))+AX601*AX572","v":0},{"$f":"SUMPRODUCT($O572:AY572,N(1-$O601:AY601),N(OFFSET($O630:AY630,0,MAX(COLUMN($O630:AY630))-COLUMN($O630:AY630),1,1)))+AY601*AY572","v":0}]
[{"$f":"+RevReq_BaseCase!A660","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O573:O573,N(1-$O602:O602),N(OFFSET($O631:O631,0,MAX(COLUMN($O631:O631))-COLUMN($O631:O631),1,1)))+O602*O573","v":0},{"$f":"SUMPRODUCT($O573:P573,N(1-$O602:P602),N(OFFSET($O631:P631,0,MAX(COLUMN($O631:P631))-COLUMN($O631:P631),1,1)))+P602*P573","v":0},{"$f":"SUMPRODUCT($O573:Q573,N(1-$O602:Q602),N(OFFSET($O631:Q631,0,MAX(COLUMN($O631:Q631))-COLUMN($O631:Q631),1,1)))+Q602*Q573","v":0},{"$f":"SUMPRODUCT($O573:R573,N(1-$O602:R602),N(OFFSET($O631:R631,0,MAX(COLUMN($O631:R631))-COLUMN($O631:R631),1,1)))+R602*R573","v":0},{"$f":"SUMPRODUCT($O573:S573,N(1-$O602:S602),N(OFFSET($O631:S631,0,MAX(COLUMN($O631:S631))-COLUMN($O631:S631),1,1)))+S602*S573","v":0},{"$f":"SUMPRODUCT($O573:T573,N(1-$O602:T602),N(OFFSET($O631:T631,0,MAX(COLUMN($O631:T631))-COLUMN($O631:T631),1,1)))+T602*T573","v":0},{"$f":"SUMPRODUCT($O573:U573,N(1-$O602:U602),N(OFFSET($O631:U631,0,MAX(COLUMN($O631:U631))-COLUMN($O631:U631),1,1)))+U602*U573","v":0},{"$f":"SUMPRODUCT($O573:V573,N(1-$O602:V602),N(OFFSET($O631:V631,0,MAX(COLUMN($O631:V631))-COLUMN($O631:V631),1,1)))+V602*V573","v":0},{"$f":"SUMPRODUCT($O573:W573,N(1-$O602:W602),N(OFFSET($O631:W631,0,MAX(COLUMN($O631:W631))-COLUMN($O631:W631),1,1)))+W602*W573","v":0},{"$f":"SUMPRODUCT($O573:X573,N(1-$O602:X602),N(OFFSET($O631:X631,0,MAX(COLUMN($O631:X631))-COLUMN($O631:X631),1,1)))+X602*X573","v":0},{"$f":"SUMPRODUCT($O573:Y573,N(1-$O602:Y602),N(OFFSET($O631:Y631,0,MAX(COLUMN($O631:Y631))-COLUMN($O631:Y631),1,1)))+Y602*Y573","v":0},{"$f":"SUMPRODUCT($O573:Z573,N(1-$O602:Z602),N(OFFSET($O631:Z631,0,MAX(COLUMN($O631:Z631))-COLUMN($O631:Z631),1,1)))+Z602*Z573","v":0},{"$f":"SUMPRODUCT($O573:AA573,N(1-$O602:AA602),N(OFFSET($O631:AA631,0,MAX(COLUMN($O631:AA631))-COLUMN($O631:AA631),1,1)))+AA602*AA573","v":0},{"$f":"SUMPRODUCT($O573:AB573,N(1-$O602:AB602),N(OFFSET($O631:AB631,0,MAX(COLUMN($O631:AB631))-COLUMN($O631:AB631),1,1)))+AB602*AB573","v":0},{"$f":"SUMPRODUCT($O573:AC573,N(1-$O602:AC602),N(OFFSET($O631:AC631,0,MAX(COLUMN($O631:AC631))-COLUMN($O631:AC631),1,1)))+AC602*AC573","v":0},{"$f":"SUMPRODUCT($O573:AD573,N(1-$O602:AD602),N(OFFSET($O631:AD631,0,MAX(COLUMN($O631:AD631))-COLUMN($O631:AD631),1,1)))+AD602*AD573","v":0},{"$f":"SUMPRODUCT($O573:AE573,N(1-$O602:AE602),N(OFFSET($O631:AE631,0,MAX(COLUMN($O631:AE631))-COLUMN($O631:AE631),1,1)))+AE602*AE573","v":0},{"$f":"SUMPRODUCT($O573:AF573,N(1-$O602:AF602),N(OFFSET($O631:AF631,0,MAX(COLUMN($O631:AF631))-COLUMN($O631:AF631),1,1)))+AF602*AF573","v":0},{"$f":"SUMPRODUCT($O573:AG573,N(1-$O602:AG602),N(OFFSET($O631:AG631,0,MAX(COLUMN($O631:AG631))-COLUMN($O631:AG631),1,1)))+AG602*AG573","v":0},{"$f":"SUMPRODUCT($O573:AH573,N(1-$O602:AH602),N(OFFSET($O631:AH631,0,MAX(COLUMN($O631:AH631))-COLUMN($O631:AH631),1,1)))+AH602*AH573","v":0},{"$f":"SUMPRODUCT($O573:AI573,N(1-$O602:AI602),N(OFFSET($O631:AI631,0,MAX(COLUMN($O631:AI631))-COLUMN($O631:AI631),1,1)))+AI602*AI573","v":0},{"$f":"SUMPRODUCT($O573:AJ573,N(1-$O602:AJ602),N(OFFSET($O631:AJ631,0,MAX(COLUMN($O631:AJ631))-COLUMN($O631:AJ631),1,1)))+AJ602*AJ573","v":0},{"$f":"SUMPRODUCT($O573:AK573,N(1-$O602:AK602),N(OFFSET($O631:AK631,0,MAX(COLUMN($O631:AK631))-COLUMN($O631:AK631),1,1)))+AK602*AK573","v":0},{"$f":"SUMPRODUCT($O573:AL573,N(1-$O602:AL602),N(OFFSET($O631:AL631,0,MAX(COLUMN($O631:AL631))-COLUMN($O631:AL631),1,1)))+AL602*AL573","v":0},{"$f":"SUMPRODUCT($O573:AM573,N(1-$O602:AM602),N(OFFSET($O631:AM631,0,MAX(COLUMN($O631:AM631))-COLUMN($O631:AM631),1,1)))+AM602*AM573","v":0},{"$f":"SUMPRODUCT($O573:AN573,N(1-$O602:AN602),N(OFFSET($O631:AN631,0,MAX(COLUMN($O631:AN631))-COLUMN($O631:AN631),1,1)))+AN602*AN573","v":0},{"$f":"SUMPRODUCT($O573:AO573,N(1-$O602:AO602),N(OFFSET($O631:AO631,0,MAX(COLUMN($O631:AO631))-COLUMN($O631:AO631),1,1)))+AO602*AO573","v":0},{"$f":"SUMPRODUCT($O573:AP573,N(1-$O602:AP602),N(OFFSET($O631:AP631,0,MAX(COLUMN($O631:AP631))-COLUMN($O631:AP631),1,1)))+AP602*AP573","v":0},{"$f":"SUMPRODUCT($O573:AQ573,N(1-$O602:AQ602),N(OFFSET($O631:AQ631,0,MAX(COLUMN($O631:AQ631))-COLUMN($O631:AQ631),1,1)))+AQ602*AQ573","v":0},{"$f":"SUMPRODUCT($O573:AR573,N(1-$O602:AR602),N(OFFSET($O631:AR631,0,MAX(COLUMN($O631:AR631))-COLUMN($O631:AR631),1,1)))+AR602*AR573","v":0},{"$f":"SUMPRODUCT($O573:AS573,N(1-$O602:AS602),N(OFFSET($O631:AS631,0,MAX(COLUMN($O631:AS631))-COLUMN($O631:AS631),1,1)))+AS602*AS573","v":0},{"$f":"SUMPRODUCT($O573:AT573,N(1-$O602:AT602),N(OFFSET($O631:AT631,0,MAX(COLUMN($O631:AT631))-COLUMN($O631:AT631),1,1)))+AT602*AT573","v":0},{"$f":"SUMPRODUCT($O573:AU573,N(1-$O602:AU602),N(OFFSET($O631:AU631,0,MAX(COLUMN($O631:AU631))-COLUMN($O631:AU631),1,1)))+AU602*AU573","v":0},{"$f":"SUMPRODUCT($O573:AV573,N(1-$O602:AV602),N(OFFSET($O631:AV631,0,MAX(COLUMN($O631:AV631))-COLUMN($O631:AV631),1,1)))+AV602*AV573","v":0},{"$f":"SUMPRODUCT($O573:AW573,N(1-$O602:AW602),N(OFFSET($O631:AW631,0,MAX(COLUMN($O631:AW631))-COLUMN($O631:AW631),1,1)))+AW602*AW573","v":0},{"$f":"SUMPRODUCT($O573:AX573,N(1-$O602:AX602),N(OFFSET($O631:AX631,0,MAX(COLUMN($O631:AX631))-COLUMN($O631:AX631),1,1)))+AX602*AX573","v":0},{"$f":"SUMPRODUCT($O573:AY573,N(1-$O602:AY602),N(OFFSET($O631:AY631,0,MAX(COLUMN($O631:AY631))-COLUMN($O631:AY631),1,1)))+AY602*AY573","v":0}]
[{"$f":"+RevReq_BaseCase!A661","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O574:O574,N(1-$O603:O603),N(OFFSET($O632:O632,0,MAX(COLUMN($O632:O632))-COLUMN($O632:O632),1,1)))+O603*O574","v":0},{"$f":"SUMPRODUCT($O574:P574,N(1-$O603:P603),N(OFFSET($O632:P632,0,MAX(COLUMN($O632:P632))-COLUMN($O632:P632),1,1)))+P603*P574","v":0},{"$f":"SUMPRODUCT($O574:Q574,N(1-$O603:Q603),N(OFFSET($O632:Q632,0,MAX(COLUMN($O632:Q632))-COLUMN($O632:Q632),1,1)))+Q603*Q574","v":0},{"$f":"SUMPRODUCT($O574:R574,N(1-$O603:R603),N(OFFSET($O632:R632,0,MAX(COLUMN($O632:R632))-COLUMN($O632:R632),1,1)))+R603*R574","v":0},{"$f":"SUMPRODUCT($O574:S574,N(1-$O603:S603),N(OFFSET($O632:S632,0,MAX(COLUMN($O632:S632))-COLUMN($O632:S632),1,1)))+S603*S574","v":0},{"$f":"SUMPRODUCT($O574:T574,N(1-$O603:T603),N(OFFSET($O632:T632,0,MAX(COLUMN($O632:T632))-COLUMN($O632:T632),1,1)))+T603*T574","v":0},{"$f":"SUMPRODUCT($O574:U574,N(1-$O603:U603),N(OFFSET($O632:U632,0,MAX(COLUMN($O632:U632))-COLUMN($O632:U632),1,1)))+U603*U574","v":0},{"$f":"SUMPRODUCT($O574:V574,N(1-$O603:V603),N(OFFSET($O632:V632,0,MAX(COLUMN($O632:V632))-COLUMN($O632:V632),1,1)))+V603*V574","v":0},{"$f":"SUMPRODUCT($O574:W574,N(1-$O603:W603),N(OFFSET($O632:W632,0,MAX(COLUMN($O632:W632))-COLUMN($O632:W632),1,1)))+W603*W574","v":0},{"$f":"SUMPRODUCT($O574:X574,N(1-$O603:X603),N(OFFSET($O632:X632,0,MAX(COLUMN($O632:X632))-COLUMN($O632:X632),1,1)))+X603*X574","v":0},{"$f":"SUMPRODUCT($O574:Y574,N(1-$O603:Y603),N(OFFSET($O632:Y632,0,MAX(COLUMN($O632:Y632))-COLUMN($O632:Y632),1,1)))+Y603*Y574","v":0},{"$f":"SUMPRODUCT($O574:Z574,N(1-$O603:Z603),N(OFFSET($O632:Z632,0,MAX(COLUMN($O632:Z632))-COLUMN($O632:Z632),1,1)))+Z603*Z574","v":0},{"$f":"SUMPRODUCT($O574:AA574,N(1-$O603:AA603),N(OFFSET($O632:AA632,0,MAX(COLUMN($O632:AA632))-COLUMN($O632:AA632),1,1)))+AA603*AA574","v":0},{"$f":"SUMPRODUCT($O574:AB574,N(1-$O603:AB603),N(OFFSET($O632:AB632,0,MAX(COLUMN($O632:AB632))-COLUMN($O632:AB632),1,1)))+AB603*AB574","v":0},{"$f":"SUMPRODUCT($O574:AC574,N(1-$O603:AC603),N(OFFSET($O632:AC632,0,MAX(COLUMN($O632:AC632))-COLUMN($O632:AC632),1,1)))+AC603*AC574","v":0},{"$f":"SUMPRODUCT($O574:AD574,N(1-$O603:AD603),N(OFFSET($O632:AD632,0,MAX(COLUMN($O632:AD632))-COLUMN($O632:AD632),1,1)))+AD603*AD574","v":0},{"$f":"SUMPRODUCT($O574:AE574,N(1-$O603:AE603),N(OFFSET($O632:AE632,0,MAX(COLUMN($O632:AE632))-COLUMN($O632:AE632),1,1)))+AE603*AE574","v":0},{"$f":"SUMPRODUCT($O574:AF574,N(1-$O603:AF603),N(OFFSET($O632:AF632,0,MAX(COLUMN($O632:AF632))-COLUMN($O632:AF632),1,1)))+AF603*AF574","v":0},{"$f":"SUMPRODUCT($O574:AG574,N(1-$O603:AG603),N(OFFSET($O632:AG632,0,MAX(COLUMN($O632:AG632))-COLUMN($O632:AG632),1,1)))+AG603*AG574","v":0},{"$f":"SUMPRODUCT($O574:AH574,N(1-$O603:AH603),N(OFFSET($O632:AH632,0,MAX(COLUMN($O632:AH632))-COLUMN($O632:AH632),1,1)))+AH603*AH574","v":0},{"$f":"SUMPRODUCT($O574:AI574,N(1-$O603:AI603),N(OFFSET($O632:AI632,0,MAX(COLUMN($O632:AI632))-COLUMN($O632:AI632),1,1)))+AI603*AI574","v":0},{"$f":"SUMPRODUCT($O574:AJ574,N(1-$O603:AJ603),N(OFFSET($O632:AJ632,0,MAX(COLUMN($O632:AJ632))-COLUMN($O632:AJ632),1,1)))+AJ603*AJ574","v":0},{"$f":"SUMPRODUCT($O574:AK574,N(1-$O603:AK603),N(OFFSET($O632:AK632,0,MAX(COLUMN($O632:AK632))-COLUMN($O632:AK632),1,1)))+AK603*AK574","v":0},{"$f":"SUMPRODUCT($O574:AL574,N(1-$O603:AL603),N(OFFSET($O632:AL632,0,MAX(COLUMN($O632:AL632))-COLUMN($O632:AL632),1,1)))+AL603*AL574","v":0},{"$f":"SUMPRODUCT($O574:AM574,N(1-$O603:AM603),N(OFFSET($O632:AM632,0,MAX(COLUMN($O632:AM632))-COLUMN($O632:AM632),1,1)))+AM603*AM574","v":0},{"$f":"SUMPRODUCT($O574:AN574,N(1-$O603:AN603),N(OFFSET($O632:AN632,0,MAX(COLUMN($O632:AN632))-COLUMN($O632:AN632),1,1)))+AN603*AN574","v":0},{"$f":"SUMPRODUCT($O574:AO574,N(1-$O603:AO603),N(OFFSET($O632:AO632,0,MAX(COLUMN($O632:AO632))-COLUMN($O632:AO632),1,1)))+AO603*AO574","v":0},{"$f":"SUMPRODUCT($O574:AP574,N(1-$O603:AP603),N(OFFSET($O632:AP632,0,MAX(COLUMN($O632:AP632))-COLUMN($O632:AP632),1,1)))+AP603*AP574","v":0},{"$f":"SUMPRODUCT($O574:AQ574,N(1-$O603:AQ603),N(OFFSET($O632:AQ632,0,MAX(COLUMN($O632:AQ632))-COLUMN($O632:AQ632),1,1)))+AQ603*AQ574","v":0},{"$f":"SUMPRODUCT($O574:AR574,N(1-$O603:AR603),N(OFFSET($O632:AR632,0,MAX(COLUMN($O632:AR632))-COLUMN($O632:AR632),1,1)))+AR603*AR574","v":0},{"$f":"SUMPRODUCT($O574:AS574,N(1-$O603:AS603),N(OFFSET($O632:AS632,0,MAX(COLUMN($O632:AS632))-COLUMN($O632:AS632),1,1)))+AS603*AS574","v":0},{"$f":"SUMPRODUCT($O574:AT574,N(1-$O603:AT603),N(OFFSET($O632:AT632,0,MAX(COLUMN($O632:AT632))-COLUMN($O632:AT632),1,1)))+AT603*AT574","v":0},{"$f":"SUMPRODUCT($O574:AU574,N(1-$O603:AU603),N(OFFSET($O632:AU632,0,MAX(COLUMN($O632:AU632))-COLUMN($O632:AU632),1,1)))+AU603*AU574","v":0},{"$f":"SUMPRODUCT($O574:AV574,N(1-$O603:AV603),N(OFFSET($O632:AV632,0,MAX(COLUMN($O632:AV632))-COLUMN($O632:AV632),1,1)))+AV603*AV574","v":0},{"$f":"SUMPRODUCT($O574:AW574,N(1-$O603:AW603),N(OFFSET($O632:AW632,0,MAX(COLUMN($O632:AW632))-COLUMN($O632:AW632),1,1)))+AW603*AW574","v":0},{"$f":"SUMPRODUCT($O574:AX574,N(1-$O603:AX603),N(OFFSET($O632:AX632,0,MAX(COLUMN($O632:AX632))-COLUMN($O632:AX632),1,1)))+AX603*AX574","v":0},{"$f":"SUMPRODUCT($O574:AY574,N(1-$O603:AY603),N(OFFSET($O632:AY632,0,MAX(COLUMN($O632:AY632))-COLUMN($O632:AY632),1,1)))+AY603*AY574","v":0}]
[{"$f":"+RevReq_BaseCase!A662","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O575:O575,N(1-$O604:O604),N(OFFSET($O633:O633,0,MAX(COLUMN($O633:O633))-COLUMN($O633:O633),1,1)))+O604*O575","v":0},{"$f":"SUMPRODUCT($O575:P575,N(1-$O604:P604),N(OFFSET($O633:P633,0,MAX(COLUMN($O633:P633))-COLUMN($O633:P633),1,1)))+P604*P575","v":0},{"$f":"SUMPRODUCT($O575:Q575,N(1-$O604:Q604),N(OFFSET($O633:Q633,0,MAX(COLUMN($O633:Q633))-COLUMN($O633:Q633),1,1)))+Q604*Q575","v":0},{"$f":"SUMPRODUCT($O575:R575,N(1-$O604:R604),N(OFFSET($O633:R633,0,MAX(COLUMN($O633:R633))-COLUMN($O633:R633),1,1)))+R604*R575","v":0},{"$f":"SUMPRODUCT($O575:S575,N(1-$O604:S604),N(OFFSET($O633:S633,0,MAX(COLUMN($O633:S633))-COLUMN($O633:S633),1,1)))+S604*S575","v":0},{"$f":"SUMPRODUCT($O575:T575,N(1-$O604:T604),N(OFFSET($O633:T633,0,MAX(COLUMN($O633:T633))-COLUMN($O633:T633),1,1)))+T604*T575","v":0},{"$f":"SUMPRODUCT($O575:U575,N(1-$O604:U604),N(OFFSET($O633:U633,0,MAX(COLUMN($O633:U633))-COLUMN($O633:U633),1,1)))+U604*U575","v":0},{"$f":"SUMPRODUCT($O575:V575,N(1-$O604:V604),N(OFFSET($O633:V633,0,MAX(COLUMN($O633:V633))-COLUMN($O633:V633),1,1)))+V604*V575","v":0},{"$f":"SUMPRODUCT($O575:W575,N(1-$O604:W604),N(OFFSET($O633:W633,0,MAX(COLUMN($O633:W633))-COLUMN($O633:W633),1,1)))+W604*W575","v":0},{"$f":"SUMPRODUCT($O575:X575,N(1-$O604:X604),N(OFFSET($O633:X633,0,MAX(COLUMN($O633:X633))-COLUMN($O633:X633),1,1)))+X604*X575","v":0},{"$f":"SUMPRODUCT($O575:Y575,N(1-$O604:Y604),N(OFFSET($O633:Y633,0,MAX(COLUMN($O633:Y633))-COLUMN($O633:Y633),1,1)))+Y604*Y575","v":0},{"$f":"SUMPRODUCT($O575:Z575,N(1-$O604:Z604),N(OFFSET($O633:Z633,0,MAX(COLUMN($O633:Z633))-COLUMN($O633:Z633),1,1)))+Z604*Z575","v":0},{"$f":"SUMPRODUCT($O575:AA575,N(1-$O604:AA604),N(OFFSET($O633:AA633,0,MAX(COLUMN($O633:AA633))-COLUMN($O633:AA633),1,1)))+AA604*AA575","v":0},{"$f":"SUMPRODUCT($O575:AB575,N(1-$O604:AB604),N(OFFSET($O633:AB633,0,MAX(COLUMN($O633:AB633))-COLUMN($O633:AB633),1,1)))+AB604*AB575","v":0},{"$f":"SUMPRODUCT($O575:AC575,N(1-$O604:AC604),N(OFFSET($O633:AC633,0,MAX(COLUMN($O633:AC633))-COLUMN($O633:AC633),1,1)))+AC604*AC575","v":0},{"$f":"SUMPRODUCT($O575:AD575,N(1-$O604:AD604),N(OFFSET($O633:AD633,0,MAX(COLUMN($O633:AD633))-COLUMN($O633:AD633),1,1)))+AD604*AD575","v":0},{"$f":"SUMPRODUCT($O575:AE575,N(1-$O604:AE604),N(OFFSET($O633:AE633,0,MAX(COLUMN($O633:AE633))-COLUMN($O633:AE633),1,1)))+AE604*AE575","v":0},{"$f":"SUMPRODUCT($O575:AF575,N(1-$O604:AF604),N(OFFSET($O633:AF633,0,MAX(COLUMN($O633:AF633))-COLUMN($O633:AF633),1,1)))+AF604*AF575","v":0},{"$f":"SUMPRODUCT($O575:AG575,N(1-$O604:AG604),N(OFFSET($O633:AG633,0,MAX(COLUMN($O633:AG633))-COLUMN($O633:AG633),1,1)))+AG604*AG575","v":0},{"$f":"SUMPRODUCT($O575:AH575,N(1-$O604:AH604),N(OFFSET($O633:AH633,0,MAX(COLUMN($O633:AH633))-COLUMN($O633:AH633),1,1)))+AH604*AH575","v":0},{"$f":"SUMPRODUCT($O575:AI575,N(1-$O604:AI604),N(OFFSET($O633:AI633,0,MAX(COLUMN($O633:AI633))-COLUMN($O633:AI633),1,1)))+AI604*AI575","v":0},{"$f":"SUMPRODUCT($O575:AJ575,N(1-$O604:AJ604),N(OFFSET($O633:AJ633,0,MAX(COLUMN($O633:AJ633))-COLUMN($O633:AJ633),1,1)))+AJ604*AJ575","v":0},{"$f":"SUMPRODUCT($O575:AK575,N(1-$O604:AK604),N(OFFSET($O633:AK633,0,MAX(COLUMN($O633:AK633))-COLUMN($O633:AK633),1,1)))+AK604*AK575","v":0},{"$f":"SUMPRODUCT($O575:AL575,N(1-$O604:AL604),N(OFFSET($O633:AL633,0,MAX(COLUMN($O633:AL633))-COLUMN($O633:AL633),1,1)))+AL604*AL575","v":0},{"$f":"SUMPRODUCT($O575:AM575,N(1-$O604:AM604),N(OFFSET($O633:AM633,0,MAX(COLUMN($O633:AM633))-COLUMN($O633:AM633),1,1)))+AM604*AM575","v":0},{"$f":"SUMPRODUCT($O575:AN575,N(1-$O604:AN604),N(OFFSET($O633:AN633,0,MAX(COLUMN($O633:AN633))-COLUMN($O633:AN633),1,1)))+AN604*AN575","v":0},{"$f":"SUMPRODUCT($O575:AO575,N(1-$O604:AO604),N(OFFSET($O633:AO633,0,MAX(COLUMN($O633:AO633))-COLUMN($O633:AO633),1,1)))+AO604*AO575","v":0},{"$f":"SUMPRODUCT($O575:AP575,N(1-$O604:AP604),N(OFFSET($O633:AP633,0,MAX(COLUMN($O633:AP633))-COLUMN($O633:AP633),1,1)))+AP604*AP575","v":0},{"$f":"SUMPRODUCT($O575:AQ575,N(1-$O604:AQ604),N(OFFSET($O633:AQ633,0,MAX(COLUMN($O633:AQ633))-COLUMN($O633:AQ633),1,1)))+AQ604*AQ575","v":0},{"$f":"SUMPRODUCT($O575:AR575,N(1-$O604:AR604),N(OFFSET($O633:AR633,0,MAX(COLUMN($O633:AR633))-COLUMN($O633:AR633),1,1)))+AR604*AR575","v":0},{"$f":"SUMPRODUCT($O575:AS575,N(1-$O604:AS604),N(OFFSET($O633:AS633,0,MAX(COLUMN($O633:AS633))-COLUMN($O633:AS633),1,1)))+AS604*AS575","v":0},{"$f":"SUMPRODUCT($O575:AT575,N(1-$O604:AT604),N(OFFSET($O633:AT633,0,MAX(COLUMN($O633:AT633))-COLUMN($O633:AT633),1,1)))+AT604*AT575","v":0},{"$f":"SUMPRODUCT($O575:AU575,N(1-$O604:AU604),N(OFFSET($O633:AU633,0,MAX(COLUMN($O633:AU633))-COLUMN($O633:AU633),1,1)))+AU604*AU575","v":0},{"$f":"SUMPRODUCT($O575:AV575,N(1-$O604:AV604),N(OFFSET($O633:AV633,0,MAX(COLUMN($O633:AV633))-COLUMN($O633:AV633),1,1)))+AV604*AV575","v":0},{"$f":"SUMPRODUCT($O575:AW575,N(1-$O604:AW604),N(OFFSET($O633:AW633,0,MAX(COLUMN($O633:AW633))-COLUMN($O633:AW633),1,1)))+AW604*AW575","v":0},{"$f":"SUMPRODUCT($O575:AX575,N(1-$O604:AX604),N(OFFSET($O633:AX633,0,MAX(COLUMN($O633:AX633))-COLUMN($O633:AX633),1,1)))+AX604*AX575","v":0},{"$f":"SUMPRODUCT($O575:AY575,N(1-$O604:AY604),N(OFFSET($O633:AY633,0,MAX(COLUMN($O633:AY633))-COLUMN($O633:AY633),1,1)))+AY604*AY575","v":0}]
[{"$f":"+RevReq_BaseCase!A663","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"SUMPRODUCT($O576:O576,N(1-$O605:O605),N(OFFSET($O634:O634,0,MAX(COLUMN($O634:O634))-COLUMN($O634:O634),1,1)))+O605*O576","v":0},{"$f":"SUMPRODUCT($O576:P576,N(1-$O605:P605),N(OFFSET($O634:P634,0,MAX(COLUMN($O634:P634))-COLUMN($O634:P634),1,1)))+P605*P576","v":0},{"$f":"SUMPRODUCT($O576:Q576,N(1-$O605:Q605),N(OFFSET($O634:Q634,0,MAX(COLUMN($O634:Q634))-COLUMN($O634:Q634),1,1)))+Q605*Q576","v":90400000},{"$f":"SUMPRODUCT($O576:R576,N(1-$O605:R605),N(OFFSET($O634:R634,0,MAX(COLUMN($O634:R634))-COLUMN($O634:R634),1,1)))+R605*R576","v":0},{"$f":"SUMPRODUCT($O576:S576,N(1-$O605:S605),N(OFFSET($O634:S634,0,MAX(COLUMN($O634:S634))-COLUMN($O634:S634),1,1)))+S605*S576","v":0},{"$f":"SUMPRODUCT($O576:T576,N(1-$O605:T605),N(OFFSET($O634:T634,0,MAX(COLUMN($O634:T634))-COLUMN($O634:T634),1,1)))+T605*T576","v":0},{"$f":"SUMPRODUCT($O576:U576,N(1-$O605:U605),N(OFFSET($O634:U634,0,MAX(COLUMN($O634:U634))-COLUMN($O634:U634),1,1)))+U605*U576","v":0},{"$f":"SUMPRODUCT($O576:V576,N(1-$O605:V605),N(OFFSET($O634:V634,0,MAX(COLUMN($O634:V634))-COLUMN($O634:V634),1,1)))+V605*V576","v":0},{"$f":"SUMPRODUCT($O576:W576,N(1-$O605:W605),N(OFFSET($O634:W634,0,MAX(COLUMN($O634:W634))-COLUMN($O634:W634),1,1)))+W605*W576","v":0},{"$f":"SUMPRODUCT($O576:X576,N(1-$O605:X605),N(OFFSET($O634:X634,0,MAX(COLUMN($O634:X634))-COLUMN($O634:X634),1,1)))+X605*X576","v":0},{"$f":"SUMPRODUCT($O576:Y576,N(1-$O605:Y605),N(OFFSET($O634:Y634,0,MAX(COLUMN($O634:Y634))-COLUMN($O634:Y634),1,1)))+Y605*Y576","v":0},{"$f":"SUMPRODUCT($O576:Z576,N(1-$O605:Z605),N(OFFSET($O634:Z634,0,MAX(COLUMN($O634:Z634))-COLUMN($O634:Z634),1,1)))+Z605*Z576","v":0},{"$f":"SUMPRODUCT($O576:AA576,N(1-$O605:AA605),N(OFFSET($O634:AA634,0,MAX(COLUMN($O634:AA634))-COLUMN($O634:AA634),1,1)))+AA605*AA576","v":0},{"$f":"SUMPRODUCT($O576:AB576,N(1-$O605:AB605),N(OFFSET($O634:AB634,0,MAX(COLUMN($O634:AB634))-COLUMN($O634:AB634),1,1)))+AB605*AB576","v":0},{"$f":"SUMPRODUCT($O576:AC576,N(1-$O605:AC605),N(OFFSET($O634:AC634,0,MAX(COLUMN($O634:AC634))-COLUMN($O634:AC634),1,1)))+AC605*AC576","v":0},{"$f":"SUMPRODUCT($O576:AD576,N(1-$O605:AD605),N(OFFSET($O634:AD634,0,MAX(COLUMN($O634:AD634))-COLUMN($O634:AD634),1,1)))+AD605*AD576","v":0},{"$f":"SUMPRODUCT($O576:AE576,N(1-$O605:AE605),N(OFFSET($O634:AE634,0,MAX(COLUMN($O634:AE634))-COLUMN($O634:AE634),1,1)))+AE605*AE576","v":0},{"$f":"SUMPRODUCT($O576:AF576,N(1-$O605:AF605),N(OFFSET($O634:AF634,0,MAX(COLUMN($O634:AF634))-COLUMN($O634:AF634),1,1)))+AF605*AF576","v":0},{"$f":"SUMPRODUCT($O576:AG576,N(1-$O605:AG605),N(OFFSET($O634:AG634,0,MAX(COLUMN($O634:AG634))-COLUMN($O634:AG634),1,1)))+AG605*AG576","v":0},{"$f":"SUMPRODUCT($O576:AH576,N(1-$O605:AH605),N(OFFSET($O634:AH634,0,MAX(COLUMN($O634:AH634))-COLUMN($O634:AH634),1,1)))+AH605*AH576","v":0},{"$f":"SUMPRODUCT($O576:AI576,N(1-$O605:AI605),N(OFFSET($O634:AI634,0,MAX(COLUMN($O634:AI634))-COLUMN($O634:AI634),1,1)))+AI605*AI576","v":0},{"$f":"SUMPRODUCT($O576:AJ576,N(1-$O605:AJ605),N(OFFSET($O634:AJ634,0,MAX(COLUMN($O634:AJ634))-COLUMN($O634:AJ634),1,1)))+AJ605*AJ576","v":0},{"$f":"SUMPRODUCT($O576:AK576,N(1-$O605:AK605),N(OFFSET($O634:AK634,0,MAX(COLUMN($O634:AK634))-COLUMN($O634:AK634),1,1)))+AK605*AK576","v":0},{"$f":"SUMPRODUCT($O576:AL576,N(1-$O605:AL605),N(OFFSET($O634:AL634,0,MAX(COLUMN($O634:AL634))-COLUMN($O634:AL634),1,1)))+AL605*AL576","v":0},{"$f":"SUMPRODUCT($O576:AM576,N(1-$O605:AM605),N(OFFSET($O634:AM634,0,MAX(COLUMN($O634:AM634))-COLUMN($O634:AM634),1,1)))+AM605*AM576","v":0},{"$f":"SUMPRODUCT($O576:AN576,N(1-$O605:AN605),N(OFFSET($O634:AN634,0,MAX(COLUMN($O634:AN634))-COLUMN($O634:AN634),1,1)))+AN605*AN576","v":0},{"$f":"SUMPRODUCT($O576:AO576,N(1-$O605:AO605),N(OFFSET($O634:AO634,0,MAX(COLUMN($O634:AO634))-COLUMN($O634:AO634),1,1)))+AO605*AO576","v":0},{"$f":"SUMPRODUCT($O576:AP576,N(1-$O605:AP605),N(OFFSET($O634:AP634,0,MAX(COLUMN($O634:AP634))-COLUMN($O634:AP634),1,1)))+AP605*AP576","v":0},{"$f":"SUMPRODUCT($O576:AQ576,N(1-$O605:AQ605),N(OFFSET($O634:AQ634,0,MAX(COLUMN($O634:AQ634))-COLUMN($O634:AQ634),1,1)))+AQ605*AQ576","v":0},{"$f":"SUMPRODUCT($O576:AR576,N(1-$O605:AR605),N(OFFSET($O634:AR634,0,MAX(COLUMN($O634:AR634))-COLUMN($O634:AR634),1,1)))+AR605*AR576","v":0},{"$f":"SUMPRODUCT($O576:AS576,N(1-$O605:AS605),N(OFFSET($O634:AS634,0,MAX(COLUMN($O634:AS634))-COLUMN($O634:AS634),1,1)))+AS605*AS576","v":0},{"$f":"SUMPRODUCT($O576:AT576,N(1-$O605:AT605),N(OFFSET($O634:AT634,0,MAX(COLUMN($O634:AT634))-COLUMN($O634:AT634),1,1)))+AT605*AT576","v":0},{"$f":"SUMPRODUCT($O576:AU576,N(1-$O605:AU605),N(OFFSET($O634:AU634,0,MAX(COLUMN($O634:AU634))-COLUMN($O634:AU634),1,1)))+AU605*AU576","v":0},{"$f":"SUMPRODUCT($O576:AV576,N(1-$O605:AV605),N(OFFSET($O634:AV634,0,MAX(COLUMN($O634:AV634))-COLUMN($O634:AV634),1,1)))+AV605*AV576","v":0},{"$f":"SUMPRODUCT($O576:AW576,N(1-$O605:AW605),N(OFFSET($O634:AW634,0,MAX(COLUMN($O634:AW634))-COLUMN($O634:AW634),1,1)))+AW605*AW576","v":0},{"$f":"SUMPRODUCT($O576:AX576,N(1-$O605:AX605),N(OFFSET($O634:AX634,0,MAX(COLUMN($O634:AX634))-COLUMN($O634:AX634),1,1)))+AX605*AX576","v":0},{"$f":"SUMPRODUCT($O576:AY576,N(1-$O605:AY605),N(OFFSET($O634:AY634,0,MAX(COLUMN($O634:AY634))-COLUMN($O634:AY634),1,1)))+AY605*AY576","v":0}]
[{"$f":"+RevReq_BaseCase!A664","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,3137486.8707850259,-1.3969838619232178E-9,null,null,{"$f":"+O249","v":18988355.75},-9083884.625,-2583775.0760869565,-2583775.0760869565,-2583775.0760869565,-2153145.8967391308,{"$f":"SUMPRODUCT($O577:U577,N(1-$O606:U606),N(OFFSET($O635:U635,0,MAX(COLUMN($O635:U635))-COLUMN($O635:U635),1,1)))+U606*U577","v":0},{"$f":"SUMPRODUCT($O577:V577,N(1-$O606:V606),N(OFFSET($O635:V635,0,MAX(COLUMN($O635:V635))-COLUMN($O635:V635),1,1)))+V606*V577","v":0},{"$f":"SUMPRODUCT($O577:W577,N(1-$O606:W606),N(OFFSET($O635:W635,0,MAX(COLUMN($O635:W635))-COLUMN($O635:W635),1,1)))+W606*W577","v":0},{"$f":"SUMPRODUCT($O577:X577,N(1-$O606:X606),N(OFFSET($O635:X635,0,MAX(COLUMN($O635:X635))-COLUMN($O635:X635),1,1)))+X606*X577","v":0},{"$f":"SUMPRODUCT($O577:Y577,N(1-$O606:Y606),N(OFFSET($O635:Y635,0,MAX(COLUMN($O635:Y635))-COLUMN($O635:Y635),1,1)))+Y606*Y577","v":0},{"$f":"SUMPRODUCT($O577:Z577,N(1-$O606:Z606),N(OFFSET($O635:Z635,0,MAX(COLUMN($O635:Z635))-COLUMN($O635:Z635),1,1)))+Z606*Z577","v":0},{"$f":"SUMPRODUCT($O577:AA577,N(1-$O606:AA606),N(OFFSET($O635:AA635,0,MAX(COLUMN($O635:AA635))-COLUMN($O635:AA635),1,1)))+AA606*AA577","v":0},{"$f":"SUMPRODUCT($O577:AB577,N(1-$O606:AB606),N(OFFSET($O635:AB635,0,MAX(COLUMN($O635:AB635))-COLUMN($O635:AB635),1,1)))+AB606*AB577","v":0},{"$f":"SUMPRODUCT($O577:AC577,N(1-$O606:AC606),N(OFFSET($O635:AC635,0,MAX(COLUMN($O635:AC635))-COLUMN($O635:AC635),1,1)))+AC606*AC577","v":0},{"$f":"SUMPRODUCT($O577:AD577,N(1-$O606:AD606),N(OFFSET($O635:AD635,0,MAX(COLUMN($O635:AD635))-COLUMN($O635:AD635),1,1)))+AD606*AD577","v":0},{"$f":"SUMPRODUCT($O577:AE577,N(1-$O606:AE606),N(OFFSET($O635:AE635,0,MAX(COLUMN($O635:AE635))-COLUMN($O635:AE635),1,1)))+AE606*AE577","v":0},{"$f":"SUMPRODUCT($O577:AF577,N(1-$O606:AF606),N(OFFSET($O635:AF635,0,MAX(COLUMN($O635:AF635))-COLUMN($O635:AF635),1,1)))+AF606*AF577","v":0},{"$f":"SUMPRODUCT($O577:AG577,N(1-$O606:AG606),N(OFFSET($O635:AG635,0,MAX(COLUMN($O635:AG635))-COLUMN($O635:AG635),1,1)))+AG606*AG577","v":0},{"$f":"SUMPRODUCT($O577:AH577,N(1-$O606:AH606),N(OFFSET($O635:AH635,0,MAX(COLUMN($O635:AH635))-COLUMN($O635:AH635),1,1)))+AH606*AH577","v":0},{"$f":"SUMPRODUCT($O577:AI577,N(1-$O606:AI606),N(OFFSET($O635:AI635,0,MAX(COLUMN($O635:AI635))-COLUMN($O635:AI635),1,1)))+AI606*AI577","v":0},{"$f":"SUMPRODUCT($O577:AJ577,N(1-$O606:AJ606),N(OFFSET($O635:AJ635,0,MAX(COLUMN($O635:AJ635))-COLUMN($O635:AJ635),1,1)))+AJ606*AJ577","v":0},{"$f":"SUMPRODUCT($O577:AK577,N(1-$O606:AK606),N(OFFSET($O635:AK635,0,MAX(COLUMN($O635:AK635))-COLUMN($O635:AK635),1,1)))+AK606*AK577","v":0},{"$f":"SUMPRODUCT($O577:AL577,N(1-$O606:AL606),N(OFFSET($O635:AL635,0,MAX(COLUMN($O635:AL635))-COLUMN($O635:AL635),1,1)))+AL606*AL577","v":0},{"$f":"SUMPRODUCT($O577:AM577,N(1-$O606:AM606),N(OFFSET($O635:AM635,0,MAX(COLUMN($O635:AM635))-COLUMN($O635:AM635),1,1)))+AM606*AM577","v":0},{"$f":"SUMPRODUCT($O577:AN577,N(1-$O606:AN606),N(OFFSET($O635:AN635,0,MAX(COLUMN($O635:AN635))-COLUMN($O635:AN635),1,1)))+AN606*AN577","v":0},{"$f":"SUMPRODUCT($O577:AO577,N(1-$O606:AO606),N(OFFSET($O635:AO635,0,MAX(COLUMN($O635:AO635))-COLUMN($O635:AO635),1,1)))+AO606*AO577","v":0},{"$f":"SUMPRODUCT($O577:AP577,N(1-$O606:AP606),N(OFFSET($O635:AP635,0,MAX(COLUMN($O635:AP635))-COLUMN($O635:AP635),1,1)))+AP606*AP577","v":0},{"$f":"SUMPRODUCT($O577:AQ577,N(1-$O606:AQ606),N(OFFSET($O635:AQ635,0,MAX(COLUMN($O635:AQ635))-COLUMN($O635:AQ635),1,1)))+AQ606*AQ577","v":0},{"$f":"SUMPRODUCT($O577:AR577,N(1-$O606:AR606),N(OFFSET($O635:AR635,0,MAX(COLUMN($O635:AR635))-COLUMN($O635:AR635),1,1)))+AR606*AR577","v":0},{"$f":"SUMPRODUCT($O577:AS577,N(1-$O606:AS606),N(OFFSET($O635:AS635,0,MAX(COLUMN($O635:AS635))-COLUMN($O635:AS635),1,1)))+AS606*AS577","v":0},{"$f":"SUMPRODUCT($O577:AT577,N(1-$O606:AT606),N(OFFSET($O635:AT635,0,MAX(COLUMN($O635:AT635))-COLUMN($O635:AT635),1,1)))+AT606*AT577","v":0},{"$f":"SUMPRODUCT($O577:AU577,N(1-$O606:AU606),N(OFFSET($O635:AU635,0,MAX(COLUMN($O635:AU635))-COLUMN($O635:AU635),1,1)))+AU606*AU577","v":0},{"$f":"SUMPRODUCT($O577:AV577,N(1-$O606:AV606),N(OFFSET($O635:AV635,0,MAX(COLUMN($O635:AV635))-COLUMN($O635:AV635),1,1)))+AV606*AV577","v":0},{"$f":"SUMPRODUCT($O577:AW577,N(1-$O606:AW606),N(OFFSET($O635:AW635,0,MAX(COLUMN($O635:AW635))-COLUMN($O635:AW635),1,1)))+AW606*AW577","v":0},{"$f":"SUMPRODUCT($O577:AX577,N(1-$O606:AX606),N(OFFSET($O635:AX635,0,MAX(COLUMN($O635:AX635))-COLUMN($O635:AX635),1,1)))+AX606*AX577","v":0},{"$f":"SUMPRODUCT($O577:AY577,N(1-$O606:AY606),N(OFFSET($O635:AY635,0,MAX(COLUMN($O635:AY635))-COLUMN($O635:AY635),1,1)))+AY606*AY577","v":0}]
[{"$f":"+RevReq_BaseCase!A665","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,3289069.058069854,-1.862645149230957E-9,null,null,15684317.0499999,-3301961.5199999996,-3230179.7034782348,-3230179.7034782348,-3230179.7034782348,-2691816.4195651971,{"$f":"SUMPRODUCT($O578:U578,N(1-$O607:U607),N(OFFSET($O636:U636,0,MAX(COLUMN($O636:U636))-COLUMN($O636:U636),1,1)))+U607*U578","v":0},{"$f":"SUMPRODUCT($O578:V578,N(1-$O607:V607),N(OFFSET($O636:V636,0,MAX(COLUMN($O636:V636))-COLUMN($O636:V636),1,1)))+V607*V578","v":0},{"$f":"SUMPRODUCT($O578:W578,N(1-$O607:W607),N(OFFSET($O636:W636,0,MAX(COLUMN($O636:W636))-COLUMN($O636:W636),1,1)))+W607*W578","v":0},{"$f":"SUMPRODUCT($O578:X578,N(1-$O607:X607),N(OFFSET($O636:X636,0,MAX(COLUMN($O636:X636))-COLUMN($O636:X636),1,1)))+X607*X578","v":0},{"$f":"SUMPRODUCT($O578:Y578,N(1-$O607:Y607),N(OFFSET($O636:Y636,0,MAX(COLUMN($O636:Y636))-COLUMN($O636:Y636),1,1)))+Y607*Y578","v":0},{"$f":"SUMPRODUCT($O578:Z578,N(1-$O607:Z607),N(OFFSET($O636:Z636,0,MAX(COLUMN($O636:Z636))-COLUMN($O636:Z636),1,1)))+Z607*Z578","v":0},{"$f":"SUMPRODUCT($O578:AA578,N(1-$O607:AA607),N(OFFSET($O636:AA636,0,MAX(COLUMN($O636:AA636))-COLUMN($O636:AA636),1,1)))+AA607*AA578","v":0},{"$f":"SUMPRODUCT($O578:AB578,N(1-$O607:AB607),N(OFFSET($O636:AB636,0,MAX(COLUMN($O636:AB636))-COLUMN($O636:AB636),1,1)))+AB607*AB578","v":0},{"$f":"SUMPRODUCT($O578:AC578,N(1-$O607:AC607),N(OFFSET($O636:AC636,0,MAX(COLUMN($O636:AC636))-COLUMN($O636:AC636),1,1)))+AC607*AC578","v":0},{"$f":"SUMPRODUCT($O578:AD578,N(1-$O607:AD607),N(OFFSET($O636:AD636,0,MAX(COLUMN($O636:AD636))-COLUMN($O636:AD636),1,1)))+AD607*AD578","v":0},{"$f":"SUMPRODUCT($O578:AE578,N(1-$O607:AE607),N(OFFSET($O636:AE636,0,MAX(COLUMN($O636:AE636))-COLUMN($O636:AE636),1,1)))+AE607*AE578","v":0},{"$f":"SUMPRODUCT($O578:AF578,N(1-$O607:AF607),N(OFFSET($O636:AF636,0,MAX(COLUMN($O636:AF636))-COLUMN($O636:AF636),1,1)))+AF607*AF578","v":0},{"$f":"SUMPRODUCT($O578:AG578,N(1-$O607:AG607),N(OFFSET($O636:AG636,0,MAX(COLUMN($O636:AG636))-COLUMN($O636:AG636),1,1)))+AG607*AG578","v":0},{"$f":"SUMPRODUCT($O578:AH578,N(1-$O607:AH607),N(OFFSET($O636:AH636,0,MAX(COLUMN($O636:AH636))-COLUMN($O636:AH636),1,1)))+AH607*AH578","v":0},{"$f":"SUMPRODUCT($O578:AI578,N(1-$O607:AI607),N(OFFSET($O636:AI636,0,MAX(COLUMN($O636:AI636))-COLUMN($O636:AI636),1,1)))+AI607*AI578","v":0},{"$f":"SUMPRODUCT($O578:AJ578,N(1-$O607:AJ607),N(OFFSET($O636:AJ636,0,MAX(COLUMN($O636:AJ636))-COLUMN($O636:AJ636),1,1)))+AJ607*AJ578","v":0},{"$f":"SUMPRODUCT($O578:AK578,N(1-$O607:AK607),N(OFFSET($O636:AK636,0,MAX(COLUMN($O636:AK636))-COLUMN($O636:AK636),1,1)))+AK607*AK578","v":0},{"$f":"SUMPRODUCT($O578:AL578,N(1-$O607:AL607),N(OFFSET($O636:AL636,0,MAX(COLUMN($O636:AL636))-COLUMN($O636:AL636),1,1)))+AL607*AL578","v":0},{"$f":"SUMPRODUCT($O578:AM578,N(1-$O607:AM607),N(OFFSET($O636:AM636,0,MAX(COLUMN($O636:AM636))-COLUMN($O636:AM636),1,1)))+AM607*AM578","v":0},{"$f":"SUMPRODUCT($O578:AN578,N(1-$O607:AN607),N(OFFSET($O636:AN636,0,MAX(COLUMN($O636:AN636))-COLUMN($O636:AN636),1,1)))+AN607*AN578","v":0},{"$f":"SUMPRODUCT($O578:AO578,N(1-$O607:AO607),N(OFFSET($O636:AO636,0,MAX(COLUMN($O636:AO636))-COLUMN($O636:AO636),1,1)))+AO607*AO578","v":0},{"$f":"SUMPRODUCT($O578:AP578,N(1-$O607:AP607),N(OFFSET($O636:AP636,0,MAX(COLUMN($O636:AP636))-COLUMN($O636:AP636),1,1)))+AP607*AP578","v":0},{"$f":"SUMPRODUCT($O578:AQ578,N(1-$O607:AQ607),N(OFFSET($O636:AQ636,0,MAX(COLUMN($O636:AQ636))-COLUMN($O636:AQ636),1,1)))+AQ607*AQ578","v":0},{"$f":"SUMPRODUCT($O578:AR578,N(1-$O607:AR607),N(OFFSET($O636:AR636,0,MAX(COLUMN($O636:AR636))-COLUMN($O636:AR636),1,1)))+AR607*AR578","v":0},{"$f":"SUMPRODUCT($O578:AS578,N(1-$O607:AS607),N(OFFSET($O636:AS636,0,MAX(COLUMN($O636:AS636))-COLUMN($O636:AS636),1,1)))+AS607*AS578","v":0},{"$f":"SUMPRODUCT($O578:AT578,N(1-$O607:AT607),N(OFFSET($O636:AT636,0,MAX(COLUMN($O636:AT636))-COLUMN($O636:AT636),1,1)))+AT607*AT578","v":0},{"$f":"SUMPRODUCT($O578:AU578,N(1-$O607:AU607),N(OFFSET($O636:AU636,0,MAX(COLUMN($O636:AU636))-COLUMN($O636:AU636),1,1)))+AU607*AU578","v":0},{"$f":"SUMPRODUCT($O578:AV578,N(1-$O607:AV607),N(OFFSET($O636:AV636,0,MAX(COLUMN($O636:AV636))-COLUMN($O636:AV636),1,1)))+AV607*AV578","v":0},{"$f":"SUMPRODUCT($O578:AW578,N(1-$O607:AW607),N(OFFSET($O636:AW636,0,MAX(COLUMN($O636:AW636))-COLUMN($O636:AW636),1,1)))+AW607*AW578","v":0},{"$f":"SUMPRODUCT($O578:AX578,N(1-$O607:AX607),N(OFFSET($O636:AX636,0,MAX(COLUMN($O636:AX636))-COLUMN($O636:AX636),1,1)))+AX607*AX578","v":0},{"$f":"SUMPRODUCT($O578:AY578,N(1-$O607:AY607),N(OFFSET($O636:AY636,0,MAX(COLUMN($O636:AY636))-COLUMN($O636:AY636),1,1)))+AY607*AY578","v":0}]
[{"$f":"+RevReq_BaseCase!A666","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O579:O579,N(1-$O608:O608),N(OFFSET($O637:O637,0,MAX(COLUMN($O637:O637))-COLUMN($O637:O637),1,1)))+O608*O579","v":0},{"$f":"SUMPRODUCT($O579:P579,N(1-$O608:P608),N(OFFSET($O637:P637,0,MAX(COLUMN($O637:P637))-COLUMN($O637:P637),1,1)))+P608*P579","v":0},{"$f":"SUMPRODUCT($O579:Q579,N(1-$O608:Q608),N(OFFSET($O637:Q637,0,MAX(COLUMN($O637:Q637))-COLUMN($O637:Q637),1,1)))+Q608*Q579","v":0},{"$f":"SUMPRODUCT($O579:R579,N(1-$O608:R608),N(OFFSET($O637:R637,0,MAX(COLUMN($O637:R637))-COLUMN($O637:R637),1,1)))+R608*R579","v":0},{"$f":"SUMPRODUCT($O579:S579,N(1-$O608:S608),N(OFFSET($O637:S637,0,MAX(COLUMN($O637:S637))-COLUMN($O637:S637),1,1)))+S608*S579","v":0},{"$f":"SUMPRODUCT($O579:T579,N(1-$O608:T608),N(OFFSET($O637:T637,0,MAX(COLUMN($O637:T637))-COLUMN($O637:T637),1,1)))+T608*T579","v":0},{"$f":"SUMPRODUCT($O579:U579,N(1-$O608:U608),N(OFFSET($O637:U637,0,MAX(COLUMN($O637:U637))-COLUMN($O637:U637),1,1)))+U608*U579","v":0},{"$f":"SUMPRODUCT($O579:V579,N(1-$O608:V608),N(OFFSET($O637:V637,0,MAX(COLUMN($O637:V637))-COLUMN($O637:V637),1,1)))+V608*V579","v":0},{"$f":"SUMPRODUCT($O579:W579,N(1-$O608:W608),N(OFFSET($O637:W637,0,MAX(COLUMN($O637:W637))-COLUMN($O637:W637),1,1)))+W608*W579","v":0},{"$f":"SUMPRODUCT($O579:X579,N(1-$O608:X608),N(OFFSET($O637:X637,0,MAX(COLUMN($O637:X637))-COLUMN($O637:X637),1,1)))+X608*X579","v":0},{"$f":"SUMPRODUCT($O579:Y579,N(1-$O608:Y608),N(OFFSET($O637:Y637,0,MAX(COLUMN($O637:Y637))-COLUMN($O637:Y637),1,1)))+Y608*Y579","v":0},{"$f":"SUMPRODUCT($O579:Z579,N(1-$O608:Z608),N(OFFSET($O637:Z637,0,MAX(COLUMN($O637:Z637))-COLUMN($O637:Z637),1,1)))+Z608*Z579","v":0},{"$f":"SUMPRODUCT($O579:AA579,N(1-$O608:AA608),N(OFFSET($O637:AA637,0,MAX(COLUMN($O637:AA637))-COLUMN($O637:AA637),1,1)))+AA608*AA579","v":0},{"$f":"SUMPRODUCT($O579:AB579,N(1-$O608:AB608),N(OFFSET($O637:AB637,0,MAX(COLUMN($O637:AB637))-COLUMN($O637:AB637),1,1)))+AB608*AB579","v":0},{"$f":"SUMPRODUCT($O579:AC579,N(1-$O608:AC608),N(OFFSET($O637:AC637,0,MAX(COLUMN($O637:AC637))-COLUMN($O637:AC637),1,1)))+AC608*AC579","v":0},{"$f":"SUMPRODUCT($O579:AD579,N(1-$O608:AD608),N(OFFSET($O637:AD637,0,MAX(COLUMN($O637:AD637))-COLUMN($O637:AD637),1,1)))+AD608*AD579","v":0},{"$f":"SUMPRODUCT($O579:AE579,N(1-$O608:AE608),N(OFFSET($O637:AE637,0,MAX(COLUMN($O637:AE637))-COLUMN($O637:AE637),1,1)))+AE608*AE579","v":0},{"$f":"SUMPRODUCT($O579:AF579,N(1-$O608:AF608),N(OFFSET($O637:AF637,0,MAX(COLUMN($O637:AF637))-COLUMN($O637:AF637),1,1)))+AF608*AF579","v":0},{"$f":"SUMPRODUCT($O579:AG579,N(1-$O608:AG608),N(OFFSET($O637:AG637,0,MAX(COLUMN($O637:AG637))-COLUMN($O637:AG637),1,1)))+AG608*AG579","v":0},{"$f":"SUMPRODUCT($O579:AH579,N(1-$O608:AH608),N(OFFSET($O637:AH637,0,MAX(COLUMN($O637:AH637))-COLUMN($O637:AH637),1,1)))+AH608*AH579","v":0},{"$f":"SUMPRODUCT($O579:AI579,N(1-$O608:AI608),N(OFFSET($O637:AI637,0,MAX(COLUMN($O637:AI637))-COLUMN($O637:AI637),1,1)))+AI608*AI579","v":0},{"$f":"SUMPRODUCT($O579:AJ579,N(1-$O608:AJ608),N(OFFSET($O637:AJ637,0,MAX(COLUMN($O637:AJ637))-COLUMN($O637:AJ637),1,1)))+AJ608*AJ579","v":0},{"$f":"SUMPRODUCT($O579:AK579,N(1-$O608:AK608),N(OFFSET($O637:AK637,0,MAX(COLUMN($O637:AK637))-COLUMN($O637:AK637),1,1)))+AK608*AK579","v":0},{"$f":"SUMPRODUCT($O579:AL579,N(1-$O608:AL608),N(OFFSET($O637:AL637,0,MAX(COLUMN($O637:AL637))-COLUMN($O637:AL637),1,1)))+AL608*AL579","v":0},{"$f":"SUMPRODUCT($O579:AM579,N(1-$O608:AM608),N(OFFSET($O637:AM637,0,MAX(COLUMN($O637:AM637))-COLUMN($O637:AM637),1,1)))+AM608*AM579","v":0},{"$f":"SUMPRODUCT($O579:AN579,N(1-$O608:AN608),N(OFFSET($O637:AN637,0,MAX(COLUMN($O637:AN637))-COLUMN($O637:AN637),1,1)))+AN608*AN579","v":0},{"$f":"SUMPRODUCT($O579:AO579,N(1-$O608:AO608),N(OFFSET($O637:AO637,0,MAX(COLUMN($O637:AO637))-COLUMN($O637:AO637),1,1)))+AO608*AO579","v":0},{"$f":"SUMPRODUCT($O579:AP579,N(1-$O608:AP608),N(OFFSET($O637:AP637,0,MAX(COLUMN($O637:AP637))-COLUMN($O637:AP637),1,1)))+AP608*AP579","v":0},{"$f":"SUMPRODUCT($O579:AQ579,N(1-$O608:AQ608),N(OFFSET($O637:AQ637,0,MAX(COLUMN($O637:AQ637))-COLUMN($O637:AQ637),1,1)))+AQ608*AQ579","v":0},{"$f":"SUMPRODUCT($O579:AR579,N(1-$O608:AR608),N(OFFSET($O637:AR637,0,MAX(COLUMN($O637:AR637))-COLUMN($O637:AR637),1,1)))+AR608*AR579","v":0},{"$f":"SUMPRODUCT($O579:AS579,N(1-$O608:AS608),N(OFFSET($O637:AS637,0,MAX(COLUMN($O637:AS637))-COLUMN($O637:AS637),1,1)))+AS608*AS579","v":0},{"$f":"SUMPRODUCT($O579:AT579,N(1-$O608:AT608),N(OFFSET($O637:AT637,0,MAX(COLUMN($O637:AT637))-COLUMN($O637:AT637),1,1)))+AT608*AT579","v":0},{"$f":"SUMPRODUCT($O579:AU579,N(1-$O608:AU608),N(OFFSET($O637:AU637,0,MAX(COLUMN($O637:AU637))-COLUMN($O637:AU637),1,1)))+AU608*AU579","v":0},{"$f":"SUMPRODUCT($O579:AV579,N(1-$O608:AV608),N(OFFSET($O637:AV637,0,MAX(COLUMN($O637:AV637))-COLUMN($O637:AV637),1,1)))+AV608*AV579","v":0},{"$f":"SUMPRODUCT($O579:AW579,N(1-$O608:AW608),N(OFFSET($O637:AW637,0,MAX(COLUMN($O637:AW637))-COLUMN($O637:AW637),1,1)))+AW608*AW579","v":0},{"$f":"SUMPRODUCT($O579:AX579,N(1-$O608:AX608),N(OFFSET($O637:AX637,0,MAX(COLUMN($O637:AX637))-COLUMN($O637:AX637),1,1)))+AX608*AX579","v":0},{"$f":"SUMPRODUCT($O579:AY579,N(1-$O608:AY608),N(OFFSET($O637:AY637,0,MAX(COLUMN($O637:AY637))-COLUMN($O637:AY637),1,1)))+AY608*AY579","v":0}]
[{"$f":"+RevReq_BaseCase!A667","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O580:O580,N(1-$O609:O609),N(OFFSET($O638:O638,0,MAX(COLUMN($O638:O638))-COLUMN($O638:O638),1,1)))+O609*O580","v":0},{"$f":"SUMPRODUCT($O580:P580,N(1-$O609:P609),N(OFFSET($O638:P638,0,MAX(COLUMN($O638:P638))-COLUMN($O638:P638),1,1)))+P609*P580","v":0},{"$f":"SUMPRODUCT($O580:Q580,N(1-$O609:Q609),N(OFFSET($O638:Q638,0,MAX(COLUMN($O638:Q638))-COLUMN($O638:Q638),1,1)))+Q609*Q580","v":0},{"$f":"SUMPRODUCT($O580:R580,N(1-$O609:R609),N(OFFSET($O638:R638,0,MAX(COLUMN($O638:R638))-COLUMN($O638:R638),1,1)))+R609*R580","v":0},{"$f":"SUMPRODUCT($O580:S580,N(1-$O609:S609),N(OFFSET($O638:S638,0,MAX(COLUMN($O638:S638))-COLUMN($O638:S638),1,1)))+S609*S580","v":0},{"$f":"SUMPRODUCT($O580:T580,N(1-$O609:T609),N(OFFSET($O638:T638,0,MAX(COLUMN($O638:T638))-COLUMN($O638:T638),1,1)))+T609*T580","v":0},{"$f":"SUMPRODUCT($O580:U580,N(1-$O609:U609),N(OFFSET($O638:U638,0,MAX(COLUMN($O638:U638))-COLUMN($O638:U638),1,1)))+U609*U580","v":0},{"$f":"SUMPRODUCT($O580:V580,N(1-$O609:V609),N(OFFSET($O638:V638,0,MAX(COLUMN($O638:V638))-COLUMN($O638:V638),1,1)))+V609*V580","v":0},{"$f":"SUMPRODUCT($O580:W580,N(1-$O609:W609),N(OFFSET($O638:W638,0,MAX(COLUMN($O638:W638))-COLUMN($O638:W638),1,1)))+W609*W580","v":0},{"$f":"SUMPRODUCT($O580:X580,N(1-$O609:X609),N(OFFSET($O638:X638,0,MAX(COLUMN($O638:X638))-COLUMN($O638:X638),1,1)))+X609*X580","v":0},{"$f":"SUMPRODUCT($O580:Y580,N(1-$O609:Y609),N(OFFSET($O638:Y638,0,MAX(COLUMN($O638:Y638))-COLUMN($O638:Y638),1,1)))+Y609*Y580","v":0},{"$f":"SUMPRODUCT($O580:Z580,N(1-$O609:Z609),N(OFFSET($O638:Z638,0,MAX(COLUMN($O638:Z638))-COLUMN($O638:Z638),1,1)))+Z609*Z580","v":0},{"$f":"SUMPRODUCT($O580:AA580,N(1-$O609:AA609),N(OFFSET($O638:AA638,0,MAX(COLUMN($O638:AA638))-COLUMN($O638:AA638),1,1)))+AA609*AA580","v":0},{"$f":"SUMPRODUCT($O580:AB580,N(1-$O609:AB609),N(OFFSET($O638:AB638,0,MAX(COLUMN($O638:AB638))-COLUMN($O638:AB638),1,1)))+AB609*AB580","v":0},{"$f":"SUMPRODUCT($O580:AC580,N(1-$O609:AC609),N(OFFSET($O638:AC638,0,MAX(COLUMN($O638:AC638))-COLUMN($O638:AC638),1,1)))+AC609*AC580","v":0},{"$f":"SUMPRODUCT($O580:AD580,N(1-$O609:AD609),N(OFFSET($O638:AD638,0,MAX(COLUMN($O638:AD638))-COLUMN($O638:AD638),1,1)))+AD609*AD580","v":0},{"$f":"SUMPRODUCT($O580:AE580,N(1-$O609:AE609),N(OFFSET($O638:AE638,0,MAX(COLUMN($O638:AE638))-COLUMN($O638:AE638),1,1)))+AE609*AE580","v":0},{"$f":"SUMPRODUCT($O580:AF580,N(1-$O609:AF609),N(OFFSET($O638:AF638,0,MAX(COLUMN($O638:AF638))-COLUMN($O638:AF638),1,1)))+AF609*AF580","v":0},{"$f":"SUMPRODUCT($O580:AG580,N(1-$O609:AG609),N(OFFSET($O638:AG638,0,MAX(COLUMN($O638:AG638))-COLUMN($O638:AG638),1,1)))+AG609*AG580","v":0},{"$f":"SUMPRODUCT($O580:AH580,N(1-$O609:AH609),N(OFFSET($O638:AH638,0,MAX(COLUMN($O638:AH638))-COLUMN($O638:AH638),1,1)))+AH609*AH580","v":0},{"$f":"SUMPRODUCT($O580:AI580,N(1-$O609:AI609),N(OFFSET($O638:AI638,0,MAX(COLUMN($O638:AI638))-COLUMN($O638:AI638),1,1)))+AI609*AI580","v":0},{"$f":"SUMPRODUCT($O580:AJ580,N(1-$O609:AJ609),N(OFFSET($O638:AJ638,0,MAX(COLUMN($O638:AJ638))-COLUMN($O638:AJ638),1,1)))+AJ609*AJ580","v":0},{"$f":"SUMPRODUCT($O580:AK580,N(1-$O609:AK609),N(OFFSET($O638:AK638,0,MAX(COLUMN($O638:AK638))-COLUMN($O638:AK638),1,1)))+AK609*AK580","v":0},{"$f":"SUMPRODUCT($O580:AL580,N(1-$O609:AL609),N(OFFSET($O638:AL638,0,MAX(COLUMN($O638:AL638))-COLUMN($O638:AL638),1,1)))+AL609*AL580","v":0},{"$f":"SUMPRODUCT($O580:AM580,N(1-$O609:AM609),N(OFFSET($O638:AM638,0,MAX(COLUMN($O638:AM638))-COLUMN($O638:AM638),1,1)))+AM609*AM580","v":0},{"$f":"SUMPRODUCT($O580:AN580,N(1-$O609:AN609),N(OFFSET($O638:AN638,0,MAX(COLUMN($O638:AN638))-COLUMN($O638:AN638),1,1)))+AN609*AN580","v":0},{"$f":"SUMPRODUCT($O580:AO580,N(1-$O609:AO609),N(OFFSET($O638:AO638,0,MAX(COLUMN($O638:AO638))-COLUMN($O638:AO638),1,1)))+AO609*AO580","v":0},{"$f":"SUMPRODUCT($O580:AP580,N(1-$O609:AP609),N(OFFSET($O638:AP638,0,MAX(COLUMN($O638:AP638))-COLUMN($O638:AP638),1,1)))+AP609*AP580","v":0},{"$f":"SUMPRODUCT($O580:AQ580,N(1-$O609:AQ609),N(OFFSET($O638:AQ638,0,MAX(COLUMN($O638:AQ638))-COLUMN($O638:AQ638),1,1)))+AQ609*AQ580","v":0},{"$f":"SUMPRODUCT($O580:AR580,N(1-$O609:AR609),N(OFFSET($O638:AR638,0,MAX(COLUMN($O638:AR638))-COLUMN($O638:AR638),1,1)))+AR609*AR580","v":0},{"$f":"SUMPRODUCT($O580:AS580,N(1-$O609:AS609),N(OFFSET($O638:AS638,0,MAX(COLUMN($O638:AS638))-COLUMN($O638:AS638),1,1)))+AS609*AS580","v":0},{"$f":"SUMPRODUCT($O580:AT580,N(1-$O609:AT609),N(OFFSET($O638:AT638,0,MAX(COLUMN($O638:AT638))-COLUMN($O638:AT638),1,1)))+AT609*AT580","v":0},{"$f":"SUMPRODUCT($O580:AU580,N(1-$O609:AU609),N(OFFSET($O638:AU638,0,MAX(COLUMN($O638:AU638))-COLUMN($O638:AU638),1,1)))+AU609*AU580","v":0},{"$f":"SUMPRODUCT($O580:AV580,N(1-$O609:AV609),N(OFFSET($O638:AV638,0,MAX(COLUMN($O638:AV638))-COLUMN($O638:AV638),1,1)))+AV609*AV580","v":0},{"$f":"SUMPRODUCT($O580:AW580,N(1-$O609:AW609),N(OFFSET($O638:AW638,0,MAX(COLUMN($O638:AW638))-COLUMN($O638:AW638),1,1)))+AW609*AW580","v":0},{"$f":"SUMPRODUCT($O580:AX580,N(1-$O609:AX609),N(OFFSET($O638:AX638,0,MAX(COLUMN($O638:AX638))-COLUMN($O638:AX638),1,1)))+AX609*AX580","v":0},{"$f":"SUMPRODUCT($O580:AY580,N(1-$O609:AY609),N(OFFSET($O638:AY638,0,MAX(COLUMN($O638:AY638))-COLUMN($O638:AY638),1,1)))+AY609*AY580","v":0}]
[{"$f":"+RevReq_BaseCase!A668","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O581:O581,N(1-$O610:O610),N(OFFSET($O639:O639,0,MAX(COLUMN($O639:O639))-COLUMN($O639:O639),1,1)))+O610*O581","v":0},{"$f":"SUMPRODUCT($O581:P581,N(1-$O610:P610),N(OFFSET($O639:P639,0,MAX(COLUMN($O639:P639))-COLUMN($O639:P639),1,1)))+P610*P581","v":0},{"$f":"SUMPRODUCT($O581:Q581,N(1-$O610:Q610),N(OFFSET($O639:Q639,0,MAX(COLUMN($O639:Q639))-COLUMN($O639:Q639),1,1)))+Q610*Q581","v":0},{"$f":"SUMPRODUCT($O581:R581,N(1-$O610:R610),N(OFFSET($O639:R639,0,MAX(COLUMN($O639:R639))-COLUMN($O639:R639),1,1)))+R610*R581","v":0},{"$f":"SUMPRODUCT($O581:S581,N(1-$O610:S610),N(OFFSET($O639:S639,0,MAX(COLUMN($O639:S639))-COLUMN($O639:S639),1,1)))+S610*S581","v":0},{"$f":"SUMPRODUCT($O581:T581,N(1-$O610:T610),N(OFFSET($O639:T639,0,MAX(COLUMN($O639:T639))-COLUMN($O639:T639),1,1)))+T610*T581","v":0},{"$f":"SUMPRODUCT($O581:U581,N(1-$O610:U610),N(OFFSET($O639:U639,0,MAX(COLUMN($O639:U639))-COLUMN($O639:U639),1,1)))+U610*U581","v":0},{"$f":"SUMPRODUCT($O581:V581,N(1-$O610:V610),N(OFFSET($O639:V639,0,MAX(COLUMN($O639:V639))-COLUMN($O639:V639),1,1)))+V610*V581","v":0},{"$f":"SUMPRODUCT($O581:W581,N(1-$O610:W610),N(OFFSET($O639:W639,0,MAX(COLUMN($O639:W639))-COLUMN($O639:W639),1,1)))+W610*W581","v":0},{"$f":"SUMPRODUCT($O581:X581,N(1-$O610:X610),N(OFFSET($O639:X639,0,MAX(COLUMN($O639:X639))-COLUMN($O639:X639),1,1)))+X610*X581","v":0},{"$f":"SUMPRODUCT($O581:Y581,N(1-$O610:Y610),N(OFFSET($O639:Y639,0,MAX(COLUMN($O639:Y639))-COLUMN($O639:Y639),1,1)))+Y610*Y581","v":0},{"$f":"SUMPRODUCT($O581:Z581,N(1-$O610:Z610),N(OFFSET($O639:Z639,0,MAX(COLUMN($O639:Z639))-COLUMN($O639:Z639),1,1)))+Z610*Z581","v":0},{"$f":"SUMPRODUCT($O581:AA581,N(1-$O610:AA610),N(OFFSET($O639:AA639,0,MAX(COLUMN($O639:AA639))-COLUMN($O639:AA639),1,1)))+AA610*AA581","v":0},{"$f":"SUMPRODUCT($O581:AB581,N(1-$O610:AB610),N(OFFSET($O639:AB639,0,MAX(COLUMN($O639:AB639))-COLUMN($O639:AB639),1,1)))+AB610*AB581","v":0},{"$f":"SUMPRODUCT($O581:AC581,N(1-$O610:AC610),N(OFFSET($O639:AC639,0,MAX(COLUMN($O639:AC639))-COLUMN($O639:AC639),1,1)))+AC610*AC581","v":0},{"$f":"SUMPRODUCT($O581:AD581,N(1-$O610:AD610),N(OFFSET($O639:AD639,0,MAX(COLUMN($O639:AD639))-COLUMN($O639:AD639),1,1)))+AD610*AD581","v":0},{"$f":"SUMPRODUCT($O581:AE581,N(1-$O610:AE610),N(OFFSET($O639:AE639,0,MAX(COLUMN($O639:AE639))-COLUMN($O639:AE639),1,1)))+AE610*AE581","v":0},{"$f":"SUMPRODUCT($O581:AF581,N(1-$O610:AF610),N(OFFSET($O639:AF639,0,MAX(COLUMN($O639:AF639))-COLUMN($O639:AF639),1,1)))+AF610*AF581","v":0},{"$f":"SUMPRODUCT($O581:AG581,N(1-$O610:AG610),N(OFFSET($O639:AG639,0,MAX(COLUMN($O639:AG639))-COLUMN($O639:AG639),1,1)))+AG610*AG581","v":0},{"$f":"SUMPRODUCT($O581:AH581,N(1-$O610:AH610),N(OFFSET($O639:AH639,0,MAX(COLUMN($O639:AH639))-COLUMN($O639:AH639),1,1)))+AH610*AH581","v":0},{"$f":"SUMPRODUCT($O581:AI581,N(1-$O610:AI610),N(OFFSET($O639:AI639,0,MAX(COLUMN($O639:AI639))-COLUMN($O639:AI639),1,1)))+AI610*AI581","v":0},{"$f":"SUMPRODUCT($O581:AJ581,N(1-$O610:AJ610),N(OFFSET($O639:AJ639,0,MAX(COLUMN($O639:AJ639))-COLUMN($O639:AJ639),1,1)))+AJ610*AJ581","v":0},{"$f":"SUMPRODUCT($O581:AK581,N(1-$O610:AK610),N(OFFSET($O639:AK639,0,MAX(COLUMN($O639:AK639))-COLUMN($O639:AK639),1,1)))+AK610*AK581","v":0},{"$f":"SUMPRODUCT($O581:AL581,N(1-$O610:AL610),N(OFFSET($O639:AL639,0,MAX(COLUMN($O639:AL639))-COLUMN($O639:AL639),1,1)))+AL610*AL581","v":0},{"$f":"SUMPRODUCT($O581:AM581,N(1-$O610:AM610),N(OFFSET($O639:AM639,0,MAX(COLUMN($O639:AM639))-COLUMN($O639:AM639),1,1)))+AM610*AM581","v":0},{"$f":"SUMPRODUCT($O581:AN581,N(1-$O610:AN610),N(OFFSET($O639:AN639,0,MAX(COLUMN($O639:AN639))-COLUMN($O639:AN639),1,1)))+AN610*AN581","v":0},{"$f":"SUMPRODUCT($O581:AO581,N(1-$O610:AO610),N(OFFSET($O639:AO639,0,MAX(COLUMN($O639:AO639))-COLUMN($O639:AO639),1,1)))+AO610*AO581","v":0},{"$f":"SUMPRODUCT($O581:AP581,N(1-$O610:AP610),N(OFFSET($O639:AP639,0,MAX(COLUMN($O639:AP639))-COLUMN($O639:AP639),1,1)))+AP610*AP581","v":0},{"$f":"SUMPRODUCT($O581:AQ581,N(1-$O610:AQ610),N(OFFSET($O639:AQ639,0,MAX(COLUMN($O639:AQ639))-COLUMN($O639:AQ639),1,1)))+AQ610*AQ581","v":0},{"$f":"SUMPRODUCT($O581:AR581,N(1-$O610:AR610),N(OFFSET($O639:AR639,0,MAX(COLUMN($O639:AR639))-COLUMN($O639:AR639),1,1)))+AR610*AR581","v":0},{"$f":"SUMPRODUCT($O581:AS581,N(1-$O610:AS610),N(OFFSET($O639:AS639,0,MAX(COLUMN($O639:AS639))-COLUMN($O639:AS639),1,1)))+AS610*AS581","v":0},{"$f":"SUMPRODUCT($O581:AT581,N(1-$O610:AT610),N(OFFSET($O639:AT639,0,MAX(COLUMN($O639:AT639))-COLUMN($O639:AT639),1,1)))+AT610*AT581","v":0},{"$f":"SUMPRODUCT($O581:AU581,N(1-$O610:AU610),N(OFFSET($O639:AU639,0,MAX(COLUMN($O639:AU639))-COLUMN($O639:AU639),1,1)))+AU610*AU581","v":0},{"$f":"SUMPRODUCT($O581:AV581,N(1-$O610:AV610),N(OFFSET($O639:AV639,0,MAX(COLUMN($O639:AV639))-COLUMN($O639:AV639),1,1)))+AV610*AV581","v":0},{"$f":"SUMPRODUCT($O581:AW581,N(1-$O610:AW610),N(OFFSET($O639:AW639,0,MAX(COLUMN($O639:AW639))-COLUMN($O639:AW639),1,1)))+AW610*AW581","v":0},{"$f":"SUMPRODUCT($O581:AX581,N(1-$O610:AX610),N(OFFSET($O639:AX639,0,MAX(COLUMN($O639:AX639))-COLUMN($O639:AX639),1,1)))+AX610*AX581","v":0},{"$f":"SUMPRODUCT($O581:AY581,N(1-$O610:AY610),N(OFFSET($O639:AY639,0,MAX(COLUMN($O639:AY639))-COLUMN($O639:AY639),1,1)))+AY610*AY581","v":0}]
[{"$f":"+RevReq_BaseCase!A669","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O582:O582,N(1-$O611:O611),N(OFFSET($O640:O640,0,MAX(COLUMN($O640:O640))-COLUMN($O640:O640),1,1)))+O611*O582","v":0},{"$f":"SUMPRODUCT($O582:P582,N(1-$O611:P611),N(OFFSET($O640:P640,0,MAX(COLUMN($O640:P640))-COLUMN($O640:P640),1,1)))+P611*P582","v":0},{"$f":"SUMPRODUCT($O582:Q582,N(1-$O611:Q611),N(OFFSET($O640:Q640,0,MAX(COLUMN($O640:Q640))-COLUMN($O640:Q640),1,1)))+Q611*Q582","v":0},{"$f":"SUMPRODUCT($O582:R582,N(1-$O611:R611),N(OFFSET($O640:R640,0,MAX(COLUMN($O640:R640))-COLUMN($O640:R640),1,1)))+R611*R582","v":0},{"$f":"SUMPRODUCT($O582:S582,N(1-$O611:S611),N(OFFSET($O640:S640,0,MAX(COLUMN($O640:S640))-COLUMN($O640:S640),1,1)))+S611*S582","v":0},{"$f":"SUMPRODUCT($O582:T582,N(1-$O611:T611),N(OFFSET($O640:T640,0,MAX(COLUMN($O640:T640))-COLUMN($O640:T640),1,1)))+T611*T582","v":0},{"$f":"SUMPRODUCT($O582:U582,N(1-$O611:U611),N(OFFSET($O640:U640,0,MAX(COLUMN($O640:U640))-COLUMN($O640:U640),1,1)))+U611*U582","v":0},{"$f":"SUMPRODUCT($O582:V582,N(1-$O611:V611),N(OFFSET($O640:V640,0,MAX(COLUMN($O640:V640))-COLUMN($O640:V640),1,1)))+V611*V582","v":0},{"$f":"SUMPRODUCT($O582:W582,N(1-$O611:W611),N(OFFSET($O640:W640,0,MAX(COLUMN($O640:W640))-COLUMN($O640:W640),1,1)))+W611*W582","v":0},{"$f":"SUMPRODUCT($O582:X582,N(1-$O611:X611),N(OFFSET($O640:X640,0,MAX(COLUMN($O640:X640))-COLUMN($O640:X640),1,1)))+X611*X582","v":0},{"$f":"SUMPRODUCT($O582:Y582,N(1-$O611:Y611),N(OFFSET($O640:Y640,0,MAX(COLUMN($O640:Y640))-COLUMN($O640:Y640),1,1)))+Y611*Y582","v":0},{"$f":"SUMPRODUCT($O582:Z582,N(1-$O611:Z611),N(OFFSET($O640:Z640,0,MAX(COLUMN($O640:Z640))-COLUMN($O640:Z640),1,1)))+Z611*Z582","v":0},{"$f":"SUMPRODUCT($O582:AA582,N(1-$O611:AA611),N(OFFSET($O640:AA640,0,MAX(COLUMN($O640:AA640))-COLUMN($O640:AA640),1,1)))+AA611*AA582","v":0},{"$f":"SUMPRODUCT($O582:AB582,N(1-$O611:AB611),N(OFFSET($O640:AB640,0,MAX(COLUMN($O640:AB640))-COLUMN($O640:AB640),1,1)))+AB611*AB582","v":0},{"$f":"SUMPRODUCT($O582:AC582,N(1-$O611:AC611),N(OFFSET($O640:AC640,0,MAX(COLUMN($O640:AC640))-COLUMN($O640:AC640),1,1)))+AC611*AC582","v":0},{"$f":"SUMPRODUCT($O582:AD582,N(1-$O611:AD611),N(OFFSET($O640:AD640,0,MAX(COLUMN($O640:AD640))-COLUMN($O640:AD640),1,1)))+AD611*AD582","v":0},{"$f":"SUMPRODUCT($O582:AE582,N(1-$O611:AE611),N(OFFSET($O640:AE640,0,MAX(COLUMN($O640:AE640))-COLUMN($O640:AE640),1,1)))+AE611*AE582","v":0},{"$f":"SUMPRODUCT($O582:AF582,N(1-$O611:AF611),N(OFFSET($O640:AF640,0,MAX(COLUMN($O640:AF640))-COLUMN($O640:AF640),1,1)))+AF611*AF582","v":0},{"$f":"SUMPRODUCT($O582:AG582,N(1-$O611:AG611),N(OFFSET($O640:AG640,0,MAX(COLUMN($O640:AG640))-COLUMN($O640:AG640),1,1)))+AG611*AG582","v":0},{"$f":"SUMPRODUCT($O582:AH582,N(1-$O611:AH611),N(OFFSET($O640:AH640,0,MAX(COLUMN($O640:AH640))-COLUMN($O640:AH640),1,1)))+AH611*AH582","v":0},{"$f":"SUMPRODUCT($O582:AI582,N(1-$O611:AI611),N(OFFSET($O640:AI640,0,MAX(COLUMN($O640:AI640))-COLUMN($O640:AI640),1,1)))+AI611*AI582","v":0},{"$f":"SUMPRODUCT($O582:AJ582,N(1-$O611:AJ611),N(OFFSET($O640:AJ640,0,MAX(COLUMN($O640:AJ640))-COLUMN($O640:AJ640),1,1)))+AJ611*AJ582","v":0},{"$f":"SUMPRODUCT($O582:AK582,N(1-$O611:AK611),N(OFFSET($O640:AK640,0,MAX(COLUMN($O640:AK640))-COLUMN($O640:AK640),1,1)))+AK611*AK582","v":0},{"$f":"SUMPRODUCT($O582:AL582,N(1-$O611:AL611),N(OFFSET($O640:AL640,0,MAX(COLUMN($O640:AL640))-COLUMN($O640:AL640),1,1)))+AL611*AL582","v":0},{"$f":"SUMPRODUCT($O582:AM582,N(1-$O611:AM611),N(OFFSET($O640:AM640,0,MAX(COLUMN($O640:AM640))-COLUMN($O640:AM640),1,1)))+AM611*AM582","v":0},{"$f":"SUMPRODUCT($O582:AN582,N(1-$O611:AN611),N(OFFSET($O640:AN640,0,MAX(COLUMN($O640:AN640))-COLUMN($O640:AN640),1,1)))+AN611*AN582","v":0},{"$f":"SUMPRODUCT($O582:AO582,N(1-$O611:AO611),N(OFFSET($O640:AO640,0,MAX(COLUMN($O640:AO640))-COLUMN($O640:AO640),1,1)))+AO611*AO582","v":0},{"$f":"SUMPRODUCT($O582:AP582,N(1-$O611:AP611),N(OFFSET($O640:AP640,0,MAX(COLUMN($O640:AP640))-COLUMN($O640:AP640),1,1)))+AP611*AP582","v":0},{"$f":"SUMPRODUCT($O582:AQ582,N(1-$O611:AQ611),N(OFFSET($O640:AQ640,0,MAX(COLUMN($O640:AQ640))-COLUMN($O640:AQ640),1,1)))+AQ611*AQ582","v":0},{"$f":"SUMPRODUCT($O582:AR582,N(1-$O611:AR611),N(OFFSET($O640:AR640,0,MAX(COLUMN($O640:AR640))-COLUMN($O640:AR640),1,1)))+AR611*AR582","v":0},{"$f":"SUMPRODUCT($O582:AS582,N(1-$O611:AS611),N(OFFSET($O640:AS640,0,MAX(COLUMN($O640:AS640))-COLUMN($O640:AS640),1,1)))+AS611*AS582","v":0},{"$f":"SUMPRODUCT($O582:AT582,N(1-$O611:AT611),N(OFFSET($O640:AT640,0,MAX(COLUMN($O640:AT640))-COLUMN($O640:AT640),1,1)))+AT611*AT582","v":0},{"$f":"SUMPRODUCT($O582:AU582,N(1-$O611:AU611),N(OFFSET($O640:AU640,0,MAX(COLUMN($O640:AU640))-COLUMN($O640:AU640),1,1)))+AU611*AU582","v":0},{"$f":"SUMPRODUCT($O582:AV582,N(1-$O611:AV611),N(OFFSET($O640:AV640,0,MAX(COLUMN($O640:AV640))-COLUMN($O640:AV640),1,1)))+AV611*AV582","v":0},{"$f":"SUMPRODUCT($O582:AW582,N(1-$O611:AW611),N(OFFSET($O640:AW640,0,MAX(COLUMN($O640:AW640))-COLUMN($O640:AW640),1,1)))+AW611*AW582","v":0},{"$f":"SUMPRODUCT($O582:AX582,N(1-$O611:AX611),N(OFFSET($O640:AX640,0,MAX(COLUMN($O640:AX640))-COLUMN($O640:AX640),1,1)))+AX611*AX582","v":0},{"$f":"SUMPRODUCT($O582:AY582,N(1-$O611:AY611),N(OFFSET($O640:AY640,0,MAX(COLUMN($O640:AY640))-COLUMN($O640:AY640),1,1)))+AY611*AY582","v":0}]
[{"$f":"+RevReq_BaseCase!A670","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O583:O583,N(1-$O612:O612),N(OFFSET($O641:O641,0,MAX(COLUMN($O641:O641))-COLUMN($O641:O641),1,1)))+O612*O583","v":0},{"$f":"SUMPRODUCT($O583:P583,N(1-$O612:P612),N(OFFSET($O641:P641,0,MAX(COLUMN($O641:P641))-COLUMN($O641:P641),1,1)))+P612*P583","v":0},{"$f":"SUMPRODUCT($O583:Q583,N(1-$O612:Q612),N(OFFSET($O641:Q641,0,MAX(COLUMN($O641:Q641))-COLUMN($O641:Q641),1,1)))+Q612*Q583","v":0},{"$f":"SUMPRODUCT($O583:R583,N(1-$O612:R612),N(OFFSET($O641:R641,0,MAX(COLUMN($O641:R641))-COLUMN($O641:R641),1,1)))+R612*R583","v":0},{"$f":"SUMPRODUCT($O583:S583,N(1-$O612:S612),N(OFFSET($O641:S641,0,MAX(COLUMN($O641:S641))-COLUMN($O641:S641),1,1)))+S612*S583","v":0},{"$f":"SUMPRODUCT($O583:T583,N(1-$O612:T612),N(OFFSET($O641:T641,0,MAX(COLUMN($O641:T641))-COLUMN($O641:T641),1,1)))+T612*T583","v":0},{"$f":"SUMPRODUCT($O583:U583,N(1-$O612:U612),N(OFFSET($O641:U641,0,MAX(COLUMN($O641:U641))-COLUMN($O641:U641),1,1)))+U612*U583","v":0},{"$f":"SUMPRODUCT($O583:V583,N(1-$O612:V612),N(OFFSET($O641:V641,0,MAX(COLUMN($O641:V641))-COLUMN($O641:V641),1,1)))+V612*V583","v":0},{"$f":"SUMPRODUCT($O583:W583,N(1-$O612:W612),N(OFFSET($O641:W641,0,MAX(COLUMN($O641:W641))-COLUMN($O641:W641),1,1)))+W612*W583","v":0},{"$f":"SUMPRODUCT($O583:X583,N(1-$O612:X612),N(OFFSET($O641:X641,0,MAX(COLUMN($O641:X641))-COLUMN($O641:X641),1,1)))+X612*X583","v":0},{"$f":"SUMPRODUCT($O583:Y583,N(1-$O612:Y612),N(OFFSET($O641:Y641,0,MAX(COLUMN($O641:Y641))-COLUMN($O641:Y641),1,1)))+Y612*Y583","v":0},{"$f":"SUMPRODUCT($O583:Z583,N(1-$O612:Z612),N(OFFSET($O641:Z641,0,MAX(COLUMN($O641:Z641))-COLUMN($O641:Z641),1,1)))+Z612*Z583","v":0},{"$f":"SUMPRODUCT($O583:AA583,N(1-$O612:AA612),N(OFFSET($O641:AA641,0,MAX(COLUMN($O641:AA641))-COLUMN($O641:AA641),1,1)))+AA612*AA583","v":0},{"$f":"SUMPRODUCT($O583:AB583,N(1-$O612:AB612),N(OFFSET($O641:AB641,0,MAX(COLUMN($O641:AB641))-COLUMN($O641:AB641),1,1)))+AB612*AB583","v":0},{"$f":"SUMPRODUCT($O583:AC583,N(1-$O612:AC612),N(OFFSET($O641:AC641,0,MAX(COLUMN($O641:AC641))-COLUMN($O641:AC641),1,1)))+AC612*AC583","v":0},{"$f":"SUMPRODUCT($O583:AD583,N(1-$O612:AD612),N(OFFSET($O641:AD641,0,MAX(COLUMN($O641:AD641))-COLUMN($O641:AD641),1,1)))+AD612*AD583","v":0},{"$f":"SUMPRODUCT($O583:AE583,N(1-$O612:AE612),N(OFFSET($O641:AE641,0,MAX(COLUMN($O641:AE641))-COLUMN($O641:AE641),1,1)))+AE612*AE583","v":0},{"$f":"SUMPRODUCT($O583:AF583,N(1-$O612:AF612),N(OFFSET($O641:AF641,0,MAX(COLUMN($O641:AF641))-COLUMN($O641:AF641),1,1)))+AF612*AF583","v":0},{"$f":"SUMPRODUCT($O583:AG583,N(1-$O612:AG612),N(OFFSET($O641:AG641,0,MAX(COLUMN($O641:AG641))-COLUMN($O641:AG641),1,1)))+AG612*AG583","v":0},{"$f":"SUMPRODUCT($O583:AH583,N(1-$O612:AH612),N(OFFSET($O641:AH641,0,MAX(COLUMN($O641:AH641))-COLUMN($O641:AH641),1,1)))+AH612*AH583","v":0},{"$f":"SUMPRODUCT($O583:AI583,N(1-$O612:AI612),N(OFFSET($O641:AI641,0,MAX(COLUMN($O641:AI641))-COLUMN($O641:AI641),1,1)))+AI612*AI583","v":0},{"$f":"SUMPRODUCT($O583:AJ583,N(1-$O612:AJ612),N(OFFSET($O641:AJ641,0,MAX(COLUMN($O641:AJ641))-COLUMN($O641:AJ641),1,1)))+AJ612*AJ583","v":0},{"$f":"SUMPRODUCT($O583:AK583,N(1-$O612:AK612),N(OFFSET($O641:AK641,0,MAX(COLUMN($O641:AK641))-COLUMN($O641:AK641),1,1)))+AK612*AK583","v":0},{"$f":"SUMPRODUCT($O583:AL583,N(1-$O612:AL612),N(OFFSET($O641:AL641,0,MAX(COLUMN($O641:AL641))-COLUMN($O641:AL641),1,1)))+AL612*AL583","v":0},{"$f":"SUMPRODUCT($O583:AM583,N(1-$O612:AM612),N(OFFSET($O641:AM641,0,MAX(COLUMN($O641:AM641))-COLUMN($O641:AM641),1,1)))+AM612*AM583","v":0},{"$f":"SUMPRODUCT($O583:AN583,N(1-$O612:AN612),N(OFFSET($O641:AN641,0,MAX(COLUMN($O641:AN641))-COLUMN($O641:AN641),1,1)))+AN612*AN583","v":0},{"$f":"SUMPRODUCT($O583:AO583,N(1-$O612:AO612),N(OFFSET($O641:AO641,0,MAX(COLUMN($O641:AO641))-COLUMN($O641:AO641),1,1)))+AO612*AO583","v":0},{"$f":"SUMPRODUCT($O583:AP583,N(1-$O612:AP612),N(OFFSET($O641:AP641,0,MAX(COLUMN($O641:AP641))-COLUMN($O641:AP641),1,1)))+AP612*AP583","v":0},{"$f":"SUMPRODUCT($O583:AQ583,N(1-$O612:AQ612),N(OFFSET($O641:AQ641,0,MAX(COLUMN($O641:AQ641))-COLUMN($O641:AQ641),1,1)))+AQ612*AQ583","v":0},{"$f":"SUMPRODUCT($O583:AR583,N(1-$O612:AR612),N(OFFSET($O641:AR641,0,MAX(COLUMN($O641:AR641))-COLUMN($O641:AR641),1,1)))+AR612*AR583","v":0},{"$f":"SUMPRODUCT($O583:AS583,N(1-$O612:AS612),N(OFFSET($O641:AS641,0,MAX(COLUMN($O641:AS641))-COLUMN($O641:AS641),1,1)))+AS612*AS583","v":0},{"$f":"SUMPRODUCT($O583:AT583,N(1-$O612:AT612),N(OFFSET($O641:AT641,0,MAX(COLUMN($O641:AT641))-COLUMN($O641:AT641),1,1)))+AT612*AT583","v":0},{"$f":"SUMPRODUCT($O583:AU583,N(1-$O612:AU612),N(OFFSET($O641:AU641,0,MAX(COLUMN($O641:AU641))-COLUMN($O641:AU641),1,1)))+AU612*AU583","v":0},{"$f":"SUMPRODUCT($O583:AV583,N(1-$O612:AV612),N(OFFSET($O641:AV641,0,MAX(COLUMN($O641:AV641))-COLUMN($O641:AV641),1,1)))+AV612*AV583","v":0},{"$f":"SUMPRODUCT($O583:AW583,N(1-$O612:AW612),N(OFFSET($O641:AW641,0,MAX(COLUMN($O641:AW641))-COLUMN($O641:AW641),1,1)))+AW612*AW583","v":0},{"$f":"SUMPRODUCT($O583:AX583,N(1-$O612:AX612),N(OFFSET($O641:AX641,0,MAX(COLUMN($O641:AX641))-COLUMN($O641:AX641),1,1)))+AX612*AX583","v":0},{"$f":"SUMPRODUCT($O583:AY583,N(1-$O612:AY612),N(OFFSET($O641:AY641,0,MAX(COLUMN($O641:AY641))-COLUMN($O641:AY641),1,1)))+AY612*AY583","v":0}]
[{"$f":"+RevReq_BaseCase!A671","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O584:O584,N(1-$O613:O613),N(OFFSET($O642:O642,0,MAX(COLUMN($O642:O642))-COLUMN($O642:O642),1,1)))+O613*O584","v":0},{"$f":"SUMPRODUCT($O584:P584,N(1-$O613:P613),N(OFFSET($O642:P642,0,MAX(COLUMN($O642:P642))-COLUMN($O642:P642),1,1)))+P613*P584","v":0},{"$f":"SUMPRODUCT($O584:Q584,N(1-$O613:Q613),N(OFFSET($O642:Q642,0,MAX(COLUMN($O642:Q642))-COLUMN($O642:Q642),1,1)))+Q613*Q584","v":0},{"$f":"SUMPRODUCT($O584:R584,N(1-$O613:R613),N(OFFSET($O642:R642,0,MAX(COLUMN($O642:R642))-COLUMN($O642:R642),1,1)))+R613*R584","v":0},{"$f":"SUMPRODUCT($O584:S584,N(1-$O613:S613),N(OFFSET($O642:S642,0,MAX(COLUMN($O642:S642))-COLUMN($O642:S642),1,1)))+S613*S584","v":0},{"$f":"SUMPRODUCT($O584:T584,N(1-$O613:T613),N(OFFSET($O642:T642,0,MAX(COLUMN($O642:T642))-COLUMN($O642:T642),1,1)))+T613*T584","v":0},{"$f":"SUMPRODUCT($O584:U584,N(1-$O613:U613),N(OFFSET($O642:U642,0,MAX(COLUMN($O642:U642))-COLUMN($O642:U642),1,1)))+U613*U584","v":0},{"$f":"SUMPRODUCT($O584:V584,N(1-$O613:V613),N(OFFSET($O642:V642,0,MAX(COLUMN($O642:V642))-COLUMN($O642:V642),1,1)))+V613*V584","v":0},{"$f":"SUMPRODUCT($O584:W584,N(1-$O613:W613),N(OFFSET($O642:W642,0,MAX(COLUMN($O642:W642))-COLUMN($O642:W642),1,1)))+W613*W584","v":0},{"$f":"SUMPRODUCT($O584:X584,N(1-$O613:X613),N(OFFSET($O642:X642,0,MAX(COLUMN($O642:X642))-COLUMN($O642:X642),1,1)))+X613*X584","v":0},{"$f":"SUMPRODUCT($O584:Y584,N(1-$O613:Y613),N(OFFSET($O642:Y642,0,MAX(COLUMN($O642:Y642))-COLUMN($O642:Y642),1,1)))+Y613*Y584","v":0},{"$f":"SUMPRODUCT($O584:Z584,N(1-$O613:Z613),N(OFFSET($O642:Z642,0,MAX(COLUMN($O642:Z642))-COLUMN($O642:Z642),1,1)))+Z613*Z584","v":0},{"$f":"SUMPRODUCT($O584:AA584,N(1-$O613:AA613),N(OFFSET($O642:AA642,0,MAX(COLUMN($O642:AA642))-COLUMN($O642:AA642),1,1)))+AA613*AA584","v":0},{"$f":"SUMPRODUCT($O584:AB584,N(1-$O613:AB613),N(OFFSET($O642:AB642,0,MAX(COLUMN($O642:AB642))-COLUMN($O642:AB642),1,1)))+AB613*AB584","v":0},{"$f":"SUMPRODUCT($O584:AC584,N(1-$O613:AC613),N(OFFSET($O642:AC642,0,MAX(COLUMN($O642:AC642))-COLUMN($O642:AC642),1,1)))+AC613*AC584","v":0},{"$f":"SUMPRODUCT($O584:AD584,N(1-$O613:AD613),N(OFFSET($O642:AD642,0,MAX(COLUMN($O642:AD642))-COLUMN($O642:AD642),1,1)))+AD613*AD584","v":0},{"$f":"SUMPRODUCT($O584:AE584,N(1-$O613:AE613),N(OFFSET($O642:AE642,0,MAX(COLUMN($O642:AE642))-COLUMN($O642:AE642),1,1)))+AE613*AE584","v":0},{"$f":"SUMPRODUCT($O584:AF584,N(1-$O613:AF613),N(OFFSET($O642:AF642,0,MAX(COLUMN($O642:AF642))-COLUMN($O642:AF642),1,1)))+AF613*AF584","v":0},{"$f":"SUMPRODUCT($O584:AG584,N(1-$O613:AG613),N(OFFSET($O642:AG642,0,MAX(COLUMN($O642:AG642))-COLUMN($O642:AG642),1,1)))+AG613*AG584","v":0},{"$f":"SUMPRODUCT($O584:AH584,N(1-$O613:AH613),N(OFFSET($O642:AH642,0,MAX(COLUMN($O642:AH642))-COLUMN($O642:AH642),1,1)))+AH613*AH584","v":0},{"$f":"SUMPRODUCT($O584:AI584,N(1-$O613:AI613),N(OFFSET($O642:AI642,0,MAX(COLUMN($O642:AI642))-COLUMN($O642:AI642),1,1)))+AI613*AI584","v":0},{"$f":"SUMPRODUCT($O584:AJ584,N(1-$O613:AJ613),N(OFFSET($O642:AJ642,0,MAX(COLUMN($O642:AJ642))-COLUMN($O642:AJ642),1,1)))+AJ613*AJ584","v":0},{"$f":"SUMPRODUCT($O584:AK584,N(1-$O613:AK613),N(OFFSET($O642:AK642,0,MAX(COLUMN($O642:AK642))-COLUMN($O642:AK642),1,1)))+AK613*AK584","v":0},{"$f":"SUMPRODUCT($O584:AL584,N(1-$O613:AL613),N(OFFSET($O642:AL642,0,MAX(COLUMN($O642:AL642))-COLUMN($O642:AL642),1,1)))+AL613*AL584","v":0},{"$f":"SUMPRODUCT($O584:AM584,N(1-$O613:AM613),N(OFFSET($O642:AM642,0,MAX(COLUMN($O642:AM642))-COLUMN($O642:AM642),1,1)))+AM613*AM584","v":0},{"$f":"SUMPRODUCT($O584:AN584,N(1-$O613:AN613),N(OFFSET($O642:AN642,0,MAX(COLUMN($O642:AN642))-COLUMN($O642:AN642),1,1)))+AN613*AN584","v":0},{"$f":"SUMPRODUCT($O584:AO584,N(1-$O613:AO613),N(OFFSET($O642:AO642,0,MAX(COLUMN($O642:AO642))-COLUMN($O642:AO642),1,1)))+AO613*AO584","v":0},{"$f":"SUMPRODUCT($O584:AP584,N(1-$O613:AP613),N(OFFSET($O642:AP642,0,MAX(COLUMN($O642:AP642))-COLUMN($O642:AP642),1,1)))+AP613*AP584","v":0},{"$f":"SUMPRODUCT($O584:AQ584,N(1-$O613:AQ613),N(OFFSET($O642:AQ642,0,MAX(COLUMN($O642:AQ642))-COLUMN($O642:AQ642),1,1)))+AQ613*AQ584","v":0},{"$f":"SUMPRODUCT($O584:AR584,N(1-$O613:AR613),N(OFFSET($O642:AR642,0,MAX(COLUMN($O642:AR642))-COLUMN($O642:AR642),1,1)))+AR613*AR584","v":0},{"$f":"SUMPRODUCT($O584:AS584,N(1-$O613:AS613),N(OFFSET($O642:AS642,0,MAX(COLUMN($O642:AS642))-COLUMN($O642:AS642),1,1)))+AS613*AS584","v":0},{"$f":"SUMPRODUCT($O584:AT584,N(1-$O613:AT613),N(OFFSET($O642:AT642,0,MAX(COLUMN($O642:AT642))-COLUMN($O642:AT642),1,1)))+AT613*AT584","v":0},{"$f":"SUMPRODUCT($O584:AU584,N(1-$O613:AU613),N(OFFSET($O642:AU642,0,MAX(COLUMN($O642:AU642))-COLUMN($O642:AU642),1,1)))+AU613*AU584","v":0},{"$f":"SUMPRODUCT($O584:AV584,N(1-$O613:AV613),N(OFFSET($O642:AV642,0,MAX(COLUMN($O642:AV642))-COLUMN($O642:AV642),1,1)))+AV613*AV584","v":0},{"$f":"SUMPRODUCT($O584:AW584,N(1-$O613:AW613),N(OFFSET($O642:AW642,0,MAX(COLUMN($O642:AW642))-COLUMN($O642:AW642),1,1)))+AW613*AW584","v":0},{"$f":"SUMPRODUCT($O584:AX584,N(1-$O613:AX613),N(OFFSET($O642:AX642,0,MAX(COLUMN($O642:AX642))-COLUMN($O642:AX642),1,1)))+AX613*AX584","v":0},{"$f":"SUMPRODUCT($O584:AY584,N(1-$O613:AY613),N(OFFSET($O642:AY642,0,MAX(COLUMN($O642:AY642))-COLUMN($O642:AY642),1,1)))+AY613*AY584","v":0}]
[null,null,null,{"$f":"\"Total \"&D646","v":"Total Tax Depreciation"},null,null,null,null,null,null,558286997.32508337,513517531.99999994,null,null,{"$f":"SUM(O647:O671)","v":407516872.87896925},{"$f":"SUM(P647:P671)","v":-10218637.235567221},{"$f":"SUM(Q647:Q671)","v":132692168.23203267},-5813954.7795651909,-5813954.7795651909,-4844962.3163043279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Tax Basis"]
[{"$f":"+RevReq_BaseCase!A676","v":"Base"},null,{"$f":"C675+1","v":1},{"$f":"INDEX(D$55:D$79,$C676,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C676,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O560:O560)-SUM($O647:O647)","v":22352152.994358897},{"$f":"SUM($O560:P560)-SUM($O647:P647)","v":20558911.720182419},{"$f":"SUM($O560:Q560)-SUM($O647:Q647)","v":0},{"$f":"SUM($O560:R560)-SUM($O647:R647)","v":0},{"$f":"SUM($O560:S560)-SUM($O647:S647)","v":0},{"$f":"SUM($O560:T560)-SUM($O647:T647)","v":0},{"$f":"SUM($O560:U560)-SUM($O647:U647)","v":0},{"$f":"SUM($O560:V560)-SUM($O647:V647)","v":0},{"$f":"SUM($O560:W560)-SUM($O647:W647)","v":0},{"$f":"SUM($O560:X560)-SUM($O647:X647)","v":0},{"$f":"SUM($O560:Y560)-SUM($O647:Y647)","v":0},{"$f":"SUM($O560:Z560)-SUM($O647:Z647)","v":0},{"$f":"SUM($O560:AA560)-SUM($O647:AA647)","v":0},{"$f":"SUM($O560:AB560)-SUM($O647:AB647)","v":0},{"$f":"SUM($O560:AC560)-SUM($O647:AC647)","v":0},{"$f":"SUM($O560:AD560)-SUM($O647:AD647)","v":0},{"$f":"SUM($O560:AE560)-SUM($O647:AE647)","v":0},{"$f":"SUM($O560:AF560)-SUM($O647:AF647)","v":0},{"$f":"SUM($O560:AG560)-SUM($O647:AG647)","v":0},{"$f":"SUM($O560:AH560)-SUM($O647:AH647)","v":0},{"$f":"SUM($O560:AI560)-SUM($O647:AI647)","v":0},{"$f":"SUM($O560:AJ560)-SUM($O647:AJ647)","v":0},{"$f":"SUM($O560:AK560)-SUM($O647:AK647)","v":0},{"$f":"SUM($O560:AL560)-SUM($O647:AL647)","v":0},{"$f":"SUM($O560:AM560)-SUM($O647:AM647)","v":0},{"$f":"SUM($O560:AN560)-SUM($O647:AN647)","v":0},{"$f":"SUM($O560:AO560)-SUM($O647:AO647)","v":0},{"$f":"SUM($O560:AP560)-SUM($O647:AP647)","v":0},{"$f":"SUM($O560:AQ560)-SUM($O647:AQ647)","v":0},{"$f":"SUM($O560:AR560)-SUM($O647:AR647)","v":0},{"$f":"SUM($O560:AS560)-SUM($O647:AS647)","v":0},{"$f":"SUM($O560:AT560)-SUM($O647:AT647)","v":0},{"$f":"SUM($O560:AU560)-SUM($O647:AU647)","v":0},{"$f":"SUM($O560:AV560)-SUM($O647:AV647)","v":0},{"$f":"SUM($O560:AW560)-SUM($O647:AW647)","v":0},{"$f":"SUM($O560:AX560)-SUM($O647:AX647)","v":0},{"$f":"SUM($O560:AY560)-SUM($O647:AY647)","v":0}]
[{"$f":"+RevReq_BaseCase!A677","v":"Clause"},null,{"$f":"C676+1","v":2},{"$f":"INDEX(D$55:D$79,$C677,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O561:O561)-SUM($O648:O648)","v":3606309.9266717732},{"$f":"SUM($O561:P561)-SUM($O648:P648)","v":3316987.2914154604},{"$f":"SUM($O561:Q561)-SUM($O648:Q648)","v":0},{"$f":"SUM($O561:R561)-SUM($O648:R648)","v":0},{"$f":"SUM($O561:S561)-SUM($O648:S648)","v":0},{"$f":"SUM($O561:T561)-SUM($O648:T648)","v":0},{"$f":"SUM($O561:U561)-SUM($O648:U648)","v":0},{"$f":"SUM($O561:V561)-SUM($O648:V648)","v":0},{"$f":"SUM($O561:W561)-SUM($O648:W648)","v":0},{"$f":"SUM($O561:X561)-SUM($O648:X648)","v":0},{"$f":"SUM($O561:Y561)-SUM($O648:Y648)","v":0},{"$f":"SUM($O561:Z561)-SUM($O648:Z648)","v":0},{"$f":"SUM($O561:AA561)-SUM($O648:AA648)","v":0},{"$f":"SUM($O561:AB561)-SUM($O648:AB648)","v":0},{"$f":"SUM($O561:AC561)-SUM($O648:AC648)","v":0},{"$f":"SUM($O561:AD561)-SUM($O648:AD648)","v":0},{"$f":"SUM($O561:AE561)-SUM($O648:AE648)","v":0},{"$f":"SUM($O561:AF561)-SUM($O648:AF648)","v":0},{"$f":"SUM($O561:AG561)-SUM($O648:AG648)","v":0},{"$f":"SUM($O561:AH561)-SUM($O648:AH648)","v":0},{"$f":"SUM($O561:AI561)-SUM($O648:AI648)","v":0},{"$f":"SUM($O561:AJ561)-SUM($O648:AJ648)","v":0},{"$f":"SUM($O561:AK561)-SUM($O648:AK648)","v":0},{"$f":"SUM($O561:AL561)-SUM($O648:AL648)","v":0},{"$f":"SUM($O561:AM561)-SUM($O648:AM648)","v":0},{"$f":"SUM($O561:AN561)-SUM($O648:AN648)","v":0},{"$f":"SUM($O561:AO561)-SUM($O648:AO648)","v":0},{"$f":"SUM($O561:AP561)-SUM($O648:AP648)","v":0},{"$f":"SUM($O561:AQ561)-SUM($O648:AQ648)","v":0},{"$f":"SUM($O561:AR561)-SUM($O648:AR648)","v":0},{"$f":"SUM($O561:AS561)-SUM($O648:AS648)","v":0},{"$f":"SUM($O561:AT561)-SUM($O648:AT648)","v":0},{"$f":"SUM($O561:AU561)-SUM($O648:AU648)","v":0},{"$f":"SUM($O561:AV561)-SUM($O648:AV648)","v":0},{"$f":"SUM($O561:AW561)-SUM($O648:AW648)","v":0},{"$f":"SUM($O561:AX561)-SUM($O648:AX648)","v":0},{"$f":"SUM($O561:AY561)-SUM($O648:AY648)","v":0}]
[{"$f":"+RevReq_BaseCase!A678","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O562:O562)-SUM($O649:O649)","v":0},{"$f":"SUM($O562:P562)-SUM($O649:P649)","v":2172555},{"$f":"SUM($O562:Q562)-SUM($O649:Q649)","v":0},{"$f":"SUM($O562:R562)-SUM($O649:R649)","v":0},{"$f":"SUM($O562:S562)-SUM($O649:S649)","v":0},{"$f":"SUM($O562:T562)-SUM($O649:T649)","v":0},{"$f":"SUM($O562:U562)-SUM($O649:U649)","v":0},{"$f":"SUM($O562:V562)-SUM($O649:V649)","v":0},{"$f":"SUM($O562:W562)-SUM($O649:W649)","v":0},{"$f":"SUM($O562:X562)-SUM($O649:X649)","v":0},{"$f":"SUM($O562:Y562)-SUM($O649:Y649)","v":0},{"$f":"SUM($O562:Z562)-SUM($O649:Z649)","v":0},{"$f":"SUM($O562:AA562)-SUM($O649:AA649)","v":0},{"$f":"SUM($O562:AB562)-SUM($O649:AB649)","v":0},{"$f":"SUM($O562:AC562)-SUM($O649:AC649)","v":0},{"$f":"SUM($O562:AD562)-SUM($O649:AD649)","v":0},{"$f":"SUM($O562:AE562)-SUM($O649:AE649)","v":0},{"$f":"SUM($O562:AF562)-SUM($O649:AF649)","v":0},{"$f":"SUM($O562:AG562)-SUM($O649:AG649)","v":0},{"$f":"SUM($O562:AH562)-SUM($O649:AH649)","v":0},{"$f":"SUM($O562:AI562)-SUM($O649:AI649)","v":0},{"$f":"SUM($O562:AJ562)-SUM($O649:AJ649)","v":0},{"$f":"SUM($O562:AK562)-SUM($O649:AK649)","v":0},{"$f":"SUM($O562:AL562)-SUM($O649:AL649)","v":0},{"$f":"SUM($O562:AM562)-SUM($O649:AM649)","v":0},{"$f":"SUM($O562:AN562)-SUM($O649:AN649)","v":0},{"$f":"SUM($O562:AO562)-SUM($O649:AO649)","v":0},{"$f":"SUM($O562:AP562)-SUM($O649:AP649)","v":0},{"$f":"SUM($O562:AQ562)-SUM($O649:AQ649)","v":0},{"$f":"SUM($O562:AR562)-SUM($O649:AR649)","v":0},{"$f":"SUM($O562:AS562)-SUM($O649:AS649)","v":0},{"$f":"SUM($O562:AT562)-SUM($O649:AT649)","v":0},{"$f":"SUM($O562:AU562)-SUM($O649:AU649)","v":0},{"$f":"SUM($O562:AV562)-SUM($O649:AV649)","v":0},{"$f":"SUM($O562:AW562)-SUM($O649:AW649)","v":0},{"$f":"SUM($O562:AX562)-SUM($O649:AX649)","v":0},{"$f":"SUM($O562:AY562)-SUM($O649:AY649)","v":0}]
[{"$f":"+RevReq_BaseCase!A679","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O563:O563)-SUM($O650:O650)","v":0},{"$f":"SUM($O563:P563)-SUM($O650:P650)","v":0},{"$f":"SUM($O563:Q563)-SUM($O650:Q650)","v":0},{"$f":"SUM($O563:R563)-SUM($O650:R650)","v":0},{"$f":"SUM($O563:S563)-SUM($O650:S650)","v":0},{"$f":"SUM($O563:T563)-SUM($O650:T650)","v":0},{"$f":"SUM($O563:U563)-SUM($O650:U650)","v":0},{"$f":"SUM($O563:V563)-SUM($O650:V650)","v":0},{"$f":"SUM($O563:W563)-SUM($O650:W650)","v":0},{"$f":"SUM($O563:X563)-SUM($O650:X650)","v":0},{"$f":"SUM($O563:Y563)-SUM($O650:Y650)","v":0},{"$f":"SUM($O563:Z563)-SUM($O650:Z650)","v":0},{"$f":"SUM($O563:AA563)-SUM($O650:AA650)","v":0},{"$f":"SUM($O563:AB563)-SUM($O650:AB650)","v":0},{"$f":"SUM($O563:AC563)-SUM($O650:AC650)","v":0},{"$f":"SUM($O563:AD563)-SUM($O650:AD650)","v":0},{"$f":"SUM($O563:AE563)-SUM($O650:AE650)","v":0},{"$f":"SUM($O563:AF563)-SUM($O650:AF650)","v":0},{"$f":"SUM($O563:AG563)-SUM($O650:AG650)","v":0},{"$f":"SUM($O563:AH563)-SUM($O650:AH650)","v":0},{"$f":"SUM($O563:AI563)-SUM($O650:AI650)","v":0},{"$f":"SUM($O563:AJ563)-SUM($O650:AJ650)","v":0},{"$f":"SUM($O563:AK563)-SUM($O650:AK650)","v":0},{"$f":"SUM($O563:AL563)-SUM($O650:AL650)","v":0},{"$f":"SUM($O563:AM563)-SUM($O650:AM650)","v":0},{"$f":"SUM($O563:AN563)-SUM($O650:AN650)","v":0},{"$f":"SUM($O563:AO563)-SUM($O650:AO650)","v":0},{"$f":"SUM($O563:AP563)-SUM($O650:AP650)","v":0},{"$f":"SUM($O563:AQ563)-SUM($O650:AQ650)","v":0},{"$f":"SUM($O563:AR563)-SUM($O650:AR650)","v":0},{"$f":"SUM($O563:AS563)-SUM($O650:AS650)","v":0},{"$f":"SUM($O563:AT563)-SUM($O650:AT650)","v":0},{"$f":"SUM($O563:AU563)-SUM($O650:AU650)","v":0},{"$f":"SUM($O563:AV563)-SUM($O650:AV650)","v":0},{"$f":"SUM($O563:AW563)-SUM($O650:AW650)","v":0},{"$f":"SUM($O563:AX563)-SUM($O650:AX650)","v":0},{"$f":"SUM($O563:AY563)-SUM($O650:AY650)","v":0}]
[{"$f":"+RevReq_BaseCase!A680","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O564:O564)-SUM($O651:O651)","v":0},{"$f":"SUM($O564:P564)-SUM($O651:P651)","v":0},{"$f":"SUM($O564:Q564)-SUM($O651:Q651)","v":0},{"$f":"SUM($O564:R564)-SUM($O651:R651)","v":0},{"$f":"SUM($O564:S564)-SUM($O651:S651)","v":0},{"$f":"SUM($O564:T564)-SUM($O651:T651)","v":0},{"$f":"SUM($O564:U564)-SUM($O651:U651)","v":0},{"$f":"SUM($O564:V564)-SUM($O651:V651)","v":0},{"$f":"SUM($O564:W564)-SUM($O651:W651)","v":0},{"$f":"SUM($O564:X564)-SUM($O651:X651)","v":0},{"$f":"SUM($O564:Y564)-SUM($O651:Y651)","v":0},{"$f":"SUM($O564:Z564)-SUM($O651:Z651)","v":0},{"$f":"SUM($O564:AA564)-SUM($O651:AA651)","v":0},{"$f":"SUM($O564:AB564)-SUM($O651:AB651)","v":0},{"$f":"SUM($O564:AC564)-SUM($O651:AC651)","v":0},{"$f":"SUM($O564:AD564)-SUM($O651:AD651)","v":0},{"$f":"SUM($O564:AE564)-SUM($O651:AE651)","v":0},{"$f":"SUM($O564:AF564)-SUM($O651:AF651)","v":0},{"$f":"SUM($O564:AG564)-SUM($O651:AG651)","v":0},{"$f":"SUM($O564:AH564)-SUM($O651:AH651)","v":0},{"$f":"SUM($O564:AI564)-SUM($O651:AI651)","v":0},{"$f":"SUM($O564:AJ564)-SUM($O651:AJ651)","v":0},{"$f":"SUM($O564:AK564)-SUM($O651:AK651)","v":0},{"$f":"SUM($O564:AL564)-SUM($O651:AL651)","v":0},{"$f":"SUM($O564:AM564)-SUM($O651:AM651)","v":0},{"$f":"SUM($O564:AN564)-SUM($O651:AN651)","v":0},{"$f":"SUM($O564:AO564)-SUM($O651:AO651)","v":0},{"$f":"SUM($O564:AP564)-SUM($O651:AP651)","v":0},{"$f":"SUM($O564:AQ564)-SUM($O651:AQ651)","v":0},{"$f":"SUM($O564:AR564)-SUM($O651:AR651)","v":0},{"$f":"SUM($O564:AS564)-SUM($O651:AS651)","v":0},{"$f":"SUM($O564:AT564)-SUM($O651:AT651)","v":0},{"$f":"SUM($O564:AU564)-SUM($O651:AU651)","v":0},{"$f":"SUM($O564:AV564)-SUM($O651:AV651)","v":0},{"$f":"SUM($O564:AW564)-SUM($O651:AW651)","v":0},{"$f":"SUM($O564:AX564)-SUM($O651:AX651)","v":0},{"$f":"SUM($O564:AY564)-SUM($O651:AY651)","v":0}]
[{"$f":"+RevReq_BaseCase!A681","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O565:O565)-SUM($O652:O652)","v":0},{"$f":"SUM($O565:P565)-SUM($O652:P652)","v":0},{"$f":"SUM($O565:Q565)-SUM($O652:Q652)","v":0},{"$f":"SUM($O565:R565)-SUM($O652:R652)","v":0},{"$f":"SUM($O565:S565)-SUM($O652:S652)","v":0},{"$f":"SUM($O565:T565)-SUM($O652:T652)","v":0},{"$f":"SUM($O565:U565)-SUM($O652:U652)","v":0},{"$f":"SUM($O565:V565)-SUM($O652:V652)","v":0},{"$f":"SUM($O565:W565)-SUM($O652:W652)","v":0},{"$f":"SUM($O565:X565)-SUM($O652:X652)","v":0},{"$f":"SUM($O565:Y565)-SUM($O652:Y652)","v":0},{"$f":"SUM($O565:Z565)-SUM($O652:Z652)","v":0},{"$f":"SUM($O565:AA565)-SUM($O652:AA652)","v":0},{"$f":"SUM($O565:AB565)-SUM($O652:AB652)","v":0},{"$f":"SUM($O565:AC565)-SUM($O652:AC652)","v":0},{"$f":"SUM($O565:AD565)-SUM($O652:AD652)","v":0},{"$f":"SUM($O565:AE565)-SUM($O652:AE652)","v":0},{"$f":"SUM($O565:AF565)-SUM($O652:AF652)","v":0},{"$f":"SUM($O565:AG565)-SUM($O652:AG652)","v":0},{"$f":"SUM($O565:AH565)-SUM($O652:AH652)","v":0},{"$f":"SUM($O565:AI565)-SUM($O652:AI652)","v":0},{"$f":"SUM($O565:AJ565)-SUM($O652:AJ652)","v":0},{"$f":"SUM($O565:AK565)-SUM($O652:AK652)","v":0},{"$f":"SUM($O565:AL565)-SUM($O652:AL652)","v":0},{"$f":"SUM($O565:AM565)-SUM($O652:AM652)","v":0},{"$f":"SUM($O565:AN565)-SUM($O652:AN652)","v":0},{"$f":"SUM($O565:AO565)-SUM($O652:AO652)","v":0},{"$f":"SUM($O565:AP565)-SUM($O652:AP652)","v":0},{"$f":"SUM($O565:AQ565)-SUM($O652:AQ652)","v":0},{"$f":"SUM($O565:AR565)-SUM($O652:AR652)","v":0},{"$f":"SUM($O565:AS565)-SUM($O652:AS652)","v":0},{"$f":"SUM($O565:AT565)-SUM($O652:AT652)","v":0},{"$f":"SUM($O565:AU565)-SUM($O652:AU652)","v":0},{"$f":"SUM($O565:AV565)-SUM($O652:AV652)","v":0},{"$f":"SUM($O565:AW565)-SUM($O652:AW652)","v":0},{"$f":"SUM($O565:AX565)-SUM($O652:AX652)","v":0},{"$f":"SUM($O565:AY565)-SUM($O652:AY652)","v":0}]
[{"$f":"+RevReq_BaseCase!A682","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O566:O566)-SUM($O653:O653)","v":0},{"$f":"SUM($O566:P566)-SUM($O653:P653)","v":0},{"$f":"SUM($O566:Q566)-SUM($O653:Q653)","v":0},{"$f":"SUM($O566:R566)-SUM($O653:R653)","v":0},{"$f":"SUM($O566:S566)-SUM($O653:S653)","v":0},{"$f":"SUM($O566:T566)-SUM($O653:T653)","v":0},{"$f":"SUM($O566:U566)-SUM($O653:U653)","v":0},{"$f":"SUM($O566:V566)-SUM($O653:V653)","v":0},{"$f":"SUM($O566:W566)-SUM($O653:W653)","v":0},{"$f":"SUM($O566:X566)-SUM($O653:X653)","v":0},{"$f":"SUM($O566:Y566)-SUM($O653:Y653)","v":0},{"$f":"SUM($O566:Z566)-SUM($O653:Z653)","v":0},{"$f":"SUM($O566:AA566)-SUM($O653:AA653)","v":0},{"$f":"SUM($O566:AB566)-SUM($O653:AB653)","v":0},{"$f":"SUM($O566:AC566)-SUM($O653:AC653)","v":0},{"$f":"SUM($O566:AD566)-SUM($O653:AD653)","v":0},{"$f":"SUM($O566:AE566)-SUM($O653:AE653)","v":0},{"$f":"SUM($O566:AF566)-SUM($O653:AF653)","v":0},{"$f":"SUM($O566:AG566)-SUM($O653:AG653)","v":0},{"$f":"SUM($O566:AH566)-SUM($O653:AH653)","v":0},{"$f":"SUM($O566:AI566)-SUM($O653:AI653)","v":0},{"$f":"SUM($O566:AJ566)-SUM($O653:AJ653)","v":0},{"$f":"SUM($O566:AK566)-SUM($O653:AK653)","v":0},{"$f":"SUM($O566:AL566)-SUM($O653:AL653)","v":0},{"$f":"SUM($O566:AM566)-SUM($O653:AM653)","v":0},{"$f":"SUM($O566:AN566)-SUM($O653:AN653)","v":0},{"$f":"SUM($O566:AO566)-SUM($O653:AO653)","v":0},{"$f":"SUM($O566:AP566)-SUM($O653:AP653)","v":0},{"$f":"SUM($O566:AQ566)-SUM($O653:AQ653)","v":0},{"$f":"SUM($O566:AR566)-SUM($O653:AR653)","v":0},{"$f":"SUM($O566:AS566)-SUM($O653:AS653)","v":0},{"$f":"SUM($O566:AT566)-SUM($O653:AT653)","v":0},{"$f":"SUM($O566:AU566)-SUM($O653:AU653)","v":0},{"$f":"SUM($O566:AV566)-SUM($O653:AV653)","v":0},{"$f":"SUM($O566:AW566)-SUM($O653:AW653)","v":0},{"$f":"SUM($O566:AX566)-SUM($O653:AX653)","v":0},{"$f":"SUM($O566:AY566)-SUM($O653:AY653)","v":0}]
[{"$f":"+RevReq_BaseCase!A683","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O567:O567)-SUM($O654:O654)","v":0},{"$f":"SUM($O567:P567)-SUM($O654:P654)","v":0},{"$f":"SUM($O567:Q567)-SUM($O654:Q654)","v":0},{"$f":"SUM($O567:R567)-SUM($O654:R654)","v":0},{"$f":"SUM($O567:S567)-SUM($O654:S654)","v":0},{"$f":"SUM($O567:T567)-SUM($O654:T654)","v":0},{"$f":"SUM($O567:U567)-SUM($O654:U654)","v":0},{"$f":"SUM($O567:V567)-SUM($O654:V654)","v":0},{"$f":"SUM($O567:W567)-SUM($O654:W654)","v":0},{"$f":"SUM($O567:X567)-SUM($O654:X654)","v":0},{"$f":"SUM($O567:Y567)-SUM($O654:Y654)","v":0},{"$f":"SUM($O567:Z567)-SUM($O654:Z654)","v":0},{"$f":"SUM($O567:AA567)-SUM($O654:AA654)","v":0},{"$f":"SUM($O567:AB567)-SUM($O654:AB654)","v":0},{"$f":"SUM($O567:AC567)-SUM($O654:AC654)","v":0},{"$f":"SUM($O567:AD567)-SUM($O654:AD654)","v":0},{"$f":"SUM($O567:AE567)-SUM($O654:AE654)","v":0},{"$f":"SUM($O567:AF567)-SUM($O654:AF654)","v":0},{"$f":"SUM($O567:AG567)-SUM($O654:AG654)","v":0},{"$f":"SUM($O567:AH567)-SUM($O654:AH654)","v":0},{"$f":"SUM($O567:AI567)-SUM($O654:AI654)","v":0},{"$f":"SUM($O567:AJ567)-SUM($O654:AJ654)","v":0},{"$f":"SUM($O567:AK567)-SUM($O654:AK654)","v":0},{"$f":"SUM($O567:AL567)-SUM($O654:AL654)","v":0},{"$f":"SUM($O567:AM567)-SUM($O654:AM654)","v":0},{"$f":"SUM($O567:AN567)-SUM($O654:AN654)","v":0},{"$f":"SUM($O567:AO567)-SUM($O654:AO654)","v":0},{"$f":"SUM($O567:AP567)-SUM($O654:AP654)","v":0},{"$f":"SUM($O567:AQ567)-SUM($O654:AQ654)","v":0},{"$f":"SUM($O567:AR567)-SUM($O654:AR654)","v":0},{"$f":"SUM($O567:AS567)-SUM($O654:AS654)","v":0},{"$f":"SUM($O567:AT567)-SUM($O654:AT654)","v":0},{"$f":"SUM($O567:AU567)-SUM($O654:AU654)","v":0},{"$f":"SUM($O567:AV567)-SUM($O654:AV654)","v":0},{"$f":"SUM($O567:AW567)-SUM($O654:AW654)","v":0},{"$f":"SUM($O567:AX567)-SUM($O654:AX654)","v":0},{"$f":"SUM($O567:AY567)-SUM($O654:AY654)","v":0}]
[{"$f":"+RevReq_BaseCase!A684","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O568:O568)-SUM($O655:O655)","v":0},{"$f":"SUM($O568:P568)-SUM($O655:P655)","v":0},{"$f":"SUM($O568:Q568)-SUM($O655:Q655)","v":0},{"$f":"SUM($O568:R568)-SUM($O655:R655)","v":0},{"$f":"SUM($O568:S568)-SUM($O655:S655)","v":0},{"$f":"SUM($O568:T568)-SUM($O655:T655)","v":0},{"$f":"SUM($O568:U568)-SUM($O655:U655)","v":0},{"$f":"SUM($O568:V568)-SUM($O655:V655)","v":0},{"$f":"SUM($O568:W568)-SUM($O655:W655)","v":0},{"$f":"SUM($O568:X568)-SUM($O655:X655)","v":0},{"$f":"SUM($O568:Y568)-SUM($O655:Y655)","v":0},{"$f":"SUM($O568:Z568)-SUM($O655:Z655)","v":0},{"$f":"SUM($O568:AA568)-SUM($O655:AA655)","v":0},{"$f":"SUM($O568:AB568)-SUM($O655:AB655)","v":0},{"$f":"SUM($O568:AC568)-SUM($O655:AC655)","v":0},{"$f":"SUM($O568:AD568)-SUM($O655:AD655)","v":0},{"$f":"SUM($O568:AE568)-SUM($O655:AE655)","v":0},{"$f":"SUM($O568:AF568)-SUM($O655:AF655)","v":0},{"$f":"SUM($O568:AG568)-SUM($O655:AG655)","v":0},{"$f":"SUM($O568:AH568)-SUM($O655:AH655)","v":0},{"$f":"SUM($O568:AI568)-SUM($O655:AI655)","v":0},{"$f":"SUM($O568:AJ568)-SUM($O655:AJ655)","v":0},{"$f":"SUM($O568:AK568)-SUM($O655:AK655)","v":0},{"$f":"SUM($O568:AL568)-SUM($O655:AL655)","v":0},{"$f":"SUM($O568:AM568)-SUM($O655:AM655)","v":0},{"$f":"SUM($O568:AN568)-SUM($O655:AN655)","v":0},{"$f":"SUM($O568:AO568)-SUM($O655:AO655)","v":0},{"$f":"SUM($O568:AP568)-SUM($O655:AP655)","v":0},{"$f":"SUM($O568:AQ568)-SUM($O655:AQ655)","v":0},{"$f":"SUM($O568:AR568)-SUM($O655:AR655)","v":0},{"$f":"SUM($O568:AS568)-SUM($O655:AS655)","v":0},{"$f":"SUM($O568:AT568)-SUM($O655:AT655)","v":0},{"$f":"SUM($O568:AU568)-SUM($O655:AU655)","v":0},{"$f":"SUM($O568:AV568)-SUM($O655:AV655)","v":0},{"$f":"SUM($O568:AW568)-SUM($O655:AW655)","v":0},{"$f":"SUM($O568:AX568)-SUM($O655:AX655)","v":0},{"$f":"SUM($O568:AY568)-SUM($O655:AY655)","v":0}]
[{"$f":"+RevReq_BaseCase!A685","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O569:O569)-SUM($O656:O656)","v":0},{"$f":"SUM($O569:P569)-SUM($O656:P656)","v":0},{"$f":"SUM($O569:Q569)-SUM($O656:Q656)","v":0},{"$f":"SUM($O569:R569)-SUM($O656:R656)","v":0},{"$f":"SUM($O569:S569)-SUM($O656:S656)","v":0},{"$f":"SUM($O569:T569)-SUM($O656:T656)","v":0},{"$f":"SUM($O569:U569)-SUM($O656:U656)","v":0},{"$f":"SUM($O569:V569)-SUM($O656:V656)","v":0},{"$f":"SUM($O569:W569)-SUM($O656:W656)","v":0},{"$f":"SUM($O569:X569)-SUM($O656:X656)","v":0},{"$f":"SUM($O569:Y569)-SUM($O656:Y656)","v":0},{"$f":"SUM($O569:Z569)-SUM($O656:Z656)","v":0},{"$f":"SUM($O569:AA569)-SUM($O656:AA656)","v":0},{"$f":"SUM($O569:AB569)-SUM($O656:AB656)","v":0},{"$f":"SUM($O569:AC569)-SUM($O656:AC656)","v":0},{"$f":"SUM($O569:AD569)-SUM($O656:AD656)","v":0},{"$f":"SUM($O569:AE569)-SUM($O656:AE656)","v":0},{"$f":"SUM($O569:AF569)-SUM($O656:AF656)","v":0},{"$f":"SUM($O569:AG569)-SUM($O656:AG656)","v":0},{"$f":"SUM($O569:AH569)-SUM($O656:AH656)","v":0},{"$f":"SUM($O569:AI569)-SUM($O656:AI656)","v":0},{"$f":"SUM($O569:AJ569)-SUM($O656:AJ656)","v":0},{"$f":"SUM($O569:AK569)-SUM($O656:AK656)","v":0},{"$f":"SUM($O569:AL569)-SUM($O656:AL656)","v":0},{"$f":"SUM($O569:AM569)-SUM($O656:AM656)","v":0},{"$f":"SUM($O569:AN569)-SUM($O656:AN656)","v":0},{"$f":"SUM($O569:AO569)-SUM($O656:AO656)","v":0},{"$f":"SUM($O569:AP569)-SUM($O656:AP656)","v":0},{"$f":"SUM($O569:AQ569)-SUM($O656:AQ656)","v":0},{"$f":"SUM($O569:AR569)-SUM($O656:AR656)","v":0},{"$f":"SUM($O569:AS569)-SUM($O656:AS656)","v":0},{"$f":"SUM($O569:AT569)-SUM($O656:AT656)","v":0},{"$f":"SUM($O569:AU569)-SUM($O656:AU656)","v":0},{"$f":"SUM($O569:AV569)-SUM($O656:AV656)","v":0},{"$f":"SUM($O569:AW569)-SUM($O656:AW656)","v":0},{"$f":"SUM($O569:AX569)-SUM($O656:AX656)","v":0},{"$f":"SUM($O569:AY569)-SUM($O656:AY656)","v":0}]
[{"$f":"+RevReq_BaseCase!A686","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O570:O570)-SUM($O657:O657)","v":0},{"$f":"SUM($O570:P570)-SUM($O657:P657)","v":0},{"$f":"SUM($O570:Q570)-SUM($O657:Q657)","v":0},{"$f":"SUM($O570:R570)-SUM($O657:R657)","v":0},{"$f":"SUM($O570:S570)-SUM($O657:S657)","v":0},{"$f":"SUM($O570:T570)-SUM($O657:T657)","v":0},{"$f":"SUM($O570:U570)-SUM($O657:U657)","v":0},{"$f":"SUM($O570:V570)-SUM($O657:V657)","v":0},{"$f":"SUM($O570:W570)-SUM($O657:W657)","v":0},{"$f":"SUM($O570:X570)-SUM($O657:X657)","v":0},{"$f":"SUM($O570:Y570)-SUM($O657:Y657)","v":0},{"$f":"SUM($O570:Z570)-SUM($O657:Z657)","v":0},{"$f":"SUM($O570:AA570)-SUM($O657:AA657)","v":0},{"$f":"SUM($O570:AB570)-SUM($O657:AB657)","v":0},{"$f":"SUM($O570:AC570)-SUM($O657:AC657)","v":0},{"$f":"SUM($O570:AD570)-SUM($O657:AD657)","v":0},{"$f":"SUM($O570:AE570)-SUM($O657:AE657)","v":0},{"$f":"SUM($O570:AF570)-SUM($O657:AF657)","v":0},{"$f":"SUM($O570:AG570)-SUM($O657:AG657)","v":0},{"$f":"SUM($O570:AH570)-SUM($O657:AH657)","v":0},{"$f":"SUM($O570:AI570)-SUM($O657:AI657)","v":0},{"$f":"SUM($O570:AJ570)-SUM($O657:AJ657)","v":0},{"$f":"SUM($O570:AK570)-SUM($O657:AK657)","v":0},{"$f":"SUM($O570:AL570)-SUM($O657:AL657)","v":0},{"$f":"SUM($O570:AM570)-SUM($O657:AM657)","v":0},{"$f":"SUM($O570:AN570)-SUM($O657:AN657)","v":0},{"$f":"SUM($O570:AO570)-SUM($O657:AO657)","v":0},{"$f":"SUM($O570:AP570)-SUM($O657:AP657)","v":0},{"$f":"SUM($O570:AQ570)-SUM($O657:AQ657)","v":0},{"$f":"SUM($O570:AR570)-SUM($O657:AR657)","v":0},{"$f":"SUM($O570:AS570)-SUM($O657:AS657)","v":0},{"$f":"SUM($O570:AT570)-SUM($O657:AT657)","v":0},{"$f":"SUM($O570:AU570)-SUM($O657:AU657)","v":0},{"$f":"SUM($O570:AV570)-SUM($O657:AV657)","v":0},{"$f":"SUM($O570:AW570)-SUM($O657:AW657)","v":0},{"$f":"SUM($O570:AX570)-SUM($O657:AX657)","v":0},{"$f":"SUM($O570:AY570)-SUM($O657:AY657)","v":0}]
[{"$f":"+RevReq_BaseCase!A687","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O571:O571)-SUM($O658:O658)","v":0},{"$f":"SUM($O571:P571)-SUM($O658:P658)","v":0},{"$f":"SUM($O571:Q571)-SUM($O658:Q658)","v":0},{"$f":"SUM($O571:R571)-SUM($O658:R658)","v":0},{"$f":"SUM($O571:S571)-SUM($O658:S658)","v":0},{"$f":"SUM($O571:T571)-SUM($O658:T658)","v":0},{"$f":"SUM($O571:U571)-SUM($O658:U658)","v":0},{"$f":"SUM($O571:V571)-SUM($O658:V658)","v":0},{"$f":"SUM($O571:W571)-SUM($O658:W658)","v":0},{"$f":"SUM($O571:X571)-SUM($O658:X658)","v":0},{"$f":"SUM($O571:Y571)-SUM($O658:Y658)","v":0},{"$f":"SUM($O571:Z571)-SUM($O658:Z658)","v":0},{"$f":"SUM($O571:AA571)-SUM($O658:AA658)","v":0},{"$f":"SUM($O571:AB571)-SUM($O658:AB658)","v":0},{"$f":"SUM($O571:AC571)-SUM($O658:AC658)","v":0},{"$f":"SUM($O571:AD571)-SUM($O658:AD658)","v":0},{"$f":"SUM($O571:AE571)-SUM($O658:AE658)","v":0},{"$f":"SUM($O571:AF571)-SUM($O658:AF658)","v":0},{"$f":"SUM($O571:AG571)-SUM($O658:AG658)","v":0},{"$f":"SUM($O571:AH571)-SUM($O658:AH658)","v":0},{"$f":"SUM($O571:AI571)-SUM($O658:AI658)","v":0},{"$f":"SUM($O571:AJ571)-SUM($O658:AJ658)","v":0},{"$f":"SUM($O571:AK571)-SUM($O658:AK658)","v":0},{"$f":"SUM($O571:AL571)-SUM($O658:AL658)","v":0},{"$f":"SUM($O571:AM571)-SUM($O658:AM658)","v":0},{"$f":"SUM($O571:AN571)-SUM($O658:AN658)","v":0},{"$f":"SUM($O571:AO571)-SUM($O658:AO658)","v":0},{"$f":"SUM($O571:AP571)-SUM($O658:AP658)","v":0},{"$f":"SUM($O571:AQ571)-SUM($O658:AQ658)","v":0},{"$f":"SUM($O571:AR571)-SUM($O658:AR658)","v":0},{"$f":"SUM($O571:AS571)-SUM($O658:AS658)","v":0},{"$f":"SUM($O571:AT571)-SUM($O658:AT658)","v":0},{"$f":"SUM($O571:AU571)-SUM($O658:AU658)","v":0},{"$f":"SUM($O571:AV571)-SUM($O658:AV658)","v":0},{"$f":"SUM($O571:AW571)-SUM($O658:AW658)","v":0},{"$f":"SUM($O571:AX571)-SUM($O658:AX658)","v":0},{"$f":"SUM($O571:AY571)-SUM($O658:AY658)","v":0}]
[{"$f":"+RevReq_BaseCase!A688","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O572:O572)-SUM($O659:O659)","v":0},{"$f":"SUM($O572:P572)-SUM($O659:P659)","v":0},{"$f":"SUM($O572:Q572)-SUM($O659:Q659)","v":0},{"$f":"SUM($O572:R572)-SUM($O659:R659)","v":0},{"$f":"SUM($O572:S572)-SUM($O659:S659)","v":0},{"$f":"SUM($O572:T572)-SUM($O659:T659)","v":0},{"$f":"SUM($O572:U572)-SUM($O659:U659)","v":0},{"$f":"SUM($O572:V572)-SUM($O659:V659)","v":0},{"$f":"SUM($O572:W572)-SUM($O659:W659)","v":0},{"$f":"SUM($O572:X572)-SUM($O659:X659)","v":0},{"$f":"SUM($O572:Y572)-SUM($O659:Y659)","v":0},{"$f":"SUM($O572:Z572)-SUM($O659:Z659)","v":0},{"$f":"SUM($O572:AA572)-SUM($O659:AA659)","v":0},{"$f":"SUM($O572:AB572)-SUM($O659:AB659)","v":0},{"$f":"SUM($O572:AC572)-SUM($O659:AC659)","v":0},{"$f":"SUM($O572:AD572)-SUM($O659:AD659)","v":0},{"$f":"SUM($O572:AE572)-SUM($O659:AE659)","v":0},{"$f":"SUM($O572:AF572)-SUM($O659:AF659)","v":0},{"$f":"SUM($O572:AG572)-SUM($O659:AG659)","v":0},{"$f":"SUM($O572:AH572)-SUM($O659:AH659)","v":0},{"$f":"SUM($O572:AI572)-SUM($O659:AI659)","v":0},{"$f":"SUM($O572:AJ572)-SUM($O659:AJ659)","v":0},{"$f":"SUM($O572:AK572)-SUM($O659:AK659)","v":0},{"$f":"SUM($O572:AL572)-SUM($O659:AL659)","v":0},{"$f":"SUM($O572:AM572)-SUM($O659:AM659)","v":0},{"$f":"SUM($O572:AN572)-SUM($O659:AN659)","v":0},{"$f":"SUM($O572:AO572)-SUM($O659:AO659)","v":0},{"$f":"SUM($O572:AP572)-SUM($O659:AP659)","v":0},{"$f":"SUM($O572:AQ572)-SUM($O659:AQ659)","v":0},{"$f":"SUM($O572:AR572)-SUM($O659:AR659)","v":0},{"$f":"SUM($O572:AS572)-SUM($O659:AS659)","v":0},{"$f":"SUM($O572:AT572)-SUM($O659:AT659)","v":0},{"$f":"SUM($O572:AU572)-SUM($O659:AU659)","v":0},{"$f":"SUM($O572:AV572)-SUM($O659:AV659)","v":0},{"$f":"SUM($O572:AW572)-SUM($O659:AW659)","v":0},{"$f":"SUM($O572:AX572)-SUM($O659:AX659)","v":0},{"$f":"SUM($O572:AY572)-SUM($O659:AY659)","v":0}]
[{"$f":"+RevReq_BaseCase!A689","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O573:O573)-SUM($O660:O660)","v":0},{"$f":"SUM($O573:P573)-SUM($O660:P660)","v":0},{"$f":"SUM($O573:Q573)-SUM($O660:Q660)","v":0},{"$f":"SUM($O573:R573)-SUM($O660:R660)","v":0},{"$f":"SUM($O573:S573)-SUM($O660:S660)","v":0},{"$f":"SUM($O573:T573)-SUM($O660:T660)","v":0},{"$f":"SUM($O573:U573)-SUM($O660:U660)","v":0},{"$f":"SUM($O573:V573)-SUM($O660:V660)","v":0},{"$f":"SUM($O573:W573)-SUM($O660:W660)","v":0},{"$f":"SUM($O573:X573)-SUM($O660:X660)","v":0},{"$f":"SUM($O573:Y573)-SUM($O660:Y660)","v":0},{"$f":"SUM($O573:Z573)-SUM($O660:Z660)","v":0},{"$f":"SUM($O573:AA573)-SUM($O660:AA660)","v":0},{"$f":"SUM($O573:AB573)-SUM($O660:AB660)","v":0},{"$f":"SUM($O573:AC573)-SUM($O660:AC660)","v":0},{"$f":"SUM($O573:AD573)-SUM($O660:AD660)","v":0},{"$f":"SUM($O573:AE573)-SUM($O660:AE660)","v":0},{"$f":"SUM($O573:AF573)-SUM($O660:AF660)","v":0},{"$f":"SUM($O573:AG573)-SUM($O660:AG660)","v":0},{"$f":"SUM($O573:AH573)-SUM($O660:AH660)","v":0},{"$f":"SUM($O573:AI573)-SUM($O660:AI660)","v":0},{"$f":"SUM($O573:AJ573)-SUM($O660:AJ660)","v":0},{"$f":"SUM($O573:AK573)-SUM($O660:AK660)","v":0},{"$f":"SUM($O573:AL573)-SUM($O660:AL660)","v":0},{"$f":"SUM($O573:AM573)-SUM($O660:AM660)","v":0},{"$f":"SUM($O573:AN573)-SUM($O660:AN660)","v":0},{"$f":"SUM($O573:AO573)-SUM($O660:AO660)","v":0},{"$f":"SUM($O573:AP573)-SUM($O660:AP660)","v":0},{"$f":"SUM($O573:AQ573)-SUM($O660:AQ660)","v":0},{"$f":"SUM($O573:AR573)-SUM($O660:AR660)","v":0},{"$f":"SUM($O573:AS573)-SUM($O660:AS660)","v":0},{"$f":"SUM($O573:AT573)-SUM($O660:AT660)","v":0},{"$f":"SUM($O573:AU573)-SUM($O660:AU660)","v":0},{"$f":"SUM($O573:AV573)-SUM($O660:AV660)","v":0},{"$f":"SUM($O573:AW573)-SUM($O660:AW660)","v":0},{"$f":"SUM($O573:AX573)-SUM($O660:AX660)","v":0},{"$f":"SUM($O573:AY573)-SUM($O660:AY660)","v":0}]
[{"$f":"+RevReq_BaseCase!A690","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O574:O574)-SUM($O661:O661)","v":0},{"$f":"SUM($O574:P574)-SUM($O661:P661)","v":0},{"$f":"SUM($O574:Q574)-SUM($O661:Q661)","v":0},{"$f":"SUM($O574:R574)-SUM($O661:R661)","v":0},{"$f":"SUM($O574:S574)-SUM($O661:S661)","v":0},{"$f":"SUM($O574:T574)-SUM($O661:T661)","v":0},{"$f":"SUM($O574:U574)-SUM($O661:U661)","v":0},{"$f":"SUM($O574:V574)-SUM($O661:V661)","v":0},{"$f":"SUM($O574:W574)-SUM($O661:W661)","v":0},{"$f":"SUM($O574:X574)-SUM($O661:X661)","v":0},{"$f":"SUM($O574:Y574)-SUM($O661:Y661)","v":0},{"$f":"SUM($O574:Z574)-SUM($O661:Z661)","v":0},{"$f":"SUM($O574:AA574)-SUM($O661:AA661)","v":0},{"$f":"SUM($O574:AB574)-SUM($O661:AB661)","v":0},{"$f":"SUM($O574:AC574)-SUM($O661:AC661)","v":0},{"$f":"SUM($O574:AD574)-SUM($O661:AD661)","v":0},{"$f":"SUM($O574:AE574)-SUM($O661:AE661)","v":0},{"$f":"SUM($O574:AF574)-SUM($O661:AF661)","v":0},{"$f":"SUM($O574:AG574)-SUM($O661:AG661)","v":0},{"$f":"SUM($O574:AH574)-SUM($O661:AH661)","v":0},{"$f":"SUM($O574:AI574)-SUM($O661:AI661)","v":0},{"$f":"SUM($O574:AJ574)-SUM($O661:AJ661)","v":0},{"$f":"SUM($O574:AK574)-SUM($O661:AK661)","v":0},{"$f":"SUM($O574:AL574)-SUM($O661:AL661)","v":0},{"$f":"SUM($O574:AM574)-SUM($O661:AM661)","v":0},{"$f":"SUM($O574:AN574)-SUM($O661:AN661)","v":0},{"$f":"SUM($O574:AO574)-SUM($O661:AO661)","v":0},{"$f":"SUM($O574:AP574)-SUM($O661:AP661)","v":0},{"$f":"SUM($O574:AQ574)-SUM($O661:AQ661)","v":0},{"$f":"SUM($O574:AR574)-SUM($O661:AR661)","v":0},{"$f":"SUM($O574:AS574)-SUM($O661:AS661)","v":0},{"$f":"SUM($O574:AT574)-SUM($O661:AT661)","v":0},{"$f":"SUM($O574:AU574)-SUM($O661:AU661)","v":0},{"$f":"SUM($O574:AV574)-SUM($O661:AV661)","v":0},{"$f":"SUM($O574:AW574)-SUM($O661:AW661)","v":0},{"$f":"SUM($O574:AX574)-SUM($O661:AX661)","v":0},{"$f":"SUM($O574:AY574)-SUM($O661:AY661)","v":0}]
[{"$f":"+RevReq_BaseCase!A691","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O575:O575)-SUM($O662:O662)","v":0},{"$f":"SUM($O575:P575)-SUM($O662:P662)","v":0},{"$f":"SUM($O575:Q575)-SUM($O662:Q662)","v":0},{"$f":"SUM($O575:R575)-SUM($O662:R662)","v":0},{"$f":"SUM($O575:S575)-SUM($O662:S662)","v":0},{"$f":"SUM($O575:T575)-SUM($O662:T662)","v":0},{"$f":"SUM($O575:U575)-SUM($O662:U662)","v":0},{"$f":"SUM($O575:V575)-SUM($O662:V662)","v":0},{"$f":"SUM($O575:W575)-SUM($O662:W662)","v":0},{"$f":"SUM($O575:X575)-SUM($O662:X662)","v":0},{"$f":"SUM($O575:Y575)-SUM($O662:Y662)","v":0},{"$f":"SUM($O575:Z575)-SUM($O662:Z662)","v":0},{"$f":"SUM($O575:AA575)-SUM($O662:AA662)","v":0},{"$f":"SUM($O575:AB575)-SUM($O662:AB662)","v":0},{"$f":"SUM($O575:AC575)-SUM($O662:AC662)","v":0},{"$f":"SUM($O575:AD575)-SUM($O662:AD662)","v":0},{"$f":"SUM($O575:AE575)-SUM($O662:AE662)","v":0},{"$f":"SUM($O575:AF575)-SUM($O662:AF662)","v":0},{"$f":"SUM($O575:AG575)-SUM($O662:AG662)","v":0},{"$f":"SUM($O575:AH575)-SUM($O662:AH662)","v":0},{"$f":"SUM($O575:AI575)-SUM($O662:AI662)","v":0},{"$f":"SUM($O575:AJ575)-SUM($O662:AJ662)","v":0},{"$f":"SUM($O575:AK575)-SUM($O662:AK662)","v":0},{"$f":"SUM($O575:AL575)-SUM($O662:AL662)","v":0},{"$f":"SUM($O575:AM575)-SUM($O662:AM662)","v":0},{"$f":"SUM($O575:AN575)-SUM($O662:AN662)","v":0},{"$f":"SUM($O575:AO575)-SUM($O662:AO662)","v":0},{"$f":"SUM($O575:AP575)-SUM($O662:AP662)","v":0},{"$f":"SUM($O575:AQ575)-SUM($O662:AQ662)","v":0},{"$f":"SUM($O575:AR575)-SUM($O662:AR662)","v":0},{"$f":"SUM($O575:AS575)-SUM($O662:AS662)","v":0},{"$f":"SUM($O575:AT575)-SUM($O662:AT662)","v":0},{"$f":"SUM($O575:AU575)-SUM($O662:AU662)","v":0},{"$f":"SUM($O575:AV575)-SUM($O662:AV662)","v":0},{"$f":"SUM($O575:AW575)-SUM($O662:AW662)","v":0},{"$f":"SUM($O575:AX575)-SUM($O662:AX662)","v":0},{"$f":"SUM($O575:AY575)-SUM($O662:AY662)","v":0}]
[{"$f":"+RevReq_BaseCase!A692","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O576:O576)-SUM($O663:O663)","v":0},{"$f":"SUM($O576:P576)-SUM($O663:P663)","v":0},{"$f":"SUM($O576:Q576)-SUM($O663:Q663)","v":0},{"$f":"SUM($O576:R576)-SUM($O663:R663)","v":0},{"$f":"SUM($O576:S576)-SUM($O663:S663)","v":0},{"$f":"SUM($O576:T576)-SUM($O663:T663)","v":0},{"$f":"SUM($O576:U576)-SUM($O663:U663)","v":0},{"$f":"SUM($O576:V576)-SUM($O663:V663)","v":0},{"$f":"SUM($O576:W576)-SUM($O663:W663)","v":0},{"$f":"SUM($O576:X576)-SUM($O663:X663)","v":0},{"$f":"SUM($O576:Y576)-SUM($O663:Y663)","v":0},{"$f":"SUM($O576:Z576)-SUM($O663:Z663)","v":0},{"$f":"SUM($O576:AA576)-SUM($O663:AA663)","v":0},{"$f":"SUM($O576:AB576)-SUM($O663:AB663)","v":0},{"$f":"SUM($O576:AC576)-SUM($O663:AC663)","v":0},{"$f":"SUM($O576:AD576)-SUM($O663:AD663)","v":0},{"$f":"SUM($O576:AE576)-SUM($O663:AE663)","v":0},{"$f":"SUM($O576:AF576)-SUM($O663:AF663)","v":0},{"$f":"SUM($O576:AG576)-SUM($O663:AG663)","v":0},{"$f":"SUM($O576:AH576)-SUM($O663:AH663)","v":0},{"$f":"SUM($O576:AI576)-SUM($O663:AI663)","v":0},{"$f":"SUM($O576:AJ576)-SUM($O663:AJ663)","v":0},{"$f":"SUM($O576:AK576)-SUM($O663:AK663)","v":0},{"$f":"SUM($O576:AL576)-SUM($O663:AL663)","v":0},{"$f":"SUM($O576:AM576)-SUM($O663:AM663)","v":0},{"$f":"SUM($O576:AN576)-SUM($O663:AN663)","v":0},{"$f":"SUM($O576:AO576)-SUM($O663:AO663)","v":0},{"$f":"SUM($O576:AP576)-SUM($O663:AP663)","v":0},{"$f":"SUM($O576:AQ576)-SUM($O663:AQ663)","v":0},{"$f":"SUM($O576:AR576)-SUM($O663:AR663)","v":0},{"$f":"SUM($O576:AS576)-SUM($O663:AS663)","v":0},{"$f":"SUM($O576:AT576)-SUM($O663:AT663)","v":0},{"$f":"SUM($O576:AU576)-SUM($O663:AU663)","v":0},{"$f":"SUM($O576:AV576)-SUM($O663:AV663)","v":0},{"$f":"SUM($O576:AW576)-SUM($O663:AW663)","v":0},{"$f":"SUM($O576:AX576)-SUM($O663:AX663)","v":0},{"$f":"SUM($O576:AY576)-SUM($O663:AY663)","v":0}]
[{"$f":"+RevReq_BaseCase!A693","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O577:O577)-SUM($O664:O664)","v":-18988355.75},{"$f":"SUM($O577:P577)-SUM($O664:P664)","v":-9904471.125},{"$f":"SUM($O577:Q577)-SUM($O664:Q664)","v":-7320696.048913043},{"$f":"SUM($O577:R577)-SUM($O664:R664)","v":-4736920.972826086},{"$f":"SUM($O577:S577)-SUM($O664:S664)","v":-2153145.8967391294},{"$f":"SUM($O577:T577)-SUM($O664:T664)","v":0},{"$f":"SUM($O577:U577)-SUM($O664:U664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:V577)-SUM($O664:V664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:W577)-SUM($O664:W664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:X577)-SUM($O664:X664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:Y577)-SUM($O664:Y664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:Z577)-SUM($O664:Z664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AA577)-SUM($O664:AA664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AB577)-SUM($O664:AB664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AC577)-SUM($O664:AC664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AD577)-SUM($O664:AD664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AE577)-SUM($O664:AE664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AF577)-SUM($O664:AF664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AG577)-SUM($O664:AG664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AH577)-SUM($O664:AH664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AI577)-SUM($O664:AI664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AJ577)-SUM($O664:AJ664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AK577)-SUM($O664:AK664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AL577)-SUM($O664:AL664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AM577)-SUM($O664:AM664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AN577)-SUM($O664:AN664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AO577)-SUM($O664:AO664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AP577)-SUM($O664:AP664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AQ577)-SUM($O664:AQ664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AR577)-SUM($O664:AR664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AS577)-SUM($O664:AS664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AT577)-SUM($O664:AT664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AU577)-SUM($O664:AU664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AV577)-SUM($O664:AV664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AW577)-SUM($O664:AW664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AX577)-SUM($O664:AX664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AY577)-SUM($O664:AY664)","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A694","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O578:O578)-SUM($O665:O665)","v":-15684317.0499999},{"$f":"SUM($O578:P578)-SUM($O665:P665)","v":-12382355.529999901},{"$f":"SUM($O578:Q578)-SUM($O665:Q665)","v":-9152175.8265216649},{"$f":"SUM($O578:R578)-SUM($O665:R665)","v":-5921996.12304343},{"$f":"SUM($O578:S578)-SUM($O665:S665)","v":-2691816.4195651952},{"$f":"SUM($O578:T578)-SUM($O665:T665)","v":0},{"$f":"SUM($O578:U578)-SUM($O665:U665)","v":1.862645149230957E-9},{"$f":"SUM($O578:V578)-SUM($O665:V665)","v":1.862645149230957E-9},{"$f":"SUM($O578:W578)-SUM($O665:W665)","v":1.862645149230957E-9},{"$f":"SUM($O578:X578)-SUM($O665:X665)","v":1.862645149230957E-9},{"$f":"SUM($O578:Y578)-SUM($O665:Y665)","v":1.862645149230957E-9},{"$f":"SUM($O578:Z578)-SUM($O665:Z665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AA578)-SUM($O665:AA665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AB578)-SUM($O665:AB665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AC578)-SUM($O665:AC665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AD578)-SUM($O665:AD665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AE578)-SUM($O665:AE665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AF578)-SUM($O665:AF665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AG578)-SUM($O665:AG665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AH578)-SUM($O665:AH665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AI578)-SUM($O665:AI665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AJ578)-SUM($O665:AJ665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AK578)-SUM($O665:AK665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AL578)-SUM($O665:AL665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AM578)-SUM($O665:AM665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AN578)-SUM($O665:AN665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AO578)-SUM($O665:AO665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AP578)-SUM($O665:AP665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AQ578)-SUM($O665:AQ665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AR578)-SUM($O665:AR665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AS578)-SUM($O665:AS665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AT578)-SUM($O665:AT665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AU578)-SUM($O665:AU665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AV578)-SUM($O665:AV665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AW578)-SUM($O665:AW665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AX578)-SUM($O665:AX665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AY578)-SUM($O665:AY665)","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A695","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O579:O579)-SUM($O666:O666)","v":0},{"$f":"SUM($O579:P579)-SUM($O666:P666)","v":0},{"$f":"SUM($O579:Q579)-SUM($O666:Q666)","v":0},{"$f":"SUM($O579:R579)-SUM($O666:R666)","v":0},{"$f":"SUM($O579:S579)-SUM($O666:S666)","v":0},{"$f":"SUM($O579:T579)-SUM($O666:T666)","v":0},{"$f":"SUM($O579:U579)-SUM($O666:U666)","v":0},{"$f":"SUM($O579:V579)-SUM($O666:V666)","v":0},{"$f":"SUM($O579:W579)-SUM($O666:W666)","v":0},{"$f":"SUM($O579:X579)-SUM($O666:X666)","v":0},{"$f":"SUM($O579:Y579)-SUM($O666:Y666)","v":0},{"$f":"SUM($O579:Z579)-SUM($O666:Z666)","v":0},{"$f":"SUM($O579:AA579)-SUM($O666:AA666)","v":0},{"$f":"SUM($O579:AB579)-SUM($O666:AB666)","v":0},{"$f":"SUM($O579:AC579)-SUM($O666:AC666)","v":0},{"$f":"SUM($O579:AD579)-SUM($O666:AD666)","v":0},{"$f":"SUM($O579:AE579)-SUM($O666:AE666)","v":0},{"$f":"SUM($O579:AF579)-SUM($O666:AF666)","v":0},{"$f":"SUM($O579:AG579)-SUM($O666:AG666)","v":0},{"$f":"SUM($O579:AH579)-SUM($O666:AH666)","v":0},{"$f":"SUM($O579:AI579)-SUM($O666:AI666)","v":0},{"$f":"SUM($O579:AJ579)-SUM($O666:AJ666)","v":0},{"$f":"SUM($O579:AK579)-SUM($O666:AK666)","v":0},{"$f":"SUM($O579:AL579)-SUM($O666:AL666)","v":0},{"$f":"SUM($O579:AM579)-SUM($O666:AM666)","v":0},{"$f":"SUM($O579:AN579)-SUM($O666:AN666)","v":0},{"$f":"SUM($O579:AO579)-SUM($O666:AO666)","v":0},{"$f":"SUM($O579:AP579)-SUM($O666:AP666)","v":0},{"$f":"SUM($O579:AQ579)-SUM($O666:AQ666)","v":0},{"$f":"SUM($O579:AR579)-SUM($O666:AR666)","v":0},{"$f":"SUM($O579:AS579)-SUM($O666:AS666)","v":0},{"$f":"SUM($O579:AT579)-SUM($O666:AT666)","v":0},{"$f":"SUM($O579:AU579)-SUM($O666:AU666)","v":0},{"$f":"SUM($O579:AV579)-SUM($O666:AV666)","v":0},{"$f":"SUM($O579:AW579)-SUM($O666:AW666)","v":0},{"$f":"SUM($O579:AX579)-SUM($O666:AX666)","v":0},{"$f":"SUM($O579:AY579)-SUM($O666:AY666)","v":0}]
[{"$f":"+RevReq_BaseCase!A696","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O580:O580)-SUM($O667:O667)","v":0},{"$f":"SUM($O580:P580)-SUM($O667:P667)","v":0},{"$f":"SUM($O580:Q580)-SUM($O667:Q667)","v":0},{"$f":"SUM($O580:R580)-SUM($O667:R667)","v":0},{"$f":"SUM($O580:S580)-SUM($O667:S667)","v":0},{"$f":"SUM($O580:T580)-SUM($O667:T667)","v":0},{"$f":"SUM($O580:U580)-SUM($O667:U667)","v":0},{"$f":"SUM($O580:V580)-SUM($O667:V667)","v":0},{"$f":"SUM($O580:W580)-SUM($O667:W667)","v":0},{"$f":"SUM($O580:X580)-SUM($O667:X667)","v":0},{"$f":"SUM($O580:Y580)-SUM($O667:Y667)","v":0},{"$f":"SUM($O580:Z580)-SUM($O667:Z667)","v":0},{"$f":"SUM($O580:AA580)-SUM($O667:AA667)","v":0},{"$f":"SUM($O580:AB580)-SUM($O667:AB667)","v":0},{"$f":"SUM($O580:AC580)-SUM($O667:AC667)","v":0},{"$f":"SUM($O580:AD580)-SUM($O667:AD667)","v":0},{"$f":"SUM($O580:AE580)-SUM($O667:AE667)","v":0},{"$f":"SUM($O580:AF580)-SUM($O667:AF667)","v":0},{"$f":"SUM($O580:AG580)-SUM($O667:AG667)","v":0},{"$f":"SUM($O580:AH580)-SUM($O667:AH667)","v":0},{"$f":"SUM($O580:AI580)-SUM($O667:AI667)","v":0},{"$f":"SUM($O580:AJ580)-SUM($O667:AJ667)","v":0},{"$f":"SUM($O580:AK580)-SUM($O667:AK667)","v":0},{"$f":"SUM($O580:AL580)-SUM($O667:AL667)","v":0},{"$f":"SUM($O580:AM580)-SUM($O667:AM667)","v":0},{"$f":"SUM($O580:AN580)-SUM($O667:AN667)","v":0},{"$f":"SUM($O580:AO580)-SUM($O667:AO667)","v":0},{"$f":"SUM($O580:AP580)-SUM($O667:AP667)","v":0},{"$f":"SUM($O580:AQ580)-SUM($O667:AQ667)","v":0},{"$f":"SUM($O580:AR580)-SUM($O667:AR667)","v":0},{"$f":"SUM($O580:AS580)-SUM($O667:AS667)","v":0},{"$f":"SUM($O580:AT580)-SUM($O667:AT667)","v":0},{"$f":"SUM($O580:AU580)-SUM($O667:AU667)","v":0},{"$f":"SUM($O580:AV580)-SUM($O667:AV667)","v":0},{"$f":"SUM($O580:AW580)-SUM($O667:AW667)","v":0},{"$f":"SUM($O580:AX580)-SUM($O667:AX667)","v":0},{"$f":"SUM($O580:AY580)-SUM($O667:AY667)","v":0}]
[{"$f":"+RevReq_BaseCase!A697","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O581:O581)-SUM($O668:O668)","v":0},{"$f":"SUM($O581:P581)-SUM($O668:P668)","v":0},{"$f":"SUM($O581:Q581)-SUM($O668:Q668)","v":0},{"$f":"SUM($O581:R581)-SUM($O668:R668)","v":0},{"$f":"SUM($O581:S581)-SUM($O668:S668)","v":0},{"$f":"SUM($O581:T581)-SUM($O668:T668)","v":0},{"$f":"SUM($O581:U581)-SUM($O668:U668)","v":0},{"$f":"SUM($O581:V581)-SUM($O668:V668)","v":0},{"$f":"SUM($O581:W581)-SUM($O668:W668)","v":0},{"$f":"SUM($O581:X581)-SUM($O668:X668)","v":0},{"$f":"SUM($O581:Y581)-SUM($O668:Y668)","v":0},{"$f":"SUM($O581:Z581)-SUM($O668:Z668)","v":0},{"$f":"SUM($O581:AA581)-SUM($O668:AA668)","v":0},{"$f":"SUM($O581:AB581)-SUM($O668:AB668)","v":0},{"$f":"SUM($O581:AC581)-SUM($O668:AC668)","v":0},{"$f":"SUM($O581:AD581)-SUM($O668:AD668)","v":0},{"$f":"SUM($O581:AE581)-SUM($O668:AE668)","v":0},{"$f":"SUM($O581:AF581)-SUM($O668:AF668)","v":0},{"$f":"SUM($O581:AG581)-SUM($O668:AG668)","v":0},{"$f":"SUM($O581:AH581)-SUM($O668:AH668)","v":0},{"$f":"SUM($O581:AI581)-SUM($O668:AI668)","v":0},{"$f":"SUM($O581:AJ581)-SUM($O668:AJ668)","v":0},{"$f":"SUM($O581:AK581)-SUM($O668:AK668)","v":0},{"$f":"SUM($O581:AL581)-SUM($O668:AL668)","v":0},{"$f":"SUM($O581:AM581)-SUM($O668:AM668)","v":0},{"$f":"SUM($O581:AN581)-SUM($O668:AN668)","v":0},{"$f":"SUM($O581:AO581)-SUM($O668:AO668)","v":0},{"$f":"SUM($O581:AP581)-SUM($O668:AP668)","v":0},{"$f":"SUM($O581:AQ581)-SUM($O668:AQ668)","v":0},{"$f":"SUM($O581:AR581)-SUM($O668:AR668)","v":0},{"$f":"SUM($O581:AS581)-SUM($O668:AS668)","v":0},{"$f":"SUM($O581:AT581)-SUM($O668:AT668)","v":0},{"$f":"SUM($O581:AU581)-SUM($O668:AU668)","v":0},{"$f":"SUM($O581:AV581)-SUM($O668:AV668)","v":0},{"$f":"SUM($O581:AW581)-SUM($O668:AW668)","v":0},{"$f":"SUM($O581:AX581)-SUM($O668:AX668)","v":0},{"$f":"SUM($O581:AY581)-SUM($O668:AY668)","v":0}]
[{"$f":"+RevReq_BaseCase!A698","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O582:O582)-SUM($O669:O669)","v":0},{"$f":"SUM($O582:P582)-SUM($O669:P669)","v":0},{"$f":"SUM($O582:Q582)-SUM($O669:Q669)","v":0},{"$f":"SUM($O582:R582)-SUM($O669:R669)","v":0},{"$f":"SUM($O582:S582)-SUM($O669:S669)","v":0},{"$f":"SUM($O582:T582)-SUM($O669:T669)","v":0},{"$f":"SUM($O582:U582)-SUM($O669:U669)","v":0},{"$f":"SUM($O582:V582)-SUM($O669:V669)","v":0},{"$f":"SUM($O582:W582)-SUM($O669:W669)","v":0},{"$f":"SUM($O582:X582)-SUM($O669:X669)","v":0},{"$f":"SUM($O582:Y582)-SUM($O669:Y669)","v":0},{"$f":"SUM($O582:Z582)-SUM($O669:Z669)","v":0},{"$f":"SUM($O582:AA582)-SUM($O669:AA669)","v":0},{"$f":"SUM($O582:AB582)-SUM($O669:AB669)","v":0},{"$f":"SUM($O582:AC582)-SUM($O669:AC669)","v":0},{"$f":"SUM($O582:AD582)-SUM($O669:AD669)","v":0},{"$f":"SUM($O582:AE582)-SUM($O669:AE669)","v":0},{"$f":"SUM($O582:AF582)-SUM($O669:AF669)","v":0},{"$f":"SUM($O582:AG582)-SUM($O669:AG669)","v":0},{"$f":"SUM($O582:AH582)-SUM($O669:AH669)","v":0},{"$f":"SUM($O582:AI582)-SUM($O669:AI669)","v":0},{"$f":"SUM($O582:AJ582)-SUM($O669:AJ669)","v":0},{"$f":"SUM($O582:AK582)-SUM($O669:AK669)","v":0},{"$f":"SUM($O582:AL582)-SUM($O669:AL669)","v":0},{"$f":"SUM($O582:AM582)-SUM($O669:AM669)","v":0},{"$f":"SUM($O582:AN582)-SUM($O669:AN669)","v":0},{"$f":"SUM($O582:AO582)-SUM($O669:AO669)","v":0},{"$f":"SUM($O582:AP582)-SUM($O669:AP669)","v":0},{"$f":"SUM($O582:AQ582)-SUM($O669:AQ669)","v":0},{"$f":"SUM($O582:AR582)-SUM($O669:AR669)","v":0},{"$f":"SUM($O582:AS582)-SUM($O669:AS669)","v":0},{"$f":"SUM($O582:AT582)-SUM($O669:AT669)","v":0},{"$f":"SUM($O582:AU582)-SUM($O669:AU669)","v":0},{"$f":"SUM($O582:AV582)-SUM($O669:AV669)","v":0},{"$f":"SUM($O582:AW582)-SUM($O669:AW669)","v":0},{"$f":"SUM($O582:AX582)-SUM($O669:AX669)","v":0},{"$f":"SUM($O582:AY582)-SUM($O669:AY669)","v":0}]
[{"$f":"+RevReq_BaseCase!A699","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O583:O583)-SUM($O670:O670)","v":0},{"$f":"SUM($O583:P583)-SUM($O670:P670)","v":0},{"$f":"SUM($O583:Q583)-SUM($O670:Q670)","v":0},{"$f":"SUM($O583:R583)-SUM($O670:R670)","v":0},{"$f":"SUM($O583:S583)-SUM($O670:S670)","v":0},{"$f":"SUM($O583:T583)-SUM($O670:T670)","v":0},{"$f":"SUM($O583:U583)-SUM($O670:U670)","v":0},{"$f":"SUM($O583:V583)-SUM($O670:V670)","v":0},{"$f":"SUM($O583:W583)-SUM($O670:W670)","v":0},{"$f":"SUM($O583:X583)-SUM($O670:X670)","v":0},{"$f":"SUM($O583:Y583)-SUM($O670:Y670)","v":0},{"$f":"SUM($O583:Z583)-SUM($O670:Z670)","v":0},{"$f":"SUM($O583:AA583)-SUM($O670:AA670)","v":0},{"$f":"SUM($O583:AB583)-SUM($O670:AB670)","v":0},{"$f":"SUM($O583:AC583)-SUM($O670:AC670)","v":0},{"$f":"SUM($O583:AD583)-SUM($O670:AD670)","v":0},{"$f":"SUM($O583:AE583)-SUM($O670:AE670)","v":0},{"$f":"SUM($O583:AF583)-SUM($O670:AF670)","v":0},{"$f":"SUM($O583:AG583)-SUM($O670:AG670)","v":0},{"$f":"SUM($O583:AH583)-SUM($O670:AH670)","v":0},{"$f":"SUM($O583:AI583)-SUM($O670:AI670)","v":0},{"$f":"SUM($O583:AJ583)-SUM($O670:AJ670)","v":0},{"$f":"SUM($O583:AK583)-SUM($O670:AK670)","v":0},{"$f":"SUM($O583:AL583)-SUM($O670:AL670)","v":0},{"$f":"SUM($O583:AM583)-SUM($O670:AM670)","v":0},{"$f":"SUM($O583:AN583)-SUM($O670:AN670)","v":0},{"$f":"SUM($O583:AO583)-SUM($O670:AO670)","v":0},{"$f":"SUM($O583:AP583)-SUM($O670:AP670)","v":0},{"$f":"SUM($O583:AQ583)-SUM($O670:AQ670)","v":0},{"$f":"SUM($O583:AR583)-SUM($O670:AR670)","v":0},{"$f":"SUM($O583:AS583)-SUM($O670:AS670)","v":0},{"$f":"SUM($O583:AT583)-SUM($O670:AT670)","v":0},{"$f":"SUM($O583:AU583)-SUM($O670:AU670)","v":0},{"$f":"SUM($O583:AV583)-SUM($O670:AV670)","v":0},{"$f":"SUM($O583:AW583)-SUM($O670:AW670)","v":0},{"$f":"SUM($O583:AX583)-SUM($O670:AX670)","v":0},{"$f":"SUM($O583:AY583)-SUM($O670:AY670)","v":0}]
[{"$f":"+RevReq_BaseCase!A700","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O584:O584)-SUM($O671:O671)","v":0},{"$f":"SUM($O584:P584)-SUM($O671:P671)","v":0},{"$f":"SUM($O584:Q584)-SUM($O671:Q671)","v":0},{"$f":"SUM($O584:R584)-SUM($O671:R671)","v":0},{"$f":"SUM($O584:S584)-SUM($O671:S671)","v":0},{"$f":"SUM($O584:T584)-SUM($O671:T671)","v":0},{"$f":"SUM($O584:U584)-SUM($O671:U671)","v":0},{"$f":"SUM($O584:V584)-SUM($O671:V671)","v":0},{"$f":"SUM($O584:W584)-SUM($O671:W671)","v":0},{"$f":"SUM($O584:X584)-SUM($O671:X671)","v":0},{"$f":"SUM($O584:Y584)-SUM($O671:Y671)","v":0},{"$f":"SUM($O584:Z584)-SUM($O671:Z671)","v":0},{"$f":"SUM($O584:AA584)-SUM($O671:AA671)","v":0},{"$f":"SUM($O584:AB584)-SUM($O671:AB671)","v":0},{"$f":"SUM($O584:AC584)-SUM($O671:AC671)","v":0},{"$f":"SUM($O584:AD584)-SUM($O671:AD671)","v":0},{"$f":"SUM($O584:AE584)-SUM($O671:AE671)","v":0},{"$f":"SUM($O584:AF584)-SUM($O671:AF671)","v":0},{"$f":"SUM($O584:AG584)-SUM($O671:AG671)","v":0},{"$f":"SUM($O584:AH584)-SUM($O671:AH671)","v":0},{"$f":"SUM($O584:AI584)-SUM($O671:AI671)","v":0},{"$f":"SUM($O584:AJ584)-SUM($O671:AJ671)","v":0},{"$f":"SUM($O584:AK584)-SUM($O671:AK671)","v":0},{"$f":"SUM($O584:AL584)-SUM($O671:AL671)","v":0},{"$f":"SUM($O584:AM584)-SUM($O671:AM671)","v":0},{"$f":"SUM($O584:AN584)-SUM($O671:AN671)","v":0},{"$f":"SUM($O584:AO584)-SUM($O671:AO671)","v":0},{"$f":"SUM($O584:AP584)-SUM($O671:AP671)","v":0},{"$f":"SUM($O584:AQ584)-SUM($O671:AQ671)","v":0},{"$f":"SUM($O584:AR584)-SUM($O671:AR671)","v":0},{"$f":"SUM($O584:AS584)-SUM($O671:AS671)","v":0},{"$f":"SUM($O584:AT584)-SUM($O671:AT671)","v":0},{"$f":"SUM($O584:AU584)-SUM($O671:AU671)","v":0},{"$f":"SUM($O584:AV584)-SUM($O671:AV671)","v":0},{"$f":"SUM($O584:AW584)-SUM($O671:AW671)","v":0},{"$f":"SUM($O584:AX584)-SUM($O671:AX671)","v":0},{"$f":"SUM($O584:AY584)-SUM($O671:AY671)","v":0}]
[null,null,null,{"$f":"\"Total \"&D675","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O676:O700)","v":-8714209.8789692298},{"$f":"SUM(P676:P700)","v":3761627.3565979786},{"$f":"SUM(Q676:Q700)","v":-16472871.875434708},-10658917.095869515,-4844962.3163043242,0,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9]
[]
[]
[]
[null,null,null,"PROPERTY TAX"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$55:D$79,$C709,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C709,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$55:D$79,$C710,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I711,1-SUM($N205:N205))*(O$2<=$H711)","v":1},{"$f":"MAX($I711,1-SUM($N205:O205))*(P$2<=$H711)","v":0.9901729169707929},{"$f":"MAX($I711,1-SUM($N205:P205))*(Q$2<=$H711)","v":0.97051875091237871},{"$f":"MAX($I711,1-SUM($N205:Q205))*(R$2<=$H711)","v":0.95086458485396441},{"$f":"MAX($I711,1-SUM($N205:R205))*(S$2<=$H711)","v":0.93121041879555022},{"$f":"MAX($I711,1-SUM($N205:S205))*(T$2<=$H711)","v":0.91155625273713603},{"$f":"MAX($I711,1-SUM($N205:T205))*(U$2<=$H711)","v":0.89190208667872173},{"$f":"MAX($I711,1-SUM($N205:U205))*(V$2<=$H711)","v":0.87224792062030754},{"$f":"MAX($I711,1-SUM($N205:V205))*(W$2<=$H711)","v":0.85259375456189335},{"$f":"MAX($I711,1-SUM($N205:W205))*(X$2<=$H711)","v":0.83293958850347916},{"$f":"MAX($I711,1-SUM($N205:X205))*(Y$2<=$H711)","v":0.81328542244506496},{"$f":"MAX($I711,1-SUM($N205:Y205))*(Z$2<=$H711)","v":0.79363125638665066},{"$f":"MAX($I711,1-SUM($N205:Z205))*(AA$2<=$H711)","v":0.77397709032823647},{"$f":"MAX($I711,1-SUM($N205:AA205))*(AB$2<=$H711)","v":0.75432292426982228},{"$f":"MAX($I711,1-SUM($N205:AB205))*(AC$2<=$H711)","v":0.73466875821140798},{"$f":"MAX($I711,1-SUM($N205:AC205))*(AD$2<=$H711)","v":0.71501459215299379},{"$f":"MAX($I711,1-SUM($N205:AD205))*(AE$2<=$H711)","v":0.6953604260945796},{"$f":"MAX($I711,1-SUM($N205:AE205))*(AF$2<=$H711)","v":0.6757062600361653},{"$f":"MAX($I711,1-SUM($N205:AF205))*(AG$2<=$H711)","v":0.65605209397775099},{"$f":"MAX($I711,1-SUM($N205:AG205))*(AH$2<=$H711)","v":0.6363979279193368},{"$f":"MAX($I711,1-SUM($N205:AH205))*(AI$2<=$H711)","v":0.61674376186092261},{"$f":"MAX($I711,1-SUM($N205:AI205))*(AJ$2<=$H711)","v":0.59708959580250831},{"$f":"MAX($I711,1-SUM($N205:AJ205))*(AK$2<=$H711)","v":0.57743542974409401},{"$f":"MAX($I711,1-SUM($N205:AK205))*(AL$2<=$H711)","v":0.55778126368567982},{"$f":"MAX($I711,1-SUM($N205:AL205))*(AM$2<=$H711)","v":0.53812709762726563},{"$f":"MAX($I711,1-SUM($N205:AM205))*(AN$2<=$H711)","v":0.51847293156885133},{"$f":"MAX($I711,1-SUM($N205:AN205))*(AO$2<=$H711)","v":0.49881876551043713},{"$f":"MAX($I711,1-SUM($N205:AO205))*(AP$2<=$H711)","v":0.47916459945202294},{"$f":"MAX($I711,1-SUM($N205:AP205))*(AQ$2<=$H711)","v":0.45951043339360875},{"$f":"MAX($I711,1-SUM($N205:AQ205))*(AR$2<=$H711)","v":0.43985626733519456},{"$f":"MAX($I711,1-SUM($N205:AR205))*(AS$2<=$H711)","v":0.42020210127678037},{"$f":"MAX($I711,1-SUM($N205:AS205))*(AT$2<=$H711)","v":0.40054793521836618},{"$f":"MAX($I711,1-SUM($N205:AT205))*(AU$2<=$H711)","v":0.38089376915995199},{"$f":"MAX($I711,1-SUM($N205:AU205))*(AV$2<=$H711)","v":0.3612396031015378},{"$f":"MAX($I711,1-SUM($N205:AV205))*(AW$2<=$H711)","v":0.34158543704312361},{"$f":"MAX($I711,1-SUM($N205:AW205))*(AX$2<=$H711)","v":0.32193127098470942},{"$f":"MAX($I711,1-SUM($N205:AX205))*(AY$2<=$H711)","v":0.30227710492629523}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I712,1-SUM($N206:N206))*(O$2<=$H712)","v":1},{"$f":"MAX($I712,1-SUM($N206:O206))*(P$2<=$H712)","v":0.9901729169707929},{"$f":"MAX($I712,1-SUM($N206:P206))*(Q$2<=$H712)","v":0.97051875091237871},{"$f":"MAX($I712,1-SUM($N206:Q206))*(R$2<=$H712)","v":0.95086458485396441},{"$f":"MAX($I712,1-SUM($N206:R206))*(S$2<=$H712)","v":0.93121041879555022},{"$f":"MAX($I712,1-SUM($N206:S206))*(T$2<=$H712)","v":0.91155625273713603},{"$f":"MAX($I712,1-SUM($N206:T206))*(U$2<=$H712)","v":0.89190208667872173},{"$f":"MAX($I712,1-SUM($N206:U206))*(V$2<=$H712)","v":0.87224792062030754},{"$f":"MAX($I712,1-SUM($N206:V206))*(W$2<=$H712)","v":0.85259375456189335},{"$f":"MAX($I712,1-SUM($N206:W206))*(X$2<=$H712)","v":0.83293958850347916},{"$f":"MAX($I712,1-SUM($N206:X206))*(Y$2<=$H712)","v":0.81328542244506496},{"$f":"MAX($I712,1-SUM($N206:Y206))*(Z$2<=$H712)","v":0.79363125638665066},{"$f":"MAX($I712,1-SUM($N206:Z206))*(AA$2<=$H712)","v":0.77397709032823647},{"$f":"MAX($I712,1-SUM($N206:AA206))*(AB$2<=$H712)","v":0.75432292426982228},{"$f":"MAX($I712,1-SUM($N206:AB206))*(AC$2<=$H712)","v":0.73466875821140798},{"$f":"MAX($I712,1-SUM($N206:AC206))*(AD$2<=$H712)","v":0.71501459215299379},{"$f":"MAX($I712,1-SUM($N206:AD206))*(AE$2<=$H712)","v":0.6953604260945796},{"$f":"MAX($I712,1-SUM($N206:AE206))*(AF$2<=$H712)","v":0.6757062600361653},{"$f":"MAX($I712,1-SUM($N206:AF206))*(AG$2<=$H712)","v":0.65605209397775099},{"$f":"MAX($I712,1-SUM($N206:AG206))*(AH$2<=$H712)","v":0.6363979279193368},{"$f":"MAX($I712,1-SUM($N206:AH206))*(AI$2<=$H712)","v":0.61674376186092261},{"$f":"MAX($I712,1-SUM($N206:AI206))*(AJ$2<=$H712)","v":0.59708959580250831},{"$f":"MAX($I712,1-SUM($N206:AJ206))*(AK$2<=$H712)","v":0.57743542974409401},{"$f":"MAX($I712,1-SUM($N206:AK206))*(AL$2<=$H712)","v":0.55778126368567982},{"$f":"MAX($I712,1-SUM($N206:AL206))*(AM$2<=$H712)","v":0.53812709762726563},{"$f":"MAX($I712,1-SUM($N206:AM206))*(AN$2<=$H712)","v":0.51847293156885133},{"$f":"MAX($I712,1-SUM($N206:AN206))*(AO$2<=$H712)","v":0.49881876551043713},{"$f":"MAX($I712,1-SUM($N206:AO206))*(AP$2<=$H712)","v":0.47916459945202294},{"$f":"MAX($I712,1-SUM($N206:AP206))*(AQ$2<=$H712)","v":0.45951043339360875},{"$f":"MAX($I712,1-SUM($N206:AQ206))*(AR$2<=$H712)","v":0.43985626733519456},{"$f":"MAX($I712,1-SUM($N206:AR206))*(AS$2<=$H712)","v":0.42020210127678037},{"$f":"MAX($I712,1-SUM($N206:AS206))*(AT$2<=$H712)","v":0.40054793521836618},{"$f":"MAX($I712,1-SUM($N206:AT206))*(AU$2<=$H712)","v":0.38089376915995199},{"$f":"MAX($I712,1-SUM($N206:AU206))*(AV$2<=$H712)","v":0.3612396031015378},{"$f":"MAX($I712,1-SUM($N206:AV206))*(AW$2<=$H712)","v":0.34158543704312361},{"$f":"MAX($I712,1-SUM($N206:AW206))*(AX$2<=$H712)","v":0.32193127098470942},{"$f":"MAX($I712,1-SUM($N206:AX206))*(AY$2<=$H712)","v":0.30227710492629523}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I713,1-SUM($N207:N207))*(O$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:O207))*(P$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:P207))*(Q$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Q207))*(R$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:R207))*(S$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:S207))*(T$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:T207))*(U$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:U207))*(V$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:V207))*(W$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:W207))*(X$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:X207))*(Y$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Y207))*(Z$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Z207))*(AA$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AA207))*(AB$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AB207))*(AC$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AC207))*(AD$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AD207))*(AE$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AE207))*(AF$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AF207))*(AG$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AG207))*(AH$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AH207))*(AI$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AI207))*(AJ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AJ207))*(AK$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AK207))*(AL$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AL207))*(AM$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AM207))*(AN$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AN207))*(AO$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AO207))*(AP$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AP207))*(AQ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AQ207))*(AR$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AR207))*(AS$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AS207))*(AT$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AT207))*(AU$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AU207))*(AV$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AV207))*(AW$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AW207))*(AX$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AX207))*(AY$2<=$H713)","v":1}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I714,1-SUM($N208:N208))*(O$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:O208))*(P$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:P208))*(Q$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Q208))*(R$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:R208))*(S$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:S208))*(T$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:T208))*(U$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:U208))*(V$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:V208))*(W$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:W208))*(X$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:X208))*(Y$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Y208))*(Z$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Z208))*(AA$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AA208))*(AB$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AB208))*(AC$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AC208))*(AD$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AD208))*(AE$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AE208))*(AF$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AF208))*(AG$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AG208))*(AH$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AH208))*(AI$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AI208))*(AJ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AJ208))*(AK$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AK208))*(AL$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AL208))*(AM$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AM208))*(AN$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AN208))*(AO$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AO208))*(AP$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AP208))*(AQ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AQ208))*(AR$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AR208))*(AS$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AS208))*(AT$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AT208))*(AU$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AU208))*(AV$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AV208))*(AW$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AW208))*(AX$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AX208))*(AY$2<=$H714)","v":1}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I715,1-SUM($N209:N209))*(O$2<=$H715)","v":1},{"$f":"MAX($I715,1-SUM($N209:O209))*(P$2<=$H715)","v":0.2},{"$f":"MAX($I715,1-SUM($N209:P209))*(Q$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Q209))*(R$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:R209))*(S$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:S209))*(T$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:T209))*(U$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:U209))*(V$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:V209))*(W$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:W209))*(X$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:X209))*(Y$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Y209))*(Z$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Z209))*(AA$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AA209))*(AB$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AB209))*(AC$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AC209))*(AD$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AD209))*(AE$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AE209))*(AF$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AF209))*(AG$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AG209))*(AH$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AH209))*(AI$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AI209))*(AJ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AJ209))*(AK$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AK209))*(AL$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AL209))*(AM$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AM209))*(AN$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AN209))*(AO$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AO209))*(AP$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AP209))*(AQ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AQ209))*(AR$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AR209))*(AS$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AS209))*(AT$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AT209))*(AU$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AU209))*(AV$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AV209))*(AW$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AW209))*(AX$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AX209))*(AY$2<=$H715)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I716,1-SUM($N210:N210))*(O$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:O210))*(P$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:P210))*(Q$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Q210))*(R$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:R210))*(S$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:S210))*(T$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:T210))*(U$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:U210))*(V$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:V210))*(W$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:W210))*(X$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:X210))*(Y$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Y210))*(Z$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Z210))*(AA$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AA210))*(AB$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AB210))*(AC$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AC210))*(AD$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AD210))*(AE$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AE210))*(AF$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AF210))*(AG$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AG210))*(AH$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AH210))*(AI$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AI210))*(AJ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AJ210))*(AK$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AK210))*(AL$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AL210))*(AM$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AM210))*(AN$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AN210))*(AO$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AO210))*(AP$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AP210))*(AQ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AQ210))*(AR$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AR210))*(AS$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AS210))*(AT$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AT210))*(AU$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AU210))*(AV$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AV210))*(AW$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AW210))*(AX$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AX210))*(AY$2<=$H716)","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I717,1-SUM($N211:N211))*(O$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:O211))*(P$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:P211))*(Q$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Q211))*(R$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:R211))*(S$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:S211))*(T$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:T211))*(U$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:U211))*(V$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:V211))*(W$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:W211))*(X$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:X211))*(Y$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Y211))*(Z$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Z211))*(AA$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AA211))*(AB$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AB211))*(AC$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AC211))*(AD$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AD211))*(AE$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AE211))*(AF$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AF211))*(AG$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AG211))*(AH$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AH211))*(AI$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AI211))*(AJ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AJ211))*(AK$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AK211))*(AL$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AL211))*(AM$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AM211))*(AN$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AN211))*(AO$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AO211))*(AP$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AP211))*(AQ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AQ211))*(AR$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AR211))*(AS$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AS211))*(AT$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AT211))*(AU$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AU211))*(AV$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AV211))*(AW$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AW211))*(AX$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AX211))*(AY$2<=$H717)","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I718,1-SUM($N212:N212))*(O$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:O212))*(P$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:P212))*(Q$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Q212))*(R$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:R212))*(S$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:S212))*(T$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:T212))*(U$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:U212))*(V$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:V212))*(W$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:W212))*(X$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:X212))*(Y$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Y212))*(Z$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Z212))*(AA$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AA212))*(AB$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AB212))*(AC$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AC212))*(AD$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AD212))*(AE$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AE212))*(AF$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AF212))*(AG$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AG212))*(AH$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AH212))*(AI$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AI212))*(AJ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AJ212))*(AK$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AK212))*(AL$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AL212))*(AM$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AM212))*(AN$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AN212))*(AO$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AO212))*(AP$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AP212))*(AQ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AQ212))*(AR$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AR212))*(AS$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AS212))*(AT$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AT212))*(AU$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AU212))*(AV$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AV212))*(AW$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AW212))*(AX$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AX212))*(AY$2<=$H718)","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I719,1-SUM($N213:N213))*(O$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:O213))*(P$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:P213))*(Q$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Q213))*(R$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:R213))*(S$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:S213))*(T$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:T213))*(U$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:U213))*(V$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:V213))*(W$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:W213))*(X$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:X213))*(Y$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Y213))*(Z$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Z213))*(AA$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AA213))*(AB$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AB213))*(AC$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AC213))*(AD$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AD213))*(AE$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AE213))*(AF$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AF213))*(AG$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AG213))*(AH$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AH213))*(AI$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AI213))*(AJ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AJ213))*(AK$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AK213))*(AL$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AL213))*(AM$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AM213))*(AN$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AN213))*(AO$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AO213))*(AP$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AP213))*(AQ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AQ213))*(AR$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AR213))*(AS$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AS213))*(AT$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AT213))*(AU$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AU213))*(AV$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AV213))*(AW$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AW213))*(AX$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AX213))*(AY$2<=$H719)","v":1}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I720,1-SUM($N214:N214))*(O$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:O214))*(P$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:P214))*(Q$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Q214))*(R$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:R214))*(S$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:S214))*(T$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:T214))*(U$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:U214))*(V$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:V214))*(W$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:W214))*(X$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:X214))*(Y$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Y214))*(Z$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Z214))*(AA$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AA214))*(AB$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AB214))*(AC$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AC214))*(AD$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AD214))*(AE$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AE214))*(AF$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AF214))*(AG$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AG214))*(AH$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AH214))*(AI$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AI214))*(AJ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AJ214))*(AK$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AK214))*(AL$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AL214))*(AM$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AM214))*(AN$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AN214))*(AO$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AO214))*(AP$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AP214))*(AQ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AQ214))*(AR$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AR214))*(AS$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AS214))*(AT$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AT214))*(AU$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AU214))*(AV$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AV214))*(AW$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AW214))*(AX$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AX214))*(AY$2<=$H720)","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I721,1-SUM($N215:N215))*(O$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:O215))*(P$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:P215))*(Q$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Q215))*(R$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:R215))*(S$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:S215))*(T$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:T215))*(U$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:U215))*(V$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:V215))*(W$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:W215))*(X$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:X215))*(Y$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Y215))*(Z$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Z215))*(AA$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AA215))*(AB$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AB215))*(AC$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AC215))*(AD$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AD215))*(AE$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AE215))*(AF$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AF215))*(AG$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AG215))*(AH$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AH215))*(AI$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AI215))*(AJ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AJ215))*(AK$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AK215))*(AL$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AL215))*(AM$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AM215))*(AN$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AN215))*(AO$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AO215))*(AP$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AP215))*(AQ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AQ215))*(AR$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AR215))*(AS$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AS215))*(AT$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AT215))*(AU$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AU215))*(AV$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AV215))*(AW$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AW215))*(AX$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AX215))*(AY$2<=$H721)","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I722,1-SUM($N216:N216))*(O$2<=$H722)","v":1},{"$f":"MAX($I722,1-SUM($N216:O216))*(P$2<=$H722)","v":0.2},{"$f":"MAX($I722,1-SUM($N216:P216))*(Q$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Q216))*(R$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:R216))*(S$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:S216))*(T$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:T216))*(U$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:U216))*(V$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:V216))*(W$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:W216))*(X$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:X216))*(Y$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Y216))*(Z$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Z216))*(AA$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AA216))*(AB$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AB216))*(AC$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AC216))*(AD$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AD216))*(AE$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AE216))*(AF$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AF216))*(AG$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AG216))*(AH$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AH216))*(AI$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AI216))*(AJ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AJ216))*(AK$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AK216))*(AL$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AL216))*(AM$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AM216))*(AN$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AN216))*(AO$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AO216))*(AP$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AP216))*(AQ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AQ216))*(AR$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AR216))*(AS$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AS216))*(AT$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AT216))*(AU$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AU216))*(AV$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AV216))*(AW$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AW216))*(AX$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AX216))*(AY$2<=$H722)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I723,1-SUM($N217:N217))*(O$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:O217))*(P$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:P217))*(Q$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Q217))*(R$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:R217))*(S$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:S217))*(T$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:T217))*(U$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:U217))*(V$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:V217))*(W$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:W217))*(X$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:X217))*(Y$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Y217))*(Z$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Z217))*(AA$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AA217))*(AB$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AB217))*(AC$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AC217))*(AD$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AD217))*(AE$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AE217))*(AF$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AF217))*(AG$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AG217))*(AH$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AH217))*(AI$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AI217))*(AJ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AJ217))*(AK$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AK217))*(AL$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AL217))*(AM$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AM217))*(AN$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AN217))*(AO$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AO217))*(AP$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AP217))*(AQ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AQ217))*(AR$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AR217))*(AS$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AS217))*(AT$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AT217))*(AU$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AU217))*(AV$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AV217))*(AW$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AW217))*(AX$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AX217))*(AY$2<=$H723)","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I724,1-SUM($N218:N218))*(O$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:O218))*(P$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:P218))*(Q$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Q218))*(R$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:R218))*(S$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:S218))*(T$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:T218))*(U$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:U218))*(V$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:V218))*(W$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:W218))*(X$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:X218))*(Y$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Y218))*(Z$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Z218))*(AA$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AA218))*(AB$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AB218))*(AC$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AC218))*(AD$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AD218))*(AE$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AE218))*(AF$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AF218))*(AG$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AG218))*(AH$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AH218))*(AI$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AI218))*(AJ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AJ218))*(AK$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AK218))*(AL$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AL218))*(AM$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AM218))*(AN$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AN218))*(AO$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AO218))*(AP$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AP218))*(AQ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AQ218))*(AR$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AR218))*(AS$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AS218))*(AT$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AT218))*(AU$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AU218))*(AV$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AV218))*(AW$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AW218))*(AX$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AX218))*(AY$2<=$H724)","v":1}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I725,1-SUM($N219:N219))*(O$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:O219))*(P$2<=$H725)","v":0.73913043478260865},{"$f":"MAX($I725,1-SUM($N219:P219))*(Q$2<=$H725)","v":0.47826086956521741},{"$f":"MAX($I725,1-SUM($N219:Q219))*(R$2<=$H725)","v":0.21739130434782616},{"$f":"MAX($I725,1-SUM($N219:R219))*(S$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:S219))*(T$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:T219))*(U$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:U219))*(V$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:V219))*(W$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:W219))*(X$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:X219))*(Y$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:Y219))*(Z$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:Z219))*(AA$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AA219))*(AB$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AB219))*(AC$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AC219))*(AD$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AD219))*(AE$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AE219))*(AF$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AF219))*(AG$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AG219))*(AH$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AH219))*(AI$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AI219))*(AJ$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AJ219))*(AK$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AK219))*(AL$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AL219))*(AM$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AM219))*(AN$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AN219))*(AO$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AO219))*(AP$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AP219))*(AQ$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AQ219))*(AR$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AR219))*(AS$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AS219))*(AT$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AT219))*(AU$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AU219))*(AV$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AV219))*(AW$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AW219))*(AX$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AX219))*(AY$2<=$H725)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I726,1-SUM($N220:N220))*(O$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:O220))*(P$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:P220))*(Q$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:Q220))*(R$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:R220))*(S$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:S220))*(T$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:T220))*(U$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:U220))*(V$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:V220))*(W$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:W220))*(X$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:X220))*(Y$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:Y220))*(Z$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:Z220))*(AA$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AA220))*(AB$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AB220))*(AC$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AC220))*(AD$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AD220))*(AE$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AE220))*(AF$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AF220))*(AG$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AG220))*(AH$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AH220))*(AI$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AI220))*(AJ$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AJ220))*(AK$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AK220))*(AL$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AL220))*(AM$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AM220))*(AN$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AN220))*(AO$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AO220))*(AP$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AP220))*(AQ$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AQ220))*(AR$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AR220))*(AS$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AS220))*(AT$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AT220))*(AU$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AU220))*(AV$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AV220))*(AW$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AW220))*(AX$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AX220))*(AY$2<=$H726)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I727,1-SUM($N221:N221))*(O$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:O221))*(P$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:P221))*(Q$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:Q221))*(R$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:R221))*(S$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:S221))*(T$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:T221))*(U$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:U221))*(V$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:V221))*(W$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:W221))*(X$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:X221))*(Y$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:Y221))*(Z$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:Z221))*(AA$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AA221))*(AB$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AB221))*(AC$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AC221))*(AD$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AD221))*(AE$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AE221))*(AF$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AF221))*(AG$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AG221))*(AH$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AH221))*(AI$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AI221))*(AJ$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AJ221))*(AK$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AK221))*(AL$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AL221))*(AM$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AM221))*(AN$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AN221))*(AO$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AO221))*(AP$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AP221))*(AQ$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AQ221))*(AR$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AR221))*(AS$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AS221))*(AT$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AT221))*(AU$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AU221))*(AV$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AV221))*(AW$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AW221))*(AX$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AX221))*(AY$2<=$H727)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I728,1-SUM($N222:N222))*(O$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:O222))*(P$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:P222))*(Q$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Q222))*(R$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:R222))*(S$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:S222))*(T$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:T222))*(U$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:U222))*(V$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:V222))*(W$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:W222))*(X$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:X222))*(Y$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Y222))*(Z$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Z222))*(AA$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AA222))*(AB$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AB222))*(AC$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AC222))*(AD$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AD222))*(AE$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AE222))*(AF$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AF222))*(AG$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AG222))*(AH$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AH222))*(AI$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AI222))*(AJ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AJ222))*(AK$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AK222))*(AL$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AL222))*(AM$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AM222))*(AN$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AN222))*(AO$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AO222))*(AP$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AP222))*(AQ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AQ222))*(AR$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AR222))*(AS$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AS222))*(AT$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AT222))*(AU$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AU222))*(AV$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AV222))*(AW$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AW222))*(AX$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AX222))*(AY$2<=$H728)","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I729,1-SUM($N223:N223))*(O$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:O223))*(P$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:P223))*(Q$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Q223))*(R$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:R223))*(S$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:S223))*(T$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:T223))*(U$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:U223))*(V$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:V223))*(W$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:W223))*(X$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:X223))*(Y$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Y223))*(Z$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Z223))*(AA$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AA223))*(AB$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AB223))*(AC$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AC223))*(AD$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AD223))*(AE$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AE223))*(AF$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AF223))*(AG$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AG223))*(AH$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AH223))*(AI$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AI223))*(AJ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AJ223))*(AK$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AK223))*(AL$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AL223))*(AM$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AM223))*(AN$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AN223))*(AO$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AO223))*(AP$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AP223))*(AQ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AQ223))*(AR$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AR223))*(AS$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AS223))*(AT$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AT223))*(AU$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AU223))*(AV$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AV223))*(AW$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AW223))*(AX$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AX223))*(AY$2<=$H729)","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I730,1-SUM($N224:N224))*(O$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:O224))*(P$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:P224))*(Q$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Q224))*(R$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:R224))*(S$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:S224))*(T$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:T224))*(U$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:U224))*(V$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:V224))*(W$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:W224))*(X$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:X224))*(Y$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Y224))*(Z$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Z224))*(AA$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AA224))*(AB$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AB224))*(AC$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AC224))*(AD$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AD224))*(AE$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AE224))*(AF$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AF224))*(AG$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AG224))*(AH$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AH224))*(AI$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AI224))*(AJ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AJ224))*(AK$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AK224))*(AL$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AL224))*(AM$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AM224))*(AN$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AN224))*(AO$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AO224))*(AP$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AP224))*(AQ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AQ224))*(AR$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AR224))*(AS$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AS224))*(AT$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AT224))*(AU$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AU224))*(AV$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AV224))*(AW$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AW224))*(AX$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AX224))*(AY$2<=$H730)","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I731,1-SUM($N225:N225))*(O$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:O225))*(P$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:P225))*(Q$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Q225))*(R$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:R225))*(S$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:S225))*(T$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:T225))*(U$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:U225))*(V$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:V225))*(W$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:W225))*(X$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:X225))*(Y$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Y225))*(Z$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Z225))*(AA$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AA225))*(AB$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AB225))*(AC$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AC225))*(AD$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AD225))*(AE$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AE225))*(AF$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AF225))*(AG$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AG225))*(AH$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AH225))*(AI$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AI225))*(AJ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AJ225))*(AK$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AK225))*(AL$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AL225))*(AM$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AM225))*(AN$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AN225))*(AO$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AO225))*(AP$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AP225))*(AQ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AQ225))*(AR$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AR225))*(AS$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AS225))*(AT$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AT225))*(AU$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AU225))*(AV$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AV225))*(AW$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AW225))*(AX$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AX225))*(AY$2<=$H731)","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I732,1-SUM($N226:N226))*(O$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:O226))*(P$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:P226))*(Q$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Q226))*(R$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:R226))*(S$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:S226))*(T$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:T226))*(U$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:U226))*(V$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:V226))*(W$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:W226))*(X$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:X226))*(Y$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Y226))*(Z$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Z226))*(AA$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AA226))*(AB$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AB226))*(AC$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AC226))*(AD$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AD226))*(AE$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AE226))*(AF$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AF226))*(AG$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AG226))*(AH$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AH226))*(AI$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AI226))*(AJ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AJ226))*(AK$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AK226))*(AL$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AL226))*(AM$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AM226))*(AN$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AN226))*(AO$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AO226))*(AP$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AP226))*(AQ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AQ226))*(AR$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AR226))*(AS$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AS226))*(AT$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AT226))*(AU$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AU226))*(AV$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AV226))*(AW$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AW226))*(AX$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AX226))*(AY$2<=$H732)","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I733,1-SUM($N227:N227))*(O$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:O227))*(P$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:P227))*(Q$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Q227))*(R$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:R227))*(S$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:S227))*(T$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:T227))*(U$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:U227))*(V$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:V227))*(W$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:W227))*(X$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:X227))*(Y$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Y227))*(Z$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Z227))*(AA$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AA227))*(AB$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AB227))*(AC$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AC227))*(AD$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AD227))*(AE$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AE227))*(AF$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AF227))*(AG$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AG227))*(AH$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AH227))*(AI$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AI227))*(AJ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AJ227))*(AK$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AK227))*(AL$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AL227))*(AM$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AM227))*(AN$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AN227))*(AO$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AO227))*(AP$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AP227))*(AQ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AQ227))*(AR$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AR227))*(AS$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AS227))*(AT$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AT227))*(AU$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AU227))*(AV$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AV227))*(AW$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AW227))*(AX$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AX227))*(AY$2<=$H733)","v":1}]
[null,null,null,{"$f":"D708","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!M32","v":"Percent Subject ot Property Tax"}]
[null,null,{"$f":"C737+1","v":1},{"$f":"INDEX(D$55:D$79,$C738,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C738,1)","v":"Capital"},4,null,null,{"$f":"Input!M33","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O174:O174,N(OFFSET($O709:O709,0,MAX(COLUMN($O709:O709))-COLUMN($O709:O709),1,1)))*$I738*Input!S$103","v":90048855.194113508},{"$f":"SUMPRODUCT($O174:P174,N(OFFSET($O709:P709,0,MAX(COLUMN($O709:P709))-COLUMN($O709:P709),1,1)))*$I738*Input!T$103","v":86473676.453402117},{"$f":"SUMPRODUCT($O174:Q174,N(OFFSET($O709:Q709,0,MAX(COLUMN($O709:Q709))-COLUMN($O709:Q709),1,1)))*$I738*Input!U$103","v":0},{"$f":"SUMPRODUCT($O174:R174,N(OFFSET($O709:R709,0,MAX(COLUMN($O709:R709))-COLUMN($O709:R709),1,1)))*$I738*Input!V$103","v":0},{"$f":"SUMPRODUCT($O174:S174,N(OFFSET($O709:S709,0,MAX(COLUMN($O709:S709))-COLUMN($O709:S709),1,1)))*$I738*Input!W$103","v":0},{"$f":"SUMPRODUCT($O174:T174,N(OFFSET($O709:T709,0,MAX(COLUMN($O709:T709))-COLUMN($O709:T709),1,1)))*$I738*Input!X$103","v":0},{"$f":"SUMPRODUCT($O174:U174,N(OFFSET($O709:U709,0,MAX(COLUMN($O709:U709))-COLUMN($O709:U709),1,1)))*$I738*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O174:V174,N(OFFSET($O709:V709,0,MAX(COLUMN($O709:V709))-COLUMN($O709:V709),1,1)))*$I738*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O174:W174,N(OFFSET($O709:W709,0,MAX(COLUMN($O709:W709))-COLUMN($O709:W709),1,1)))*$I738*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O174:X174,N(OFFSET($O709:X709,0,MAX(COLUMN($O709:X709))-COLUMN($O709:X709),1,1)))*$I738*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O174:Y174,N(OFFSET($O709:Y709,0,MAX(COLUMN($O709:Y709))-COLUMN($O709:Y709),1,1)))*$I738*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O174:Z174,N(OFFSET($O709:Z709,0,MAX(COLUMN($O709:Z709))-COLUMN($O709:Z709),1,1)))*$I738*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O174:AA174,N(OFFSET($O709:AA709,0,MAX(COLUMN($O709:AA709))-COLUMN($O709:AA709),1,1)))*$I738*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O174:AB174,N(OFFSET($O709:AB709,0,MAX(COLUMN($O709:AB709))-COLUMN($O709:AB709),1,1)))*$I738*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O174:AC174,N(OFFSET($O709:AC709,0,MAX(COLUMN($O709:AC709))-COLUMN($O709:AC709),1,1)))*$I738*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O174:AD174,N(OFFSET($O709:AD709,0,MAX(COLUMN($O709:AD709))-COLUMN($O709:AD709),1,1)))*$I738*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O174:AE174,N(OFFSET($O709:AE709,0,MAX(COLUMN($O709:AE709))-COLUMN($O709:AE709),1,1)))*$I738*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O174:AF174,N(OFFSET($O709:AF709,0,MAX(COLUMN($O709:AF709))-COLUMN($O709:AF709),1,1)))*$I738*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O174:AG174,N(OFFSET($O709:AG709,0,MAX(COLUMN($O709:AG709))-COLUMN($O709:AG709),1,1)))*$I738*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O174:AH174,N(OFFSET($O709:AH709,0,MAX(COLUMN($O709:AH709))-COLUMN($O709:AH709),1,1)))*$I738*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O174:AI174,N(OFFSET($O709:AI709,0,MAX(COLUMN($O709:AI709))-COLUMN($O709:AI709),1,1)))*$I738*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O174:AJ174,N(OFFSET($O709:AJ709,0,MAX(COLUMN($O709:AJ709))-COLUMN($O709:AJ709),1,1)))*$I738*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O174:AK174,N(OFFSET($O709:AK709,0,MAX(COLUMN($O709:AK709))-COLUMN($O709:AK709),1,1)))*$I738*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O174:AL174,N(OFFSET($O709:AL709,0,MAX(COLUMN($O709:AL709))-COLUMN($O709:AL709),1,1)))*$I738*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O174:AM174,N(OFFSET($O709:AM709,0,MAX(COLUMN($O709:AM709))-COLUMN($O709:AM709),1,1)))*$I738*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O174:AN174,N(OFFSET($O709:AN709,0,MAX(COLUMN($O709:AN709))-COLUMN($O709:AN709),1,1)))*$I738*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O174:AO174,N(OFFSET($O709:AO709,0,MAX(COLUMN($O709:AO709))-COLUMN($O709:AO709),1,1)))*$I738*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O174:AP174,N(OFFSET($O709:AP709,0,MAX(COLUMN($O709:AP709))-COLUMN($O709:AP709),1,1)))*$I738*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O174:AQ174,N(OFFSET($O709:AQ709,0,MAX(COLUMN($O709:AQ709))-COLUMN($O709:AQ709),1,1)))*$I738*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O174:AR174,N(OFFSET($O709:AR709,0,MAX(COLUMN($O709:AR709))-COLUMN($O709:AR709),1,1)))*$I738*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O174:AS174,N(OFFSET($O709:AS709,0,MAX(COLUMN($O709:AS709))-COLUMN($O709:AS709),1,1)))*$I738*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O174:AT174,N(OFFSET($O709:AT709,0,MAX(COLUMN($O709:AT709))-COLUMN($O709:AT709),1,1)))*$I738*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O174:AU174,N(OFFSET($O709:AU709,0,MAX(COLUMN($O709:AU709))-COLUMN($O709:AU709),1,1)))*$I738*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O174:AV174,N(OFFSET($O709:AV709,0,MAX(COLUMN($O709:AV709))-COLUMN($O709:AV709),1,1)))*$I738*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O174:AW174,N(OFFSET($O709:AW709,0,MAX(COLUMN($O709:AW709))-COLUMN($O709:AW709),1,1)))*$I738*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O174:AX174,N(OFFSET($O709:AX709,0,MAX(COLUMN($O709:AX709))-COLUMN($O709:AX709),1,1)))*$I738*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O174:AY174,N(OFFSET($O709:AY709,0,MAX(COLUMN($O709:AY709))-COLUMN($O709:AY709),1,1)))*$I738*Input!BC$103","v":0}]
[null,null,{"$f":"C738+1","v":2},{"$f":"INDEX(D$55:D$79,$C739,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,{"$f":"Input!M34","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O175:O175,N(OFFSET($O710:O710,0,MAX(COLUMN($O710:O710))-COLUMN($O710:O710),1,1)))*$I739*Input!S$103","v":14528536.935744729},{"$f":"SUMPRODUCT($O175:P175,N(OFFSET($O710:P710,0,MAX(COLUMN($O710:P710))-COLUMN($O710:P710),1,1)))*$I739*Input!T$103","v":13951715.428415783},{"$f":"SUMPRODUCT($O175:Q175,N(OFFSET($O710:Q710,0,MAX(COLUMN($O710:Q710))-COLUMN($O710:Q710),1,1)))*$I739*Input!U$103","v":0},{"$f":"SUMPRODUCT($O175:R175,N(OFFSET($O710:R710,0,MAX(COLUMN($O710:R710))-COLUMN($O710:R710),1,1)))*$I739*Input!V$103","v":0},{"$f":"SUMPRODUCT($O175:S175,N(OFFSET($O710:S710,0,MAX(COLUMN($O710:S710))-COLUMN($O710:S710),1,1)))*$I739*Input!W$103","v":0},{"$f":"SUMPRODUCT($O175:T175,N(OFFSET($O710:T710,0,MAX(COLUMN($O710:T710))-COLUMN($O710:T710),1,1)))*$I739*Input!X$103","v":0},{"$f":"SUMPRODUCT($O175:U175,N(OFFSET($O710:U710,0,MAX(COLUMN($O710:U710))-COLUMN($O710:U710),1,1)))*$I739*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O175:V175,N(OFFSET($O710:V710,0,MAX(COLUMN($O710:V710))-COLUMN($O710:V710),1,1)))*$I739*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O175:W175,N(OFFSET($O710:W710,0,MAX(COLUMN($O710:W710))-COLUMN($O710:W710),1,1)))*$I739*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O175:X175,N(OFFSET($O710:X710,0,MAX(COLUMN($O710:X710))-COLUMN($O710:X710),1,1)))*$I739*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O175:Y175,N(OFFSET($O710:Y710,0,MAX(COLUMN($O710:Y710))-COLUMN($O710:Y710),1,1)))*$I739*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O175:Z175,N(OFFSET($O710:Z710,0,MAX(COLUMN($O710:Z710))-COLUMN($O710:Z710),1,1)))*$I739*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O175:AA175,N(OFFSET($O710:AA710,0,MAX(COLUMN($O710:AA710))-COLUMN($O710:AA710),1,1)))*$I739*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O175:AB175,N(OFFSET($O710:AB710,0,MAX(COLUMN($O710:AB710))-COLUMN($O710:AB710),1,1)))*$I739*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O175:AC175,N(OFFSET($O710:AC710,0,MAX(COLUMN($O710:AC710))-COLUMN($O710:AC710),1,1)))*$I739*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O175:AD175,N(OFFSET($O710:AD710,0,MAX(COLUMN($O710:AD710))-COLUMN($O710:AD710),1,1)))*$I739*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O175:AE175,N(OFFSET($O710:AE710,0,MAX(COLUMN($O710:AE710))-COLUMN($O710:AE710),1,1)))*$I739*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O175:AF175,N(OFFSET($O710:AF710,0,MAX(COLUMN($O710:AF710))-COLUMN($O710:AF710),1,1)))*$I739*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O175:AG175,N(OFFSET($O710:AG710,0,MAX(COLUMN($O710:AG710))-COLUMN($O710:AG710),1,1)))*$I739*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O175:AH175,N(OFFSET($O710:AH710,0,MAX(COLUMN($O710:AH710))-COLUMN($O710:AH710),1,1)))*$I739*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O175:AI175,N(OFFSET($O710:AI710,0,MAX(COLUMN($O710:AI710))-COLUMN($O710:AI710),1,1)))*$I739*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O175:AJ175,N(OFFSET($O710:AJ710,0,MAX(COLUMN($O710:AJ710))-COLUMN($O710:AJ710),1,1)))*$I739*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O175:AK175,N(OFFSET($O710:AK710,0,MAX(COLUMN($O710:AK710))-COLUMN($O710:AK710),1,1)))*$I739*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O175:AL175,N(OFFSET($O710:AL710,0,MAX(COLUMN($O710:AL710))-COLUMN($O710:AL710),1,1)))*$I739*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O175:AM175,N(OFFSET($O710:AM710,0,MAX(COLUMN($O710:AM710))-COLUMN($O710:AM710),1,1)))*$I739*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O175:AN175,N(OFFSET($O710:AN710,0,MAX(COLUMN($O710:AN710))-COLUMN($O710:AN710),1,1)))*$I739*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O175:AO175,N(OFFSET($O710:AO710,0,MAX(COLUMN($O710:AO710))-COLUMN($O710:AO710),1,1)))*$I739*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O175:AP175,N(OFFSET($O710:AP710,0,MAX(COLUMN($O710:AP710))-COLUMN($O710:AP710),1,1)))*$I739*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O175:AQ175,N(OFFSET($O710:AQ710,0,MAX(COLUMN($O710:AQ710))-COLUMN($O710:AQ710),1,1)))*$I739*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O175:AR175,N(OFFSET($O710:AR710,0,MAX(COLUMN($O710:AR710))-COLUMN($O710:AR710),1,1)))*$I739*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O175:AS175,N(OFFSET($O710:AS710,0,MAX(COLUMN($O710:AS710))-COLUMN($O710:AS710),1,1)))*$I739*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O175:AT175,N(OFFSET($O710:AT710,0,MAX(COLUMN($O710:AT710))-COLUMN($O710:AT710),1,1)))*$I739*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O175:AU175,N(OFFSET($O710:AU710,0,MAX(COLUMN($O710:AU710))-COLUMN($O710:AU710),1,1)))*$I739*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O175:AV175,N(OFFSET($O710:AV710,0,MAX(COLUMN($O710:AV710))-COLUMN($O710:AV710),1,1)))*$I739*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O175:AW175,N(OFFSET($O710:AW710,0,MAX(COLUMN($O710:AW710))-COLUMN($O710:AW710),1,1)))*$I739*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O175:AX175,N(OFFSET($O710:AX710,0,MAX(COLUMN($O710:AX710))-COLUMN($O710:AX710),1,1)))*$I739*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O175:AY175,N(OFFSET($O710:AY710,0,MAX(COLUMN($O710:AY710))-COLUMN($O710:AY710),1,1)))*$I739*Input!BC$103","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,{"$f":"Input!M35","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O176:O176,N(OFFSET($O711:O711,0,MAX(COLUMN($O711:O711))-COLUMN($O711:O711),1,1)))*$I740*Input!S$103","v":0},{"$f":"SUMPRODUCT($O176:P176,N(OFFSET($O711:P711,0,MAX(COLUMN($O711:P711))-COLUMN($O711:P711),1,1)))*$I740*Input!T$103","v":2257200},{"$f":"SUMPRODUCT($O176:Q176,N(OFFSET($O711:Q711,0,MAX(COLUMN($O711:Q711))-COLUMN($O711:Q711),1,1)))*$I740*Input!U$103","v":0},{"$f":"SUMPRODUCT($O176:R176,N(OFFSET($O711:R711,0,MAX(COLUMN($O711:R711))-COLUMN($O711:R711),1,1)))*$I740*Input!V$103","v":0},{"$f":"SUMPRODUCT($O176:S176,N(OFFSET($O711:S711,0,MAX(COLUMN($O711:S711))-COLUMN($O711:S711),1,1)))*$I740*Input!W$103","v":0},{"$f":"SUMPRODUCT($O176:T176,N(OFFSET($O711:T711,0,MAX(COLUMN($O711:T711))-COLUMN($O711:T711),1,1)))*$I740*Input!X$103","v":0},{"$f":"SUMPRODUCT($O176:U176,N(OFFSET($O711:U711,0,MAX(COLUMN($O711:U711))-COLUMN($O711:U711),1,1)))*$I740*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O176:V176,N(OFFSET($O711:V711,0,MAX(COLUMN($O711:V711))-COLUMN($O711:V711),1,1)))*$I740*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O176:W176,N(OFFSET($O711:W711,0,MAX(COLUMN($O711:W711))-COLUMN($O711:W711),1,1)))*$I740*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O176:X176,N(OFFSET($O711:X711,0,MAX(COLUMN($O711:X711))-COLUMN($O711:X711),1,1)))*$I740*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O176:Y176,N(OFFSET($O711:Y711,0,MAX(COLUMN($O711:Y711))-COLUMN($O711:Y711),1,1)))*$I740*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O176:Z176,N(OFFSET($O711:Z711,0,MAX(COLUMN($O711:Z711))-COLUMN($O711:Z711),1,1)))*$I740*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O176:AA176,N(OFFSET($O711:AA711,0,MAX(COLUMN($O711:AA711))-COLUMN($O711:AA711),1,1)))*$I740*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O176:AB176,N(OFFSET($O711:AB711,0,MAX(COLUMN($O711:AB711))-COLUMN($O711:AB711),1,1)))*$I740*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O176:AC176,N(OFFSET($O711:AC711,0,MAX(COLUMN($O711:AC711))-COLUMN($O711:AC711),1,1)))*$I740*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O176:AD176,N(OFFSET($O711:AD711,0,MAX(COLUMN($O711:AD711))-COLUMN($O711:AD711),1,1)))*$I740*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O176:AE176,N(OFFSET($O711:AE711,0,MAX(COLUMN($O711:AE711))-COLUMN($O711:AE711),1,1)))*$I740*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O176:AF176,N(OFFSET($O711:AF711,0,MAX(COLUMN($O711:AF711))-COLUMN($O711:AF711),1,1)))*$I740*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O176:AG176,N(OFFSET($O711:AG711,0,MAX(COLUMN($O711:AG711))-COLUMN($O711:AG711),1,1)))*$I740*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O176:AH176,N(OFFSET($O711:AH711,0,MAX(COLUMN($O711:AH711))-COLUMN($O711:AH711),1,1)))*$I740*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O176:AI176,N(OFFSET($O711:AI711,0,MAX(COLUMN($O711:AI711))-COLUMN($O711:AI711),1,1)))*$I740*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O176:AJ176,N(OFFSET($O711:AJ711,0,MAX(COLUMN($O711:AJ711))-COLUMN($O711:AJ711),1,1)))*$I740*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O176:AK176,N(OFFSET($O711:AK711,0,MAX(COLUMN($O711:AK711))-COLUMN($O711:AK711),1,1)))*$I740*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O176:AL176,N(OFFSET($O711:AL711,0,MAX(COLUMN($O711:AL711))-COLUMN($O711:AL711),1,1)))*$I740*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O176:AM176,N(OFFSET($O711:AM711,0,MAX(COLUMN($O711:AM711))-COLUMN($O711:AM711),1,1)))*$I740*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O176:AN176,N(OFFSET($O711:AN711,0,MAX(COLUMN($O711:AN711))-COLUMN($O711:AN711),1,1)))*$I740*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O176:AO176,N(OFFSET($O711:AO711,0,MAX(COLUMN($O711:AO711))-COLUMN($O711:AO711),1,1)))*$I740*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O176:AP176,N(OFFSET($O711:AP711,0,MAX(COLUMN($O711:AP711))-COLUMN($O711:AP711),1,1)))*$I740*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O176:AQ176,N(OFFSET($O711:AQ711,0,MAX(COLUMN($O711:AQ711))-COLUMN($O711:AQ711),1,1)))*$I740*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O176:AR176,N(OFFSET($O711:AR711,0,MAX(COLUMN($O711:AR711))-COLUMN($O711:AR711),1,1)))*$I740*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O176:AS176,N(OFFSET($O711:AS711,0,MAX(COLUMN($O711:AS711))-COLUMN($O711:AS711),1,1)))*$I740*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O176:AT176,N(OFFSET($O711:AT711,0,MAX(COLUMN($O711:AT711))-COLUMN($O711:AT711),1,1)))*$I740*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O176:AU176,N(OFFSET($O711:AU711,0,MAX(COLUMN($O711:AU711))-COLUMN($O711:AU711),1,1)))*$I740*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O176:AV176,N(OFFSET($O711:AV711,0,MAX(COLUMN($O711:AV711))-COLUMN($O711:AV711),1,1)))*$I740*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O176:AW176,N(OFFSET($O711:AW711,0,MAX(COLUMN($O711:AW711))-COLUMN($O711:AW711),1,1)))*$I740*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O176:AX176,N(OFFSET($O711:AX711,0,MAX(COLUMN($O711:AX711))-COLUMN($O711:AX711),1,1)))*$I740*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O176:AY176,N(OFFSET($O711:AY711,0,MAX(COLUMN($O711:AY711))-COLUMN($O711:AY711),1,1)))*$I740*Input!BC$103","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,{"$f":"Input!M36","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O177:O177,N(OFFSET($O712:O712,0,MAX(COLUMN($O712:O712))-COLUMN($O712:O712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:P177,N(OFFSET($O712:P712,0,MAX(COLUMN($O712:P712))-COLUMN($O712:P712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Q177,N(OFFSET($O712:Q712,0,MAX(COLUMN($O712:Q712))-COLUMN($O712:Q712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:R177,N(OFFSET($O712:R712,0,MAX(COLUMN($O712:R712))-COLUMN($O712:R712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:S177,N(OFFSET($O712:S712,0,MAX(COLUMN($O712:S712))-COLUMN($O712:S712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:T177,N(OFFSET($O712:T712,0,MAX(COLUMN($O712:T712))-COLUMN($O712:T712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:U177,N(OFFSET($O712:U712,0,MAX(COLUMN($O712:U712))-COLUMN($O712:U712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:V177,N(OFFSET($O712:V712,0,MAX(COLUMN($O712:V712))-COLUMN($O712:V712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:W177,N(OFFSET($O712:W712,0,MAX(COLUMN($O712:W712))-COLUMN($O712:W712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:X177,N(OFFSET($O712:X712,0,MAX(COLUMN($O712:X712))-COLUMN($O712:X712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Y177,N(OFFSET($O712:Y712,0,MAX(COLUMN($O712:Y712))-COLUMN($O712:Y712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Z177,N(OFFSET($O712:Z712,0,MAX(COLUMN($O712:Z712))-COLUMN($O712:Z712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AA177,N(OFFSET($O712:AA712,0,MAX(COLUMN($O712:AA712))-COLUMN($O712:AA712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AB177,N(OFFSET($O712:AB712,0,MAX(COLUMN($O712:AB712))-COLUMN($O712:AB712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AC177,N(OFFSET($O712:AC712,0,MAX(COLUMN($O712:AC712))-COLUMN($O712:AC712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AD177,N(OFFSET($O712:AD712,0,MAX(COLUMN($O712:AD712))-COLUMN($O712:AD712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AE177,N(OFFSET($O712:AE712,0,MAX(COLUMN($O712:AE712))-COLUMN($O712:AE712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AF177,N(OFFSET($O712:AF712,0,MAX(COLUMN($O712:AF712))-COLUMN($O712:AF712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AG177,N(OFFSET($O712:AG712,0,MAX(COLUMN($O712:AG712))-COLUMN($O712:AG712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AH177,N(OFFSET($O712:AH712,0,MAX(COLUMN($O712:AH712))-COLUMN($O712:AH712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AI177,N(OFFSET($O712:AI712,0,MAX(COLUMN($O712:AI712))-COLUMN($O712:AI712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AJ177,N(OFFSET($O712:AJ712,0,MAX(COLUMN($O712:AJ712))-COLUMN($O712:AJ712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AK177,N(OFFSET($O712:AK712,0,MAX(COLUMN($O712:AK712))-COLUMN($O712:AK712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AL177,N(OFFSET($O712:AL712,0,MAX(COLUMN($O712:AL712))-COLUMN($O712:AL712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AM177,N(OFFSET($O712:AM712,0,MAX(COLUMN($O712:AM712))-COLUMN($O712:AM712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AN177,N(OFFSET($O712:AN712,0,MAX(COLUMN($O712:AN712))-COLUMN($O712:AN712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AO177,N(OFFSET($O712:AO712,0,MAX(COLUMN($O712:AO712))-COLUMN($O712:AO712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AP177,N(OFFSET($O712:AP712,0,MAX(COLUMN($O712:AP712))-COLUMN($O712:AP712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AQ177,N(OFFSET($O712:AQ712,0,MAX(COLUMN($O712:AQ712))-COLUMN($O712:AQ712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AR177,N(OFFSET($O712:AR712,0,MAX(COLUMN($O712:AR712))-COLUMN($O712:AR712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AS177,N(OFFSET($O712:AS712,0,MAX(COLUMN($O712:AS712))-COLUMN($O712:AS712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AT177,N(OFFSET($O712:AT712,0,MAX(COLUMN($O712:AT712))-COLUMN($O712:AT712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AU177,N(OFFSET($O712:AU712,0,MAX(COLUMN($O712:AU712))-COLUMN($O712:AU712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AV177,N(OFFSET($O712:AV712,0,MAX(COLUMN($O712:AV712))-COLUMN($O712:AV712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AW177,N(OFFSET($O712:AW712,0,MAX(COLUMN($O712:AW712))-COLUMN($O712:AW712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AX177,N(OFFSET($O712:AX712,0,MAX(COLUMN($O712:AX712))-COLUMN($O712:AX712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AY177,N(OFFSET($O712:AY712,0,MAX(COLUMN($O712:AY712))-COLUMN($O712:AY712),1,1)))*$I741","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,{"$f":"Input!M37","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O713:O713,0,MAX(COLUMN($O713:O713))-COLUMN($O713:O713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O713:P713,0,MAX(COLUMN($O713:P713))-COLUMN($O713:P713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O713:Q713,0,MAX(COLUMN($O713:Q713))-COLUMN($O713:Q713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O713:R713,0,MAX(COLUMN($O713:R713))-COLUMN($O713:R713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O713:S713,0,MAX(COLUMN($O713:S713))-COLUMN($O713:S713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O713:T713,0,MAX(COLUMN($O713:T713))-COLUMN($O713:T713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O713:U713,0,MAX(COLUMN($O713:U713))-COLUMN($O713:U713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O713:V713,0,MAX(COLUMN($O713:V713))-COLUMN($O713:V713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O713:W713,0,MAX(COLUMN($O713:W713))-COLUMN($O713:W713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O713:X713,0,MAX(COLUMN($O713:X713))-COLUMN($O713:X713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O713:Y713,0,MAX(COLUMN($O713:Y713))-COLUMN($O713:Y713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O713:Z713,0,MAX(COLUMN($O713:Z713))-COLUMN($O713:Z713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O713:AA713,0,MAX(COLUMN($O713:AA713))-COLUMN($O713:AA713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O713:AB713,0,MAX(COLUMN($O713:AB713))-COLUMN($O713:AB713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O713:AC713,0,MAX(COLUMN($O713:AC713))-COLUMN($O713:AC713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O713:AD713,0,MAX(COLUMN($O713:AD713))-COLUMN($O713:AD713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O713:AE713,0,MAX(COLUMN($O713:AE713))-COLUMN($O713:AE713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O713:AF713,0,MAX(COLUMN($O713:AF713))-COLUMN($O713:AF713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O713:AG713,0,MAX(COLUMN($O713:AG713))-COLUMN($O713:AG713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O713:AH713,0,MAX(COLUMN($O713:AH713))-COLUMN($O713:AH713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O713:AI713,0,MAX(COLUMN($O713:AI713))-COLUMN($O713:AI713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O713:AJ713,0,MAX(COLUMN($O713:AJ713))-COLUMN($O713:AJ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O713:AK713,0,MAX(COLUMN($O713:AK713))-COLUMN($O713:AK713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O713:AL713,0,MAX(COLUMN($O713:AL713))-COLUMN($O713:AL713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O713:AM713,0,MAX(COLUMN($O713:AM713))-COLUMN($O713:AM713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O713:AN713,0,MAX(COLUMN($O713:AN713))-COLUMN($O713:AN713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O713:AO713,0,MAX(COLUMN($O713:AO713))-COLUMN($O713:AO713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O713:AP713,0,MAX(COLUMN($O713:AP713))-COLUMN($O713:AP713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O713:AQ713,0,MAX(COLUMN($O713:AQ713))-COLUMN($O713:AQ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O713:AR713,0,MAX(COLUMN($O713:AR713))-COLUMN($O713:AR713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O713:AS713,0,MAX(COLUMN($O713:AS713))-COLUMN($O713:AS713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O713:AT713,0,MAX(COLUMN($O713:AT713))-COLUMN($O713:AT713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O713:AU713,0,MAX(COLUMN($O713:AU713))-COLUMN($O713:AU713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O713:AV713,0,MAX(COLUMN($O713:AV713))-COLUMN($O713:AV713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O713:AW713,0,MAX(COLUMN($O713:AW713))-COLUMN($O713:AW713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O713:AX713,0,MAX(COLUMN($O713:AX713))-COLUMN($O713:AX713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O713:AY713,0,MAX(COLUMN($O713:AY713))-COLUMN($O713:AY713),1,1)))*$I742","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,{"$f":"Input!M38","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O714:O714,0,MAX(COLUMN($O714:O714))-COLUMN($O714:O714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O714:P714,0,MAX(COLUMN($O714:P714))-COLUMN($O714:P714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O714:Q714,0,MAX(COLUMN($O714:Q714))-COLUMN($O714:Q714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O714:R714,0,MAX(COLUMN($O714:R714))-COLUMN($O714:R714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O714:S714,0,MAX(COLUMN($O714:S714))-COLUMN($O714:S714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O714:T714,0,MAX(COLUMN($O714:T714))-COLUMN($O714:T714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O714:U714,0,MAX(COLUMN($O714:U714))-COLUMN($O714:U714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O714:V714,0,MAX(COLUMN($O714:V714))-COLUMN($O714:V714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O714:W714,0,MAX(COLUMN($O714:W714))-COLUMN($O714:W714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O714:X714,0,MAX(COLUMN($O714:X714))-COLUMN($O714:X714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O714:Y714,0,MAX(COLUMN($O714:Y714))-COLUMN($O714:Y714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O714:Z714,0,MAX(COLUMN($O714:Z714))-COLUMN($O714:Z714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O714:AA714,0,MAX(COLUMN($O714:AA714))-COLUMN($O714:AA714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O714:AB714,0,MAX(COLUMN($O714:AB714))-COLUMN($O714:AB714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O714:AC714,0,MAX(COLUMN($O714:AC714))-COLUMN($O714:AC714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O714:AD714,0,MAX(COLUMN($O714:AD714))-COLUMN($O714:AD714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O714:AE714,0,MAX(COLUMN($O714:AE714))-COLUMN($O714:AE714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O714:AF714,0,MAX(COLUMN($O714:AF714))-COLUMN($O714:AF714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O714:AG714,0,MAX(COLUMN($O714:AG714))-COLUMN($O714:AG714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O714:AH714,0,MAX(COLUMN($O714:AH714))-COLUMN($O714:AH714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O714:AI714,0,MAX(COLUMN($O714:AI714))-COLUMN($O714:AI714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O714:AJ714,0,MAX(COLUMN($O714:AJ714))-COLUMN($O714:AJ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O714:AK714,0,MAX(COLUMN($O714:AK714))-COLUMN($O714:AK714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O714:AL714,0,MAX(COLUMN($O714:AL714))-COLUMN($O714:AL714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O714:AM714,0,MAX(COLUMN($O714:AM714))-COLUMN($O714:AM714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O714:AN714,0,MAX(COLUMN($O714:AN714))-COLUMN($O714:AN714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O714:AO714,0,MAX(COLUMN($O714:AO714))-COLUMN($O714:AO714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O714:AP714,0,MAX(COLUMN($O714:AP714))-COLUMN($O714:AP714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O714:AQ714,0,MAX(COLUMN($O714:AQ714))-COLUMN($O714:AQ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O714:AR714,0,MAX(COLUMN($O714:AR714))-COLUMN($O714:AR714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O714:AS714,0,MAX(COLUMN($O714:AS714))-COLUMN($O714:AS714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O714:AT714,0,MAX(COLUMN($O714:AT714))-COLUMN($O714:AT714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O714:AU714,0,MAX(COLUMN($O714:AU714))-COLUMN($O714:AU714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O714:AV714,0,MAX(COLUMN($O714:AV714))-COLUMN($O714:AV714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O714:AW714,0,MAX(COLUMN($O714:AW714))-COLUMN($O714:AW714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O714:AX714,0,MAX(COLUMN($O714:AX714))-COLUMN($O714:AX714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O714:AY714,0,MAX(COLUMN($O714:AY714))-COLUMN($O714:AY714),1,1)))*$I743","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M39","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O715:O715,0,MAX(COLUMN($O715:O715))-COLUMN($O715:O715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O715:P715,0,MAX(COLUMN($O715:P715))-COLUMN($O715:P715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O715:Q715,0,MAX(COLUMN($O715:Q715))-COLUMN($O715:Q715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O715:R715,0,MAX(COLUMN($O715:R715))-COLUMN($O715:R715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O715:S715,0,MAX(COLUMN($O715:S715))-COLUMN($O715:S715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O715:T715,0,MAX(COLUMN($O715:T715))-COLUMN($O715:T715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O715:U715,0,MAX(COLUMN($O715:U715))-COLUMN($O715:U715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O715:V715,0,MAX(COLUMN($O715:V715))-COLUMN($O715:V715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O715:W715,0,MAX(COLUMN($O715:W715))-COLUMN($O715:W715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O715:X715,0,MAX(COLUMN($O715:X715))-COLUMN($O715:X715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O715:Y715,0,MAX(COLUMN($O715:Y715))-COLUMN($O715:Y715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O715:Z715,0,MAX(COLUMN($O715:Z715))-COLUMN($O715:Z715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O715:AA715,0,MAX(COLUMN($O715:AA715))-COLUMN($O715:AA715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O715:AB715,0,MAX(COLUMN($O715:AB715))-COLUMN($O715:AB715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O715:AC715,0,MAX(COLUMN($O715:AC715))-COLUMN($O715:AC715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O715:AD715,0,MAX(COLUMN($O715:AD715))-COLUMN($O715:AD715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O715:AE715,0,MAX(COLUMN($O715:AE715))-COLUMN($O715:AE715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O715:AF715,0,MAX(COLUMN($O715:AF715))-COLUMN($O715:AF715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O715:AG715,0,MAX(COLUMN($O715:AG715))-COLUMN($O715:AG715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O715:AH715,0,MAX(COLUMN($O715:AH715))-COLUMN($O715:AH715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O715:AI715,0,MAX(COLUMN($O715:AI715))-COLUMN($O715:AI715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O715:AJ715,0,MAX(COLUMN($O715:AJ715))-COLUMN($O715:AJ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O715:AK715,0,MAX(COLUMN($O715:AK715))-COLUMN($O715:AK715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O715:AL715,0,MAX(COLUMN($O715:AL715))-COLUMN($O715:AL715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O715:AM715,0,MAX(COLUMN($O715:AM715))-COLUMN($O715:AM715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O715:AN715,0,MAX(COLUMN($O715:AN715))-COLUMN($O715:AN715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O715:AO715,0,MAX(COLUMN($O715:AO715))-COLUMN($O715:AO715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O715:AP715,0,MAX(COLUMN($O715:AP715))-COLUMN($O715:AP715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O715:AQ715,0,MAX(COLUMN($O715:AQ715))-COLUMN($O715:AQ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O715:AR715,0,MAX(COLUMN($O715:AR715))-COLUMN($O715:AR715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O715:AS715,0,MAX(COLUMN($O715:AS715))-COLUMN($O715:AS715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O715:AT715,0,MAX(COLUMN($O715:AT715))-COLUMN($O715:AT715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O715:AU715,0,MAX(COLUMN($O715:AU715))-COLUMN($O715:AU715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O715:AV715,0,MAX(COLUMN($O715:AV715))-COLUMN($O715:AV715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O715:AW715,0,MAX(COLUMN($O715:AW715))-COLUMN($O715:AW715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O715:AX715,0,MAX(COLUMN($O715:AX715))-COLUMN($O715:AX715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O715:AY715,0,MAX(COLUMN($O715:AY715))-COLUMN($O715:AY715),1,1)))*$I744","v":0}]
[null,null,8,0,"Operating Expense",2,null,null,{"$f":"Input!M40","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O716:O716,0,MAX(COLUMN($O716:O716))-COLUMN($O716:O716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O716:P716,0,MAX(COLUMN($O716:P716))-COLUMN($O716:P716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O716:Q716,0,MAX(COLUMN($O716:Q716))-COLUMN($O716:Q716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O716:R716,0,MAX(COLUMN($O716:R716))-COLUMN($O716:R716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O716:S716,0,MAX(COLUMN($O716:S716))-COLUMN($O716:S716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O716:T716,0,MAX(COLUMN($O716:T716))-COLUMN($O716:T716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O716:U716,0,MAX(COLUMN($O716:U716))-COLUMN($O716:U716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O716:V716,0,MAX(COLUMN($O716:V716))-COLUMN($O716:V716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O716:W716,0,MAX(COLUMN($O716:W716))-COLUMN($O716:W716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O716:X716,0,MAX(COLUMN($O716:X716))-COLUMN($O716:X716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O716:Y716,0,MAX(COLUMN($O716:Y716))-COLUMN($O716:Y716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O716:Z716,0,MAX(COLUMN($O716:Z716))-COLUMN($O716:Z716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O716:AA716,0,MAX(COLUMN($O716:AA716))-COLUMN($O716:AA716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O716:AB716,0,MAX(COLUMN($O716:AB716))-COLUMN($O716:AB716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O716:AC716,0,MAX(COLUMN($O716:AC716))-COLUMN($O716:AC716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O716:AD716,0,MAX(COLUMN($O716:AD716))-COLUMN($O716:AD716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O716:AE716,0,MAX(COLUMN($O716:AE716))-COLUMN($O716:AE716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O716:AF716,0,MAX(COLUMN($O716:AF716))-COLUMN($O716:AF716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O716:AG716,0,MAX(COLUMN($O716:AG716))-COLUMN($O716:AG716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O716:AH716,0,MAX(COLUMN($O716:AH716))-COLUMN($O716:AH716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O716:AI716,0,MAX(COLUMN($O716:AI716))-COLUMN($O716:AI716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O716:AJ716,0,MAX(COLUMN($O716:AJ716))-COLUMN($O716:AJ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O716:AK716,0,MAX(COLUMN($O716:AK716))-COLUMN($O716:AK716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O716:AL716,0,MAX(COLUMN($O716:AL716))-COLUMN($O716:AL716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O716:AM716,0,MAX(COLUMN($O716:AM716))-COLUMN($O716:AM716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O716:AN716,0,MAX(COLUMN($O716:AN716))-COLUMN($O716:AN716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O716:AO716,0,MAX(COLUMN($O716:AO716))-COLUMN($O716:AO716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O716:AP716,0,MAX(COLUMN($O716:AP716))-COLUMN($O716:AP716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O716:AQ716,0,MAX(COLUMN($O716:AQ716))-COLUMN($O716:AQ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O716:AR716,0,MAX(COLUMN($O716:AR716))-COLUMN($O716:AR716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O716:AS716,0,MAX(COLUMN($O716:AS716))-COLUMN($O716:AS716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O716:AT716,0,MAX(COLUMN($O716:AT716))-COLUMN($O716:AT716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O716:AU716,0,MAX(COLUMN($O716:AU716))-COLUMN($O716:AU716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O716:AV716,0,MAX(COLUMN($O716:AV716))-COLUMN($O716:AV716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O716:AW716,0,MAX(COLUMN($O716:AW716))-COLUMN($O716:AW716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O716:AX716,0,MAX(COLUMN($O716:AX716))-COLUMN($O716:AX716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O716:AY716,0,MAX(COLUMN($O716:AY716))-COLUMN($O716:AY716),1,1)))*$I745","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,{"$f":"Input!M41","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O717:O717,0,MAX(COLUMN($O717:O717))-COLUMN($O717:O717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O717:P717,0,MAX(COLUMN($O717:P717))-COLUMN($O717:P717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O717:Q717,0,MAX(COLUMN($O717:Q717))-COLUMN($O717:Q717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O717:R717,0,MAX(COLUMN($O717:R717))-COLUMN($O717:R717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O717:S717,0,MAX(COLUMN($O717:S717))-COLUMN($O717:S717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O717:T717,0,MAX(COLUMN($O717:T717))-COLUMN($O717:T717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O717:U717,0,MAX(COLUMN($O717:U717))-COLUMN($O717:U717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O717:V717,0,MAX(COLUMN($O717:V717))-COLUMN($O717:V717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O717:W717,0,MAX(COLUMN($O717:W717))-COLUMN($O717:W717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O717:X717,0,MAX(COLUMN($O717:X717))-COLUMN($O717:X717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O717:Y717,0,MAX(COLUMN($O717:Y717))-COLUMN($O717:Y717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O717:Z717,0,MAX(COLUMN($O717:Z717))-COLUMN($O717:Z717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O717:AA717,0,MAX(COLUMN($O717:AA717))-COLUMN($O717:AA717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O717:AB717,0,MAX(COLUMN($O717:AB717))-COLUMN($O717:AB717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O717:AC717,0,MAX(COLUMN($O717:AC717))-COLUMN($O717:AC717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O717:AD717,0,MAX(COLUMN($O717:AD717))-COLUMN($O717:AD717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O717:AE717,0,MAX(COLUMN($O717:AE717))-COLUMN($O717:AE717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O717:AF717,0,MAX(COLUMN($O717:AF717))-COLUMN($O717:AF717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O717:AG717,0,MAX(COLUMN($O717:AG717))-COLUMN($O717:AG717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O717:AH717,0,MAX(COLUMN($O717:AH717))-COLUMN($O717:AH717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O717:AI717,0,MAX(COLUMN($O717:AI717))-COLUMN($O717:AI717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O717:AJ717,0,MAX(COLUMN($O717:AJ717))-COLUMN($O717:AJ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O717:AK717,0,MAX(COLUMN($O717:AK717))-COLUMN($O717:AK717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O717:AL717,0,MAX(COLUMN($O717:AL717))-COLUMN($O717:AL717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O717:AM717,0,MAX(COLUMN($O717:AM717))-COLUMN($O717:AM717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O717:AN717,0,MAX(COLUMN($O717:AN717))-COLUMN($O717:AN717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O717:AO717,0,MAX(COLUMN($O717:AO717))-COLUMN($O717:AO717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O717:AP717,0,MAX(COLUMN($O717:AP717))-COLUMN($O717:AP717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O717:AQ717,0,MAX(COLUMN($O717:AQ717))-COLUMN($O717:AQ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O717:AR717,0,MAX(COLUMN($O717:AR717))-COLUMN($O717:AR717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O717:AS717,0,MAX(COLUMN($O717:AS717))-COLUMN($O717:AS717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O717:AT717,0,MAX(COLUMN($O717:AT717))-COLUMN($O717:AT717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O717:AU717,0,MAX(COLUMN($O717:AU717))-COLUMN($O717:AU717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O717:AV717,0,MAX(COLUMN($O717:AV717))-COLUMN($O717:AV717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O717:AW717,0,MAX(COLUMN($O717:AW717))-COLUMN($O717:AW717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O717:AX717,0,MAX(COLUMN($O717:AX717))-COLUMN($O717:AX717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O717:AY717,0,MAX(COLUMN($O717:AY717))-COLUMN($O717:AY717),1,1)))*$I746","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,{"$f":"Input!M42","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O718:O718,0,MAX(COLUMN($O718:O718))-COLUMN($O718:O718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O718:P718,0,MAX(COLUMN($O718:P718))-COLUMN($O718:P718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O718:Q718,0,MAX(COLUMN($O718:Q718))-COLUMN($O718:Q718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O718:R718,0,MAX(COLUMN($O718:R718))-COLUMN($O718:R718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O718:S718,0,MAX(COLUMN($O718:S718))-COLUMN($O718:S718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O718:T718,0,MAX(COLUMN($O718:T718))-COLUMN($O718:T718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O718:U718,0,MAX(COLUMN($O718:U718))-COLUMN($O718:U718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O718:V718,0,MAX(COLUMN($O718:V718))-COLUMN($O718:V718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O718:W718,0,MAX(COLUMN($O718:W718))-COLUMN($O718:W718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O718:X718,0,MAX(COLUMN($O718:X718))-COLUMN($O718:X718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O718:Y718,0,MAX(COLUMN($O718:Y718))-COLUMN($O718:Y718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O718:Z718,0,MAX(COLUMN($O718:Z718))-COLUMN($O718:Z718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O718:AA718,0,MAX(COLUMN($O718:AA718))-COLUMN($O718:AA718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O718:AB718,0,MAX(COLUMN($O718:AB718))-COLUMN($O718:AB718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O718:AC718,0,MAX(COLUMN($O718:AC718))-COLUMN($O718:AC718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O718:AD718,0,MAX(COLUMN($O718:AD718))-COLUMN($O718:AD718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O718:AE718,0,MAX(COLUMN($O718:AE718))-COLUMN($O718:AE718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O718:AF718,0,MAX(COLUMN($O718:AF718))-COLUMN($O718:AF718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O718:AG718,0,MAX(COLUMN($O718:AG718))-COLUMN($O718:AG718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O718:AH718,0,MAX(COLUMN($O718:AH718))-COLUMN($O718:AH718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O718:AI718,0,MAX(COLUMN($O718:AI718))-COLUMN($O718:AI718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O718:AJ718,0,MAX(COLUMN($O718:AJ718))-COLUMN($O718:AJ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O718:AK718,0,MAX(COLUMN($O718:AK718))-COLUMN($O718:AK718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O718:AL718,0,MAX(COLUMN($O718:AL718))-COLUMN($O718:AL718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O718:AM718,0,MAX(COLUMN($O718:AM718))-COLUMN($O718:AM718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O718:AN718,0,MAX(COLUMN($O718:AN718))-COLUMN($O718:AN718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O718:AO718,0,MAX(COLUMN($O718:AO718))-COLUMN($O718:AO718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O718:AP718,0,MAX(COLUMN($O718:AP718))-COLUMN($O718:AP718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O718:AQ718,0,MAX(COLUMN($O718:AQ718))-COLUMN($O718:AQ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O718:AR718,0,MAX(COLUMN($O718:AR718))-COLUMN($O718:AR718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O718:AS718,0,MAX(COLUMN($O718:AS718))-COLUMN($O718:AS718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O718:AT718,0,MAX(COLUMN($O718:AT718))-COLUMN($O718:AT718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O718:AU718,0,MAX(COLUMN($O718:AU718))-COLUMN($O718:AU718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O718:AV718,0,MAX(COLUMN($O718:AV718))-COLUMN($O718:AV718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O718:AW718,0,MAX(COLUMN($O718:AW718))-COLUMN($O718:AW718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O718:AX718,0,MAX(COLUMN($O718:AX718))-COLUMN($O718:AX718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O718:AY718,0,MAX(COLUMN($O718:AY718))-COLUMN($O718:AY718),1,1)))*$I747","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,{"$f":"Input!M43","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O719:O719,0,MAX(COLUMN($O719:O719))-COLUMN($O719:O719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O719:P719,0,MAX(COLUMN($O719:P719))-COLUMN($O719:P719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O719:Q719,0,MAX(COLUMN($O719:Q719))-COLUMN($O719:Q719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O719:R719,0,MAX(COLUMN($O719:R719))-COLUMN($O719:R719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O719:S719,0,MAX(COLUMN($O719:S719))-COLUMN($O719:S719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O719:T719,0,MAX(COLUMN($O719:T719))-COLUMN($O719:T719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O719:U719,0,MAX(COLUMN($O719:U719))-COLUMN($O719:U719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O719:V719,0,MAX(COLUMN($O719:V719))-COLUMN($O719:V719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O719:W719,0,MAX(COLUMN($O719:W719))-COLUMN($O719:W719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O719:X719,0,MAX(COLUMN($O719:X719))-COLUMN($O719:X719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O719:Y719,0,MAX(COLUMN($O719:Y719))-COLUMN($O719:Y719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O719:Z719,0,MAX(COLUMN($O719:Z719))-COLUMN($O719:Z719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O719:AA719,0,MAX(COLUMN($O719:AA719))-COLUMN($O719:AA719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O719:AB719,0,MAX(COLUMN($O719:AB719))-COLUMN($O719:AB719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O719:AC719,0,MAX(COLUMN($O719:AC719))-COLUMN($O719:AC719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O719:AD719,0,MAX(COLUMN($O719:AD719))-COLUMN($O719:AD719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O719:AE719,0,MAX(COLUMN($O719:AE719))-COLUMN($O719:AE719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O719:AF719,0,MAX(COLUMN($O719:AF719))-COLUMN($O719:AF719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O719:AG719,0,MAX(COLUMN($O719:AG719))-COLUMN($O719:AG719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O719:AH719,0,MAX(COLUMN($O719:AH719))-COLUMN($O719:AH719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O719:AI719,0,MAX(COLUMN($O719:AI719))-COLUMN($O719:AI719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O719:AJ719,0,MAX(COLUMN($O719:AJ719))-COLUMN($O719:AJ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O719:AK719,0,MAX(COLUMN($O719:AK719))-COLUMN($O719:AK719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O719:AL719,0,MAX(COLUMN($O719:AL719))-COLUMN($O719:AL719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O719:AM719,0,MAX(COLUMN($O719:AM719))-COLUMN($O719:AM719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O719:AN719,0,MAX(COLUMN($O719:AN719))-COLUMN($O719:AN719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O719:AO719,0,MAX(COLUMN($O719:AO719))-COLUMN($O719:AO719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O719:AP719,0,MAX(COLUMN($O719:AP719))-COLUMN($O719:AP719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O719:AQ719,0,MAX(COLUMN($O719:AQ719))-COLUMN($O719:AQ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O719:AR719,0,MAX(COLUMN($O719:AR719))-COLUMN($O719:AR719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O719:AS719,0,MAX(COLUMN($O719:AS719))-COLUMN($O719:AS719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O719:AT719,0,MAX(COLUMN($O719:AT719))-COLUMN($O719:AT719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O719:AU719,0,MAX(COLUMN($O719:AU719))-COLUMN($O719:AU719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O719:AV719,0,MAX(COLUMN($O719:AV719))-COLUMN($O719:AV719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O719:AW719,0,MAX(COLUMN($O719:AW719))-COLUMN($O719:AW719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O719:AX719,0,MAX(COLUMN($O719:AX719))-COLUMN($O719:AX719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O719:AY719,0,MAX(COLUMN($O719:AY719))-COLUMN($O719:AY719),1,1)))*$I748","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,{"$f":"Input!M44","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O720:O720,0,MAX(COLUMN($O720:O720))-COLUMN($O720:O720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O720:P720,0,MAX(COLUMN($O720:P720))-COLUMN($O720:P720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O720:Q720,0,MAX(COLUMN($O720:Q720))-COLUMN($O720:Q720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O720:R720,0,MAX(COLUMN($O720:R720))-COLUMN($O720:R720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O720:S720,0,MAX(COLUMN($O720:S720))-COLUMN($O720:S720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O720:T720,0,MAX(COLUMN($O720:T720))-COLUMN($O720:T720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O720:U720,0,MAX(COLUMN($O720:U720))-COLUMN($O720:U720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O720:V720,0,MAX(COLUMN($O720:V720))-COLUMN($O720:V720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O720:W720,0,MAX(COLUMN($O720:W720))-COLUMN($O720:W720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O720:X720,0,MAX(COLUMN($O720:X720))-COLUMN($O720:X720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O720:Y720,0,MAX(COLUMN($O720:Y720))-COLUMN($O720:Y720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O720:Z720,0,MAX(COLUMN($O720:Z720))-COLUMN($O720:Z720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O720:AA720,0,MAX(COLUMN($O720:AA720))-COLUMN($O720:AA720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O720:AB720,0,MAX(COLUMN($O720:AB720))-COLUMN($O720:AB720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O720:AC720,0,MAX(COLUMN($O720:AC720))-COLUMN($O720:AC720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O720:AD720,0,MAX(COLUMN($O720:AD720))-COLUMN($O720:AD720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O720:AE720,0,MAX(COLUMN($O720:AE720))-COLUMN($O720:AE720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O720:AF720,0,MAX(COLUMN($O720:AF720))-COLUMN($O720:AF720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O720:AG720,0,MAX(COLUMN($O720:AG720))-COLUMN($O720:AG720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O720:AH720,0,MAX(COLUMN($O720:AH720))-COLUMN($O720:AH720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O720:AI720,0,MAX(COLUMN($O720:AI720))-COLUMN($O720:AI720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O720:AJ720,0,MAX(COLUMN($O720:AJ720))-COLUMN($O720:AJ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O720:AK720,0,MAX(COLUMN($O720:AK720))-COLUMN($O720:AK720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O720:AL720,0,MAX(COLUMN($O720:AL720))-COLUMN($O720:AL720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O720:AM720,0,MAX(COLUMN($O720:AM720))-COLUMN($O720:AM720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O720:AN720,0,MAX(COLUMN($O720:AN720))-COLUMN($O720:AN720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O720:AO720,0,MAX(COLUMN($O720:AO720))-COLUMN($O720:AO720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O720:AP720,0,MAX(COLUMN($O720:AP720))-COLUMN($O720:AP720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O720:AQ720,0,MAX(COLUMN($O720:AQ720))-COLUMN($O720:AQ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O720:AR720,0,MAX(COLUMN($O720:AR720))-COLUMN($O720:AR720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O720:AS720,0,MAX(COLUMN($O720:AS720))-COLUMN($O720:AS720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O720:AT720,0,MAX(COLUMN($O720:AT720))-COLUMN($O720:AT720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O720:AU720,0,MAX(COLUMN($O720:AU720))-COLUMN($O720:AU720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O720:AV720,0,MAX(COLUMN($O720:AV720))-COLUMN($O720:AV720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O720:AW720,0,MAX(COLUMN($O720:AW720))-COLUMN($O720:AW720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O720:AX720,0,MAX(COLUMN($O720:AX720))-COLUMN($O720:AX720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O720:AY720,0,MAX(COLUMN($O720:AY720))-COLUMN($O720:AY720),1,1)))*$I749","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,{"$f":"Input!M45","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O721:O721,0,MAX(COLUMN($O721:O721))-COLUMN($O721:O721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O721:P721,0,MAX(COLUMN($O721:P721))-COLUMN($O721:P721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O721:Q721,0,MAX(COLUMN($O721:Q721))-COLUMN($O721:Q721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O721:R721,0,MAX(COLUMN($O721:R721))-COLUMN($O721:R721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O721:S721,0,MAX(COLUMN($O721:S721))-COLUMN($O721:S721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O721:T721,0,MAX(COLUMN($O721:T721))-COLUMN($O721:T721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O721:U721,0,MAX(COLUMN($O721:U721))-COLUMN($O721:U721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O721:V721,0,MAX(COLUMN($O721:V721))-COLUMN($O721:V721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O721:W721,0,MAX(COLUMN($O721:W721))-COLUMN($O721:W721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O721:X721,0,MAX(COLUMN($O721:X721))-COLUMN($O721:X721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O721:Y721,0,MAX(COLUMN($O721:Y721))-COLUMN($O721:Y721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O721:Z721,0,MAX(COLUMN($O721:Z721))-COLUMN($O721:Z721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O721:AA721,0,MAX(COLUMN($O721:AA721))-COLUMN($O721:AA721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O721:AB721,0,MAX(COLUMN($O721:AB721))-COLUMN($O721:AB721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O721:AC721,0,MAX(COLUMN($O721:AC721))-COLUMN($O721:AC721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O721:AD721,0,MAX(COLUMN($O721:AD721))-COLUMN($O721:AD721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O721:AE721,0,MAX(COLUMN($O721:AE721))-COLUMN($O721:AE721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O721:AF721,0,MAX(COLUMN($O721:AF721))-COLUMN($O721:AF721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O721:AG721,0,MAX(COLUMN($O721:AG721))-COLUMN($O721:AG721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O721:AH721,0,MAX(COLUMN($O721:AH721))-COLUMN($O721:AH721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O721:AI721,0,MAX(COLUMN($O721:AI721))-COLUMN($O721:AI721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O721:AJ721,0,MAX(COLUMN($O721:AJ721))-COLUMN($O721:AJ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O721:AK721,0,MAX(COLUMN($O721:AK721))-COLUMN($O721:AK721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O721:AL721,0,MAX(COLUMN($O721:AL721))-COLUMN($O721:AL721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O721:AM721,0,MAX(COLUMN($O721:AM721))-COLUMN($O721:AM721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O721:AN721,0,MAX(COLUMN($O721:AN721))-COLUMN($O721:AN721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O721:AO721,0,MAX(COLUMN($O721:AO721))-COLUMN($O721:AO721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O721:AP721,0,MAX(COLUMN($O721:AP721))-COLUMN($O721:AP721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O721:AQ721,0,MAX(COLUMN($O721:AQ721))-COLUMN($O721:AQ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O721:AR721,0,MAX(COLUMN($O721:AR721))-COLUMN($O721:AR721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O721:AS721,0,MAX(COLUMN($O721:AS721))-COLUMN($O721:AS721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O721:AT721,0,MAX(COLUMN($O721:AT721))-COLUMN($O721:AT721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O721:AU721,0,MAX(COLUMN($O721:AU721))-COLUMN($O721:AU721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O721:AV721,0,MAX(COLUMN($O721:AV721))-COLUMN($O721:AV721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O721:AW721,0,MAX(COLUMN($O721:AW721))-COLUMN($O721:AW721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O721:AX721,0,MAX(COLUMN($O721:AX721))-COLUMN($O721:AX721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O721:AY721,0,MAX(COLUMN($O721:AY721))-COLUMN($O721:AY721),1,1)))*$I750","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M46","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O722:O722,0,MAX(COLUMN($O722:O722))-COLUMN($O722:O722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O722:P722,0,MAX(COLUMN($O722:P722))-COLUMN($O722:P722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O722:Q722,0,MAX(COLUMN($O722:Q722))-COLUMN($O722:Q722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O722:R722,0,MAX(COLUMN($O722:R722))-COLUMN($O722:R722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O722:S722,0,MAX(COLUMN($O722:S722))-COLUMN($O722:S722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O722:T722,0,MAX(COLUMN($O722:T722))-COLUMN($O722:T722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O722:U722,0,MAX(COLUMN($O722:U722))-COLUMN($O722:U722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O722:V722,0,MAX(COLUMN($O722:V722))-COLUMN($O722:V722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O722:W722,0,MAX(COLUMN($O722:W722))-COLUMN($O722:W722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O722:X722,0,MAX(COLUMN($O722:X722))-COLUMN($O722:X722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O722:Y722,0,MAX(COLUMN($O722:Y722))-COLUMN($O722:Y722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O722:Z722,0,MAX(COLUMN($O722:Z722))-COLUMN($O722:Z722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O722:AA722,0,MAX(COLUMN($O722:AA722))-COLUMN($O722:AA722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O722:AB722,0,MAX(COLUMN($O722:AB722))-COLUMN($O722:AB722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O722:AC722,0,MAX(COLUMN($O722:AC722))-COLUMN($O722:AC722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O722:AD722,0,MAX(COLUMN($O722:AD722))-COLUMN($O722:AD722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O722:AE722,0,MAX(COLUMN($O722:AE722))-COLUMN($O722:AE722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O722:AF722,0,MAX(COLUMN($O722:AF722))-COLUMN($O722:AF722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O722:AG722,0,MAX(COLUMN($O722:AG722))-COLUMN($O722:AG722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O722:AH722,0,MAX(COLUMN($O722:AH722))-COLUMN($O722:AH722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O722:AI722,0,MAX(COLUMN($O722:AI722))-COLUMN($O722:AI722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O722:AJ722,0,MAX(COLUMN($O722:AJ722))-COLUMN($O722:AJ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O722:AK722,0,MAX(COLUMN($O722:AK722))-COLUMN($O722:AK722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O722:AL722,0,MAX(COLUMN($O722:AL722))-COLUMN($O722:AL722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O722:AM722,0,MAX(COLUMN($O722:AM722))-COLUMN($O722:AM722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O722:AN722,0,MAX(COLUMN($O722:AN722))-COLUMN($O722:AN722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O722:AO722,0,MAX(COLUMN($O722:AO722))-COLUMN($O722:AO722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O722:AP722,0,MAX(COLUMN($O722:AP722))-COLUMN($O722:AP722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O722:AQ722,0,MAX(COLUMN($O722:AQ722))-COLUMN($O722:AQ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O722:AR722,0,MAX(COLUMN($O722:AR722))-COLUMN($O722:AR722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O722:AS722,0,MAX(COLUMN($O722:AS722))-COLUMN($O722:AS722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O722:AT722,0,MAX(COLUMN($O722:AT722))-COLUMN($O722:AT722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O722:AU722,0,MAX(COLUMN($O722:AU722))-COLUMN($O722:AU722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O722:AV722,0,MAX(COLUMN($O722:AV722))-COLUMN($O722:AV722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O722:AW722,0,MAX(COLUMN($O722:AW722))-COLUMN($O722:AW722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O722:AX722,0,MAX(COLUMN($O722:AX722))-COLUMN($O722:AX722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O722:AY722,0,MAX(COLUMN($O722:AY722))-COLUMN($O722:AY722),1,1)))*$I751","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,{"$f":"Input!M47","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O723:O723,0,MAX(COLUMN($O723:O723))-COLUMN($O723:O723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O723:P723,0,MAX(COLUMN($O723:P723))-COLUMN($O723:P723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O723:Q723,0,MAX(COLUMN($O723:Q723))-COLUMN($O723:Q723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O723:R723,0,MAX(COLUMN($O723:R723))-COLUMN($O723:R723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O723:S723,0,MAX(COLUMN($O723:S723))-COLUMN($O723:S723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O723:T723,0,MAX(COLUMN($O723:T723))-COLUMN($O723:T723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O723:U723,0,MAX(COLUMN($O723:U723))-COLUMN($O723:U723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O723:V723,0,MAX(COLUMN($O723:V723))-COLUMN($O723:V723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O723:W723,0,MAX(COLUMN($O723:W723))-COLUMN($O723:W723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O723:X723,0,MAX(COLUMN($O723:X723))-COLUMN($O723:X723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O723:Y723,0,MAX(COLUMN($O723:Y723))-COLUMN($O723:Y723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O723:Z723,0,MAX(COLUMN($O723:Z723))-COLUMN($O723:Z723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O723:AA723,0,MAX(COLUMN($O723:AA723))-COLUMN($O723:AA723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O723:AB723,0,MAX(COLUMN($O723:AB723))-COLUMN($O723:AB723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O723:AC723,0,MAX(COLUMN($O723:AC723))-COLUMN($O723:AC723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O723:AD723,0,MAX(COLUMN($O723:AD723))-COLUMN($O723:AD723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O723:AE723,0,MAX(COLUMN($O723:AE723))-COLUMN($O723:AE723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O723:AF723,0,MAX(COLUMN($O723:AF723))-COLUMN($O723:AF723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O723:AG723,0,MAX(COLUMN($O723:AG723))-COLUMN($O723:AG723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O723:AH723,0,MAX(COLUMN($O723:AH723))-COLUMN($O723:AH723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O723:AI723,0,MAX(COLUMN($O723:AI723))-COLUMN($O723:AI723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O723:AJ723,0,MAX(COLUMN($O723:AJ723))-COLUMN($O723:AJ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O723:AK723,0,MAX(COLUMN($O723:AK723))-COLUMN($O723:AK723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O723:AL723,0,MAX(COLUMN($O723:AL723))-COLUMN($O723:AL723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O723:AM723,0,MAX(COLUMN($O723:AM723))-COLUMN($O723:AM723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O723:AN723,0,MAX(COLUMN($O723:AN723))-COLUMN($O723:AN723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O723:AO723,0,MAX(COLUMN($O723:AO723))-COLUMN($O723:AO723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O723:AP723,0,MAX(COLUMN($O723:AP723))-COLUMN($O723:AP723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O723:AQ723,0,MAX(COLUMN($O723:AQ723))-COLUMN($O723:AQ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O723:AR723,0,MAX(COLUMN($O723:AR723))-COLUMN($O723:AR723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O723:AS723,0,MAX(COLUMN($O723:AS723))-COLUMN($O723:AS723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O723:AT723,0,MAX(COLUMN($O723:AT723))-COLUMN($O723:AT723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O723:AU723,0,MAX(COLUMN($O723:AU723))-COLUMN($O723:AU723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O723:AV723,0,MAX(COLUMN($O723:AV723))-COLUMN($O723:AV723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O723:AW723,0,MAX(COLUMN($O723:AW723))-COLUMN($O723:AW723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O723:AX723,0,MAX(COLUMN($O723:AX723))-COLUMN($O723:AX723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O723:AY723,0,MAX(COLUMN($O723:AY723))-COLUMN($O723:AY723),1,1)))*$I752","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,{"$f":"Input!M48","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O724:O724,0,MAX(COLUMN($O724:O724))-COLUMN($O724:O724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O724:P724,0,MAX(COLUMN($O724:P724))-COLUMN($O724:P724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O724:Q724,0,MAX(COLUMN($O724:Q724))-COLUMN($O724:Q724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O724:R724,0,MAX(COLUMN($O724:R724))-COLUMN($O724:R724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O724:S724,0,MAX(COLUMN($O724:S724))-COLUMN($O724:S724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O724:T724,0,MAX(COLUMN($O724:T724))-COLUMN($O724:T724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O724:U724,0,MAX(COLUMN($O724:U724))-COLUMN($O724:U724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O724:V724,0,MAX(COLUMN($O724:V724))-COLUMN($O724:V724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O724:W724,0,MAX(COLUMN($O724:W724))-COLUMN($O724:W724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O724:X724,0,MAX(COLUMN($O724:X724))-COLUMN($O724:X724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O724:Y724,0,MAX(COLUMN($O724:Y724))-COLUMN($O724:Y724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O724:Z724,0,MAX(COLUMN($O724:Z724))-COLUMN($O724:Z724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O724:AA724,0,MAX(COLUMN($O724:AA724))-COLUMN($O724:AA724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O724:AB724,0,MAX(COLUMN($O724:AB724))-COLUMN($O724:AB724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O724:AC724,0,MAX(COLUMN($O724:AC724))-COLUMN($O724:AC724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O724:AD724,0,MAX(COLUMN($O724:AD724))-COLUMN($O724:AD724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O724:AE724,0,MAX(COLUMN($O724:AE724))-COLUMN($O724:AE724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O724:AF724,0,MAX(COLUMN($O724:AF724))-COLUMN($O724:AF724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O724:AG724,0,MAX(COLUMN($O724:AG724))-COLUMN($O724:AG724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O724:AH724,0,MAX(COLUMN($O724:AH724))-COLUMN($O724:AH724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O724:AI724,0,MAX(COLUMN($O724:AI724))-COLUMN($O724:AI724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O724:AJ724,0,MAX(COLUMN($O724:AJ724))-COLUMN($O724:AJ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O724:AK724,0,MAX(COLUMN($O724:AK724))-COLUMN($O724:AK724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O724:AL724,0,MAX(COLUMN($O724:AL724))-COLUMN($O724:AL724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O724:AM724,0,MAX(COLUMN($O724:AM724))-COLUMN($O724:AM724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O724:AN724,0,MAX(COLUMN($O724:AN724))-COLUMN($O724:AN724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O724:AO724,0,MAX(COLUMN($O724:AO724))-COLUMN($O724:AO724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O724:AP724,0,MAX(COLUMN($O724:AP724))-COLUMN($O724:AP724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O724:AQ724,0,MAX(COLUMN($O724:AQ724))-COLUMN($O724:AQ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O724:AR724,0,MAX(COLUMN($O724:AR724))-COLUMN($O724:AR724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O724:AS724,0,MAX(COLUMN($O724:AS724))-COLUMN($O724:AS724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O724:AT724,0,MAX(COLUMN($O724:AT724))-COLUMN($O724:AT724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O724:AU724,0,MAX(COLUMN($O724:AU724))-COLUMN($O724:AU724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O724:AV724,0,MAX(COLUMN($O724:AV724))-COLUMN($O724:AV724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O724:AW724,0,MAX(COLUMN($O724:AW724))-COLUMN($O724:AW724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O724:AX724,0,MAX(COLUMN($O724:AX724))-COLUMN($O724:AX724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O724:AY724,0,MAX(COLUMN($O724:AY724))-COLUMN($O724:AY724),1,1)))*$I753","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,{"$f":"Input!M49","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O725:O725,0,MAX(COLUMN($O725:O725))-COLUMN($O725:O725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O725:P725,0,MAX(COLUMN($O725:P725))-COLUMN($O725:P725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O725:Q725,0,MAX(COLUMN($O725:Q725))-COLUMN($O725:Q725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O725:R725,0,MAX(COLUMN($O725:R725))-COLUMN($O725:R725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O725:S725,0,MAX(COLUMN($O725:S725))-COLUMN($O725:S725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O725:T725,0,MAX(COLUMN($O725:T725))-COLUMN($O725:T725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O725:U725,0,MAX(COLUMN($O725:U725))-COLUMN($O725:U725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O725:V725,0,MAX(COLUMN($O725:V725))-COLUMN($O725:V725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O725:W725,0,MAX(COLUMN($O725:W725))-COLUMN($O725:W725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O725:X725,0,MAX(COLUMN($O725:X725))-COLUMN($O725:X725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O725:Y725,0,MAX(COLUMN($O725:Y725))-COLUMN($O725:Y725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O725:Z725,0,MAX(COLUMN($O725:Z725))-COLUMN($O725:Z725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O725:AA725,0,MAX(COLUMN($O725:AA725))-COLUMN($O725:AA725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O725:AB725,0,MAX(COLUMN($O725:AB725))-COLUMN($O725:AB725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O725:AC725,0,MAX(COLUMN($O725:AC725))-COLUMN($O725:AC725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O725:AD725,0,MAX(COLUMN($O725:AD725))-COLUMN($O725:AD725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O725:AE725,0,MAX(COLUMN($O725:AE725))-COLUMN($O725:AE725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O725:AF725,0,MAX(COLUMN($O725:AF725))-COLUMN($O725:AF725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O725:AG725,0,MAX(COLUMN($O725:AG725))-COLUMN($O725:AG725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O725:AH725,0,MAX(COLUMN($O725:AH725))-COLUMN($O725:AH725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O725:AI725,0,MAX(COLUMN($O725:AI725))-COLUMN($O725:AI725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O725:AJ725,0,MAX(COLUMN($O725:AJ725))-COLUMN($O725:AJ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O725:AK725,0,MAX(COLUMN($O725:AK725))-COLUMN($O725:AK725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O725:AL725,0,MAX(COLUMN($O725:AL725))-COLUMN($O725:AL725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O725:AM725,0,MAX(COLUMN($O725:AM725))-COLUMN($O725:AM725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O725:AN725,0,MAX(COLUMN($O725:AN725))-COLUMN($O725:AN725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O725:AO725,0,MAX(COLUMN($O725:AO725))-COLUMN($O725:AO725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O725:AP725,0,MAX(COLUMN($O725:AP725))-COLUMN($O725:AP725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O725:AQ725,0,MAX(COLUMN($O725:AQ725))-COLUMN($O725:AQ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O725:AR725,0,MAX(COLUMN($O725:AR725))-COLUMN($O725:AR725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O725:AS725,0,MAX(COLUMN($O725:AS725))-COLUMN($O725:AS725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O725:AT725,0,MAX(COLUMN($O725:AT725))-COLUMN($O725:AT725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O725:AU725,0,MAX(COLUMN($O725:AU725))-COLUMN($O725:AU725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O725:AV725,0,MAX(COLUMN($O725:AV725))-COLUMN($O725:AV725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O725:AW725,0,MAX(COLUMN($O725:AW725))-COLUMN($O725:AW725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O725:AX725,0,MAX(COLUMN($O725:AX725))-COLUMN($O725:AX725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O725:AY725,0,MAX(COLUMN($O725:AY725))-COLUMN($O725:AY725),1,1)))*$I754","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,{"$f":"Input!M50","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O726:O726,0,MAX(COLUMN($O726:O726))-COLUMN($O726:O726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O726:P726,0,MAX(COLUMN($O726:P726))-COLUMN($O726:P726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O726:Q726,0,MAX(COLUMN($O726:Q726))-COLUMN($O726:Q726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O726:R726,0,MAX(COLUMN($O726:R726))-COLUMN($O726:R726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O726:S726,0,MAX(COLUMN($O726:S726))-COLUMN($O726:S726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O726:T726,0,MAX(COLUMN($O726:T726))-COLUMN($O726:T726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O726:U726,0,MAX(COLUMN($O726:U726))-COLUMN($O726:U726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O726:V726,0,MAX(COLUMN($O726:V726))-COLUMN($O726:V726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O726:W726,0,MAX(COLUMN($O726:W726))-COLUMN($O726:W726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O726:X726,0,MAX(COLUMN($O726:X726))-COLUMN($O726:X726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O726:Y726,0,MAX(COLUMN($O726:Y726))-COLUMN($O726:Y726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O726:Z726,0,MAX(COLUMN($O726:Z726))-COLUMN($O726:Z726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O726:AA726,0,MAX(COLUMN($O726:AA726))-COLUMN($O726:AA726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O726:AB726,0,MAX(COLUMN($O726:AB726))-COLUMN($O726:AB726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O726:AC726,0,MAX(COLUMN($O726:AC726))-COLUMN($O726:AC726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O726:AD726,0,MAX(COLUMN($O726:AD726))-COLUMN($O726:AD726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O726:AE726,0,MAX(COLUMN($O726:AE726))-COLUMN($O726:AE726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O726:AF726,0,MAX(COLUMN($O726:AF726))-COLUMN($O726:AF726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O726:AG726,0,MAX(COLUMN($O726:AG726))-COLUMN($O726:AG726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O726:AH726,0,MAX(COLUMN($O726:AH726))-COLUMN($O726:AH726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O726:AI726,0,MAX(COLUMN($O726:AI726))-COLUMN($O726:AI726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O726:AJ726,0,MAX(COLUMN($O726:AJ726))-COLUMN($O726:AJ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O726:AK726,0,MAX(COLUMN($O726:AK726))-COLUMN($O726:AK726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O726:AL726,0,MAX(COLUMN($O726:AL726))-COLUMN($O726:AL726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O726:AM726,0,MAX(COLUMN($O726:AM726))-COLUMN($O726:AM726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O726:AN726,0,MAX(COLUMN($O726:AN726))-COLUMN($O726:AN726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O726:AO726,0,MAX(COLUMN($O726:AO726))-COLUMN($O726:AO726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O726:AP726,0,MAX(COLUMN($O726:AP726))-COLUMN($O726:AP726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O726:AQ726,0,MAX(COLUMN($O726:AQ726))-COLUMN($O726:AQ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O726:AR726,0,MAX(COLUMN($O726:AR726))-COLUMN($O726:AR726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O726:AS726,0,MAX(COLUMN($O726:AS726))-COLUMN($O726:AS726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O726:AT726,0,MAX(COLUMN($O726:AT726))-COLUMN($O726:AT726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O726:AU726,0,MAX(COLUMN($O726:AU726))-COLUMN($O726:AU726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O726:AV726,0,MAX(COLUMN($O726:AV726))-COLUMN($O726:AV726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O726:AW726,0,MAX(COLUMN($O726:AW726))-COLUMN($O726:AW726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O726:AX726,0,MAX(COLUMN($O726:AX726))-COLUMN($O726:AX726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O726:AY726,0,MAX(COLUMN($O726:AY726))-COLUMN($O726:AY726),1,1)))*$I755","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,{"$f":"Input!M51","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O727:O727,0,MAX(COLUMN($O727:O727))-COLUMN($O727:O727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O727:P727,0,MAX(COLUMN($O727:P727))-COLUMN($O727:P727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O727:Q727,0,MAX(COLUMN($O727:Q727))-COLUMN($O727:Q727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O727:R727,0,MAX(COLUMN($O727:R727))-COLUMN($O727:R727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O727:S727,0,MAX(COLUMN($O727:S727))-COLUMN($O727:S727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O727:T727,0,MAX(COLUMN($O727:T727))-COLUMN($O727:T727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O727:U727,0,MAX(COLUMN($O727:U727))-COLUMN($O727:U727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O727:V727,0,MAX(COLUMN($O727:V727))-COLUMN($O727:V727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O727:W727,0,MAX(COLUMN($O727:W727))-COLUMN($O727:W727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O727:X727,0,MAX(COLUMN($O727:X727))-COLUMN($O727:X727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O727:Y727,0,MAX(COLUMN($O727:Y727))-COLUMN($O727:Y727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O727:Z727,0,MAX(COLUMN($O727:Z727))-COLUMN($O727:Z727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O727:AA727,0,MAX(COLUMN($O727:AA727))-COLUMN($O727:AA727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O727:AB727,0,MAX(COLUMN($O727:AB727))-COLUMN($O727:AB727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O727:AC727,0,MAX(COLUMN($O727:AC727))-COLUMN($O727:AC727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O727:AD727,0,MAX(COLUMN($O727:AD727))-COLUMN($O727:AD727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O727:AE727,0,MAX(COLUMN($O727:AE727))-COLUMN($O727:AE727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O727:AF727,0,MAX(COLUMN($O727:AF727))-COLUMN($O727:AF727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O727:AG727,0,MAX(COLUMN($O727:AG727))-COLUMN($O727:AG727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O727:AH727,0,MAX(COLUMN($O727:AH727))-COLUMN($O727:AH727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O727:AI727,0,MAX(COLUMN($O727:AI727))-COLUMN($O727:AI727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O727:AJ727,0,MAX(COLUMN($O727:AJ727))-COLUMN($O727:AJ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O727:AK727,0,MAX(COLUMN($O727:AK727))-COLUMN($O727:AK727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O727:AL727,0,MAX(COLUMN($O727:AL727))-COLUMN($O727:AL727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O727:AM727,0,MAX(COLUMN($O727:AM727))-COLUMN($O727:AM727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O727:AN727,0,MAX(COLUMN($O727:AN727))-COLUMN($O727:AN727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O727:AO727,0,MAX(COLUMN($O727:AO727))-COLUMN($O727:AO727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O727:AP727,0,MAX(COLUMN($O727:AP727))-COLUMN($O727:AP727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O727:AQ727,0,MAX(COLUMN($O727:AQ727))-COLUMN($O727:AQ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O727:AR727,0,MAX(COLUMN($O727:AR727))-COLUMN($O727:AR727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O727:AS727,0,MAX(COLUMN($O727:AS727))-COLUMN($O727:AS727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O727:AT727,0,MAX(COLUMN($O727:AT727))-COLUMN($O727:AT727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O727:AU727,0,MAX(COLUMN($O727:AU727))-COLUMN($O727:AU727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O727:AV727,0,MAX(COLUMN($O727:AV727))-COLUMN($O727:AV727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O727:AW727,0,MAX(COLUMN($O727:AW727))-COLUMN($O727:AW727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O727:AX727,0,MAX(COLUMN($O727:AX727))-COLUMN($O727:AX727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O727:AY727,0,MAX(COLUMN($O727:AY727))-COLUMN($O727:AY727),1,1)))*$I756","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,{"$f":"Input!M52","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O728:O728,0,MAX(COLUMN($O728:O728))-COLUMN($O728:O728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O728:P728,0,MAX(COLUMN($O728:P728))-COLUMN($O728:P728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O728:Q728,0,MAX(COLUMN($O728:Q728))-COLUMN($O728:Q728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O728:R728,0,MAX(COLUMN($O728:R728))-COLUMN($O728:R728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O728:S728,0,MAX(COLUMN($O728:S728))-COLUMN($O728:S728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O728:T728,0,MAX(COLUMN($O728:T728))-COLUMN($O728:T728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O728:U728,0,MAX(COLUMN($O728:U728))-COLUMN($O728:U728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O728:V728,0,MAX(COLUMN($O728:V728))-COLUMN($O728:V728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O728:W728,0,MAX(COLUMN($O728:W728))-COLUMN($O728:W728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O728:X728,0,MAX(COLUMN($O728:X728))-COLUMN($O728:X728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O728:Y728,0,MAX(COLUMN($O728:Y728))-COLUMN($O728:Y728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O728:Z728,0,MAX(COLUMN($O728:Z728))-COLUMN($O728:Z728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O728:AA728,0,MAX(COLUMN($O728:AA728))-COLUMN($O728:AA728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O728:AB728,0,MAX(COLUMN($O728:AB728))-COLUMN($O728:AB728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O728:AC728,0,MAX(COLUMN($O728:AC728))-COLUMN($O728:AC728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O728:AD728,0,MAX(COLUMN($O728:AD728))-COLUMN($O728:AD728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O728:AE728,0,MAX(COLUMN($O728:AE728))-COLUMN($O728:AE728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O728:AF728,0,MAX(COLUMN($O728:AF728))-COLUMN($O728:AF728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O728:AG728,0,MAX(COLUMN($O728:AG728))-COLUMN($O728:AG728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O728:AH728,0,MAX(COLUMN($O728:AH728))-COLUMN($O728:AH728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O728:AI728,0,MAX(COLUMN($O728:AI728))-COLUMN($O728:AI728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O728:AJ728,0,MAX(COLUMN($O728:AJ728))-COLUMN($O728:AJ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O728:AK728,0,MAX(COLUMN($O728:AK728))-COLUMN($O728:AK728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O728:AL728,0,MAX(COLUMN($O728:AL728))-COLUMN($O728:AL728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O728:AM728,0,MAX(COLUMN($O728:AM728))-COLUMN($O728:AM728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O728:AN728,0,MAX(COLUMN($O728:AN728))-COLUMN($O728:AN728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O728:AO728,0,MAX(COLUMN($O728:AO728))-COLUMN($O728:AO728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O728:AP728,0,MAX(COLUMN($O728:AP728))-COLUMN($O728:AP728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O728:AQ728,0,MAX(COLUMN($O728:AQ728))-COLUMN($O728:AQ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O728:AR728,0,MAX(COLUMN($O728:AR728))-COLUMN($O728:AR728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O728:AS728,0,MAX(COLUMN($O728:AS728))-COLUMN($O728:AS728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O728:AT728,0,MAX(COLUMN($O728:AT728))-COLUMN($O728:AT728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O728:AU728,0,MAX(COLUMN($O728:AU728))-COLUMN($O728:AU728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O728:AV728,0,MAX(COLUMN($O728:AV728))-COLUMN($O728:AV728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O728:AW728,0,MAX(COLUMN($O728:AW728))-COLUMN($O728:AW728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O728:AX728,0,MAX(COLUMN($O728:AX728))-COLUMN($O728:AX728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O728:AY728,0,MAX(COLUMN($O728:AY728))-COLUMN($O728:AY728),1,1)))*$I757","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,{"$f":"Input!M53","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O729:O729,0,MAX(COLUMN($O729:O729))-COLUMN($O729:O729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O729:P729,0,MAX(COLUMN($O729:P729))-COLUMN($O729:P729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O729:Q729,0,MAX(COLUMN($O729:Q729))-COLUMN($O729:Q729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O729:R729,0,MAX(COLUMN($O729:R729))-COLUMN($O729:R729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O729:S729,0,MAX(COLUMN($O729:S729))-COLUMN($O729:S729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O729:T729,0,MAX(COLUMN($O729:T729))-COLUMN($O729:T729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O729:U729,0,MAX(COLUMN($O729:U729))-COLUMN($O729:U729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O729:V729,0,MAX(COLUMN($O729:V729))-COLUMN($O729:V729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O729:W729,0,MAX(COLUMN($O729:W729))-COLUMN($O729:W729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O729:X729,0,MAX(COLUMN($O729:X729))-COLUMN($O729:X729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O729:Y729,0,MAX(COLUMN($O729:Y729))-COLUMN($O729:Y729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O729:Z729,0,MAX(COLUMN($O729:Z729))-COLUMN($O729:Z729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O729:AA729,0,MAX(COLUMN($O729:AA729))-COLUMN($O729:AA729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O729:AB729,0,MAX(COLUMN($O729:AB729))-COLUMN($O729:AB729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O729:AC729,0,MAX(COLUMN($O729:AC729))-COLUMN($O729:AC729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O729:AD729,0,MAX(COLUMN($O729:AD729))-COLUMN($O729:AD729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O729:AE729,0,MAX(COLUMN($O729:AE729))-COLUMN($O729:AE729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O729:AF729,0,MAX(COLUMN($O729:AF729))-COLUMN($O729:AF729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O729:AG729,0,MAX(COLUMN($O729:AG729))-COLUMN($O729:AG729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O729:AH729,0,MAX(COLUMN($O729:AH729))-COLUMN($O729:AH729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O729:AI729,0,MAX(COLUMN($O729:AI729))-COLUMN($O729:AI729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O729:AJ729,0,MAX(COLUMN($O729:AJ729))-COLUMN($O729:AJ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O729:AK729,0,MAX(COLUMN($O729:AK729))-COLUMN($O729:AK729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O729:AL729,0,MAX(COLUMN($O729:AL729))-COLUMN($O729:AL729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O729:AM729,0,MAX(COLUMN($O729:AM729))-COLUMN($O729:AM729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O729:AN729,0,MAX(COLUMN($O729:AN729))-COLUMN($O729:AN729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O729:AO729,0,MAX(COLUMN($O729:AO729))-COLUMN($O729:AO729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O729:AP729,0,MAX(COLUMN($O729:AP729))-COLUMN($O729:AP729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O729:AQ729,0,MAX(COLUMN($O729:AQ729))-COLUMN($O729:AQ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O729:AR729,0,MAX(COLUMN($O729:AR729))-COLUMN($O729:AR729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O729:AS729,0,MAX(COLUMN($O729:AS729))-COLUMN($O729:AS729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O729:AT729,0,MAX(COLUMN($O729:AT729))-COLUMN($O729:AT729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O729:AU729,0,MAX(COLUMN($O729:AU729))-COLUMN($O729:AU729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O729:AV729,0,MAX(COLUMN($O729:AV729))-COLUMN($O729:AV729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O729:AW729,0,MAX(COLUMN($O729:AW729))-COLUMN($O729:AW729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O729:AX729,0,MAX(COLUMN($O729:AX729))-COLUMN($O729:AX729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O729:AY729,0,MAX(COLUMN($O729:AY729))-COLUMN($O729:AY729),1,1)))*$I758","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,{"$f":"Input!M54","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O730:O730,0,MAX(COLUMN($O730:O730))-COLUMN($O730:O730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O730:P730,0,MAX(COLUMN($O730:P730))-COLUMN($O730:P730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O730:Q730,0,MAX(COLUMN($O730:Q730))-COLUMN($O730:Q730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O730:R730,0,MAX(COLUMN($O730:R730))-COLUMN($O730:R730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O730:S730,0,MAX(COLUMN($O730:S730))-COLUMN($O730:S730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O730:T730,0,MAX(COLUMN($O730:T730))-COLUMN($O730:T730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O730:U730,0,MAX(COLUMN($O730:U730))-COLUMN($O730:U730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O730:V730,0,MAX(COLUMN($O730:V730))-COLUMN($O730:V730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O730:W730,0,MAX(COLUMN($O730:W730))-COLUMN($O730:W730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O730:X730,0,MAX(COLUMN($O730:X730))-COLUMN($O730:X730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O730:Y730,0,MAX(COLUMN($O730:Y730))-COLUMN($O730:Y730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O730:Z730,0,MAX(COLUMN($O730:Z730))-COLUMN($O730:Z730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O730:AA730,0,MAX(COLUMN($O730:AA730))-COLUMN($O730:AA730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O730:AB730,0,MAX(COLUMN($O730:AB730))-COLUMN($O730:AB730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O730:AC730,0,MAX(COLUMN($O730:AC730))-COLUMN($O730:AC730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O730:AD730,0,MAX(COLUMN($O730:AD730))-COLUMN($O730:AD730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O730:AE730,0,MAX(COLUMN($O730:AE730))-COLUMN($O730:AE730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O730:AF730,0,MAX(COLUMN($O730:AF730))-COLUMN($O730:AF730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O730:AG730,0,MAX(COLUMN($O730:AG730))-COLUMN($O730:AG730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O730:AH730,0,MAX(COLUMN($O730:AH730))-COLUMN($O730:AH730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O730:AI730,0,MAX(COLUMN($O730:AI730))-COLUMN($O730:AI730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O730:AJ730,0,MAX(COLUMN($O730:AJ730))-COLUMN($O730:AJ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O730:AK730,0,MAX(COLUMN($O730:AK730))-COLUMN($O730:AK730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O730:AL730,0,MAX(COLUMN($O730:AL730))-COLUMN($O730:AL730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O730:AM730,0,MAX(COLUMN($O730:AM730))-COLUMN($O730:AM730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O730:AN730,0,MAX(COLUMN($O730:AN730))-COLUMN($O730:AN730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O730:AO730,0,MAX(COLUMN($O730:AO730))-COLUMN($O730:AO730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O730:AP730,0,MAX(COLUMN($O730:AP730))-COLUMN($O730:AP730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O730:AQ730,0,MAX(COLUMN($O730:AQ730))-COLUMN($O730:AQ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O730:AR730,0,MAX(COLUMN($O730:AR730))-COLUMN($O730:AR730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O730:AS730,0,MAX(COLUMN($O730:AS730))-COLUMN($O730:AS730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O730:AT730,0,MAX(COLUMN($O730:AT730))-COLUMN($O730:AT730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O730:AU730,0,MAX(COLUMN($O730:AU730))-COLUMN($O730:AU730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O730:AV730,0,MAX(COLUMN($O730:AV730))-COLUMN($O730:AV730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O730:AW730,0,MAX(COLUMN($O730:AW730))-COLUMN($O730:AW730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O730:AX730,0,MAX(COLUMN($O730:AX730))-COLUMN($O730:AX730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O730:AY730,0,MAX(COLUMN($O730:AY730))-COLUMN($O730:AY730),1,1)))*$I759","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,{"$f":"Input!M55","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O731:O731,0,MAX(COLUMN($O731:O731))-COLUMN($O731:O731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O731:P731,0,MAX(COLUMN($O731:P731))-COLUMN($O731:P731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O731:Q731,0,MAX(COLUMN($O731:Q731))-COLUMN($O731:Q731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O731:R731,0,MAX(COLUMN($O731:R731))-COLUMN($O731:R731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O731:S731,0,MAX(COLUMN($O731:S731))-COLUMN($O731:S731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O731:T731,0,MAX(COLUMN($O731:T731))-COLUMN($O731:T731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O731:U731,0,MAX(COLUMN($O731:U731))-COLUMN($O731:U731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O731:V731,0,MAX(COLUMN($O731:V731))-COLUMN($O731:V731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O731:W731,0,MAX(COLUMN($O731:W731))-COLUMN($O731:W731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O731:X731,0,MAX(COLUMN($O731:X731))-COLUMN($O731:X731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O731:Y731,0,MAX(COLUMN($O731:Y731))-COLUMN($O731:Y731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O731:Z731,0,MAX(COLUMN($O731:Z731))-COLUMN($O731:Z731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O731:AA731,0,MAX(COLUMN($O731:AA731))-COLUMN($O731:AA731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O731:AB731,0,MAX(COLUMN($O731:AB731))-COLUMN($O731:AB731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O731:AC731,0,MAX(COLUMN($O731:AC731))-COLUMN($O731:AC731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O731:AD731,0,MAX(COLUMN($O731:AD731))-COLUMN($O731:AD731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O731:AE731,0,MAX(COLUMN($O731:AE731))-COLUMN($O731:AE731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O731:AF731,0,MAX(COLUMN($O731:AF731))-COLUMN($O731:AF731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O731:AG731,0,MAX(COLUMN($O731:AG731))-COLUMN($O731:AG731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O731:AH731,0,MAX(COLUMN($O731:AH731))-COLUMN($O731:AH731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O731:AI731,0,MAX(COLUMN($O731:AI731))-COLUMN($O731:AI731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O731:AJ731,0,MAX(COLUMN($O731:AJ731))-COLUMN($O731:AJ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O731:AK731,0,MAX(COLUMN($O731:AK731))-COLUMN($O731:AK731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O731:AL731,0,MAX(COLUMN($O731:AL731))-COLUMN($O731:AL731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O731:AM731,0,MAX(COLUMN($O731:AM731))-COLUMN($O731:AM731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O731:AN731,0,MAX(COLUMN($O731:AN731))-COLUMN($O731:AN731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O731:AO731,0,MAX(COLUMN($O731:AO731))-COLUMN($O731:AO731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O731:AP731,0,MAX(COLUMN($O731:AP731))-COLUMN($O731:AP731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O731:AQ731,0,MAX(COLUMN($O731:AQ731))-COLUMN($O731:AQ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O731:AR731,0,MAX(COLUMN($O731:AR731))-COLUMN($O731:AR731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O731:AS731,0,MAX(COLUMN($O731:AS731))-COLUMN($O731:AS731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O731:AT731,0,MAX(COLUMN($O731:AT731))-COLUMN($O731:AT731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O731:AU731,0,MAX(COLUMN($O731:AU731))-COLUMN($O731:AU731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O731:AV731,0,MAX(COLUMN($O731:AV731))-COLUMN($O731:AV731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O731:AW731,0,MAX(COLUMN($O731:AW731))-COLUMN($O731:AW731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O731:AX731,0,MAX(COLUMN($O731:AX731))-COLUMN($O731:AX731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O731:AY731,0,MAX(COLUMN($O731:AY731))-COLUMN($O731:AY731),1,1)))*$I760","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,{"$f":"Input!M56","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O732:O732,0,MAX(COLUMN($O732:O732))-COLUMN($O732:O732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O732:P732,0,MAX(COLUMN($O732:P732))-COLUMN($O732:P732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O732:Q732,0,MAX(COLUMN($O732:Q732))-COLUMN($O732:Q732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O732:R732,0,MAX(COLUMN($O732:R732))-COLUMN($O732:R732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O732:S732,0,MAX(COLUMN($O732:S732))-COLUMN($O732:S732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O732:T732,0,MAX(COLUMN($O732:T732))-COLUMN($O732:T732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O732:U732,0,MAX(COLUMN($O732:U732))-COLUMN($O732:U732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O732:V732,0,MAX(COLUMN($O732:V732))-COLUMN($O732:V732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O732:W732,0,MAX(COLUMN($O732:W732))-COLUMN($O732:W732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O732:X732,0,MAX(COLUMN($O732:X732))-COLUMN($O732:X732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O732:Y732,0,MAX(COLUMN($O732:Y732))-COLUMN($O732:Y732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O732:Z732,0,MAX(COLUMN($O732:Z732))-COLUMN($O732:Z732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O732:AA732,0,MAX(COLUMN($O732:AA732))-COLUMN($O732:AA732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O732:AB732,0,MAX(COLUMN($O732:AB732))-COLUMN($O732:AB732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O732:AC732,0,MAX(COLUMN($O732:AC732))-COLUMN($O732:AC732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O732:AD732,0,MAX(COLUMN($O732:AD732))-COLUMN($O732:AD732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O732:AE732,0,MAX(COLUMN($O732:AE732))-COLUMN($O732:AE732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O732:AF732,0,MAX(COLUMN($O732:AF732))-COLUMN($O732:AF732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O732:AG732,0,MAX(COLUMN($O732:AG732))-COLUMN($O732:AG732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O732:AH732,0,MAX(COLUMN($O732:AH732))-COLUMN($O732:AH732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O732:AI732,0,MAX(COLUMN($O732:AI732))-COLUMN($O732:AI732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O732:AJ732,0,MAX(COLUMN($O732:AJ732))-COLUMN($O732:AJ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O732:AK732,0,MAX(COLUMN($O732:AK732))-COLUMN($O732:AK732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O732:AL732,0,MAX(COLUMN($O732:AL732))-COLUMN($O732:AL732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O732:AM732,0,MAX(COLUMN($O732:AM732))-COLUMN($O732:AM732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O732:AN732,0,MAX(COLUMN($O732:AN732))-COLUMN($O732:AN732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O732:AO732,0,MAX(COLUMN($O732:AO732))-COLUMN($O732:AO732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O732:AP732,0,MAX(COLUMN($O732:AP732))-COLUMN($O732:AP732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O732:AQ732,0,MAX(COLUMN($O732:AQ732))-COLUMN($O732:AQ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O732:AR732,0,MAX(COLUMN($O732:AR732))-COLUMN($O732:AR732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O732:AS732,0,MAX(COLUMN($O732:AS732))-COLUMN($O732:AS732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O732:AT732,0,MAX(COLUMN($O732:AT732))-COLUMN($O732:AT732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O732:AU732,0,MAX(COLUMN($O732:AU732))-COLUMN($O732:AU732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O732:AV732,0,MAX(COLUMN($O732:AV732))-COLUMN($O732:AV732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O732:AW732,0,MAX(COLUMN($O732:AW732))-COLUMN($O732:AW732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O732:AX732,0,MAX(COLUMN($O732:AX732))-COLUMN($O732:AX732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O732:AY732,0,MAX(COLUMN($O732:AY732))-COLUMN($O732:AY732),1,1)))*$I761","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,{"$f":"Input!M57","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O733:O733,0,MAX(COLUMN($O733:O733))-COLUMN($O733:O733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O733:P733,0,MAX(COLUMN($O733:P733))-COLUMN($O733:P733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O733:Q733,0,MAX(COLUMN($O733:Q733))-COLUMN($O733:Q733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O733:R733,0,MAX(COLUMN($O733:R733))-COLUMN($O733:R733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O733:S733,0,MAX(COLUMN($O733:S733))-COLUMN($O733:S733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O733:T733,0,MAX(COLUMN($O733:T733))-COLUMN($O733:T733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O733:U733,0,MAX(COLUMN($O733:U733))-COLUMN($O733:U733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O733:V733,0,MAX(COLUMN($O733:V733))-COLUMN($O733:V733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O733:W733,0,MAX(COLUMN($O733:W733))-COLUMN($O733:W733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O733:X733,0,MAX(COLUMN($O733:X733))-COLUMN($O733:X733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O733:Y733,0,MAX(COLUMN($O733:Y733))-COLUMN($O733:Y733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O733:Z733,0,MAX(COLUMN($O733:Z733))-COLUMN($O733:Z733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O733:AA733,0,MAX(COLUMN($O733:AA733))-COLUMN($O733:AA733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O733:AB733,0,MAX(COLUMN($O733:AB733))-COLUMN($O733:AB733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O733:AC733,0,MAX(COLUMN($O733:AC733))-COLUMN($O733:AC733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O733:AD733,0,MAX(COLUMN($O733:AD733))-COLUMN($O733:AD733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O733:AE733,0,MAX(COLUMN($O733:AE733))-COLUMN($O733:AE733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O733:AF733,0,MAX(COLUMN($O733:AF733))-COLUMN($O733:AF733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O733:AG733,0,MAX(COLUMN($O733:AG733))-COLUMN($O733:AG733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O733:AH733,0,MAX(COLUMN($O733:AH733))-COLUMN($O733:AH733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O733:AI733,0,MAX(COLUMN($O733:AI733))-COLUMN($O733:AI733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O733:AJ733,0,MAX(COLUMN($O733:AJ733))-COLUMN($O733:AJ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O733:AK733,0,MAX(COLUMN($O733:AK733))-COLUMN($O733:AK733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O733:AL733,0,MAX(COLUMN($O733:AL733))-COLUMN($O733:AL733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O733:AM733,0,MAX(COLUMN($O733:AM733))-COLUMN($O733:AM733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O733:AN733,0,MAX(COLUMN($O733:AN733))-COLUMN($O733:AN733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O733:AO733,0,MAX(COLUMN($O733:AO733))-COLUMN($O733:AO733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O733:AP733,0,MAX(COLUMN($O733:AP733))-COLUMN($O733:AP733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O733:AQ733,0,MAX(COLUMN($O733:AQ733))-COLUMN($O733:AQ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O733:AR733,0,MAX(COLUMN($O733:AR733))-COLUMN($O733:AR733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O733:AS733,0,MAX(COLUMN($O733:AS733))-COLUMN($O733:AS733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O733:AT733,0,MAX(COLUMN($O733:AT733))-COLUMN($O733:AT733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O733:AU733,0,MAX(COLUMN($O733:AU733))-COLUMN($O733:AU733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O733:AV733,0,MAX(COLUMN($O733:AV733))-COLUMN($O733:AV733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O733:AW733,0,MAX(COLUMN($O733:AW733))-COLUMN($O733:AW733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O733:AX733,0,MAX(COLUMN($O733:AX733))-COLUMN($O733:AX733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O733:AY733,0,MAX(COLUMN($O733:AY733))-COLUMN($O733:AY733),1,1)))*$I762","v":0}]
[null,null,null,{"$f":"\"Total \"&D737","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O738:O762)","v":104577392.12985824},{"$f":"SUM(P738:P762)","v":102682591.88181791},{"$f":"SUM(Q738:Q762)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Z738:Z762)","v":0},{"$f":"SUM(AA738:AA762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Property Tax Expense",null,null,null,"Millage Rate"]
[{"$f":"+RevReq_BaseCase!A767","v":"Base"},null,{"$f":"C766+1","v":1},{"$f":"INDEX(D$55:D$79,$C767,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C767,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,{"$f":"SUMPRODUCT(O767:AY767,$O$5:$AY$5)","v":3451248.670119632},{"$f":"SUM(O767:AY767)","v":3458348.0085343616},null,null,null,{"$f":"$H767*P738","v":1595638.781829993},{"$f":"Input!$O$77","v":1862709.2267043688},{"$f":"$H767*R738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A768","v":"Base"},null,{"$f":"C767+1","v":2},{"$f":"INDEX(D$55:D$79,$C768,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,267034.48490565404,257441.3292423423,null,null,null,257441.3292423423,{"$f":"$H768*Q739","v":0},{"$f":"$H768*R739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A769","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,43202.589847941344,41650.546224751844,null,null,null,41650.546224751844,0,{"$f":"$H769*R740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A770","v":"Base"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H770*R741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A771","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H771*R742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A772","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H772*R743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A773","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H773*R744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A774","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H774*R745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A775","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H775*R746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A776","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H776*R747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A777","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H777*R748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A778","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H778*R749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A779","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H779*R750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A780","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H780*R751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A781","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H781*R752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A782","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H782*R753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A783","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H783*R754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A784","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H784*R755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A785","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H785*R756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A786","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H786*R757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A787","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H787*R758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A788","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H788*R759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A789","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H789*R760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A790","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H790*R761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A791","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,{"$f":"$H791*R762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D766","v":"Total Property Tax Expense"},null,null,null,null,null,null,3761485.7448732276,3757439.8840014562,null,null,null,{"$f":"SUM(P767:P791)","v":1894730.6572970871},{"$f":"SUM(Q767:Q791)","v":1862709.2267043688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RevReq_ExitCase_(2018)","index":6,"n_rows":792,"n_cols":51,"rows_kept":792,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$I$3","v":"$ dollars"},null,null,2018,"<-1st Year of Amortization",null,{"$f":"K35","v":374535788.9744128}]
["SJRPP 000903",null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O2+1","v":1},{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"+Assumptions!D9","v":2016},{"$f":"O3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$10","v":"2018-01-01"},null,null,null,null,null,null,{"$f":"IF(O$3<=YEAR($H4),AVERAGE(DATE(O$3,MONTH($H4),DAY($H4)),DATE(O$3,12,31)),DATE(O$3,7,1))","v":"2016-07-01T12:00:00"},{"$f":"IF(P$3<=YEAR($H4),AVERAGE(DATE(P$3,MONTH($H4),DAY($H4)),DATE(P$3,12,31)),DATE(P$3,7,1))","v":"2017-07-02"},"2018-07-02","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$28","v":7.5700414363281232E-2},null,null,null,null,null,null,{"$f":"(1+$H5)^(($H$4-O$4)/365)","v":1.1158962791050984},1.0372634638406533,0.96426797832426303,0.89658864525512649,0.83332627026889028,0.77468248514354721,0.72016564723747001,0.66948533032195934,0.62224713224890627,0.57845764856121307,0.53774976827875298,0.49990662929794705,0.46463373039596167,0.43193599648372677,0.40153930473234439,0.37328172358288042,0.34694334812186939,0.32252785579452331,0.29983055829297139,0.27873054085457827,0.25906359984548133,0.24083248122463896,0.22388434364152429,0.20812889969373477,0.19344353805372519,0.17983030913697892,0.1671750858657263,0.15541045037588744,0.14444484843514271,0.13427981109465426,0.12483011933590812,0.1160454320451261,0.10785738541267118,0.10026712267886696,9.3211010556518398E-2,8.6651459190606489E-2,8.0537421127074169E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[{"$f":"Input!B33","v":"Base"},null,{"$f":"C9+1","v":1},{"$f":"INDEX(D$55:D$79,$C10,1)","v":"Existing Capital, Base"},"Capital",{"$f":"MATCH(E10,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O10:AY10,$O$5:$AY$5)","v":141790959.57878518},{"$f":"SUM(O10:AY10)","v":193554100.03025514},null,null,null,null,{"$f":"Q143+Q232+Q496+Q767","v":25588631.721780635},22259280.02082482,21360167.468631793,20461054.91643877,19561942.364245746,18662829.812052723,17763717.259859696,16864604.707666673,15965492.155473651,15066379.603280628,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8]
[{"$f":"Input!B34","v":"Clause"},null,{"$f":"C10+1","v":2},"Existing Capital, ECRC","Capital",{"$f":"MATCH(E11,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,52314088.019471928,70504721.829972252,null,null,null,null,9469763.5286190324,8932143.2295919657,8394522.9305648953,7856902.6315378286,7319282.3325107601,6781662.0334836915,6244041.734456623,5706421.4354295544,5168801.1364024868,4631180.8373754183,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10]
[{"$f":"Input!B35","v":"Base"},null,3,"Ongoing Capital, Base","Capital",{"$f":"MATCH(E12,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,2308010.2120616427,3132618.9827662082,null,null,null,null,435875.66663947655,367314.87105199788,350395.68984807434,333476.50864415069,316557.32744022715,299638.1462363035,282718.9650323799,265799.7838284563,248880.60262453271,231961.42142060911,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10]
[{"$f":"Input!B36","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",{"$f":"MATCH(E13,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B37","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",{"$f":"MATCH(E14,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B38","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",{"$f":"MATCH(E15,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B39","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",{"$f":"MATCH(E16,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-2115686.1896625469,-2194085.2929071197,null,null,null,null,-2194085.2929071197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B40","v":"..."},null,8,0,"Operating Expense",{"$f":"MATCH(E17,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AA150+AA239+AA503+AA774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B41","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",{"$f":"MATCH(E18,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,{"$f":"Q151+Q240+Q504+Q775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B42","v":"Clause"},null,10,"PPA CCRA","Operating Expense",{"$f":"MATCH(E19,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B43","v":"Clause"},null,11,"PPA OpEx","Operating Expense",{"$f":"MATCH(E20,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B44","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",{"$f":"MATCH(E21,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B45","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",{"$f":"MATCH(E22,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B46","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",{"$f":"MATCH(E23,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-40096691.770010687,-45770595.9545791,null,null,null,null,-13042776.054818159,-12254373.768807493,-11465971.482796827,-9007474.6481566224,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"Input!B47","v":"..."},null,15,0,"Operating Expense",{"$f":"MATCH(E24,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B48","v":"..."},null,16,0,"Operating Expense",{"$f":"MATCH(E25,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AA158+AA247+AA511+AA782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B49","v":"Clause"},null,17,"Regulatory Asset","Capital",{"$f":"MATCH(E26,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,92864692.028531402,105789138.85679059,null,null,null,null,{"$f":"Q159+Q248+Q512+Q783","v":31682126.781495139},27748106.279050812,25962893.029022824,20396012.767221812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B50","v":"Clause"},null,18,"Suspension Payment Liability","Capital",{"$f":"MATCH(E27,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-10775403.346510921,-12266126.681293014,null,null,null,null,-3645193.3036343781,-3326767.8353701518,-3008342.367105925,-2285823.1751825586,0,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"Input!B51","v":"Clause"},null,19,"Deferred Interest","Capital",{"$f":"MATCH(E28,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-12436140.154547261,-14195922.933323529,null,null,null,null,-4045266.1768821124,-3800740.2348609492,-3556214.292839786,-2793702.2287406819,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"Input!B52","v":"..."},null,20,0,"Operating Expense",{"$f":"MATCH(E29,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B53","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",{"$f":"MATCH(E30,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,120770894.50511776,677117516.79753983,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"Input!B54","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",{"$f":"MATCH(E31,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,77201706.620537803,302267890.1680426,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"Input!B55","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",{"$f":"MATCH(E32,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,15099899.313560523,27810168.744477458,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Input!B56","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",{"$f":"MATCH(E33,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,null,null,8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,{"$f":"AA166+AA255+AA519+AA790","v":-739999.99999976042},-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"Input!B57","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",{"$f":"MATCH(E34,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,null,null,{"$f":"Q167+Q256+Q520+Q791","v":-140000.00000000012},-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D9","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,374535788.9744128,833383339.54774058,null,null,null,null,{"$f":"SUM(Q10:Q34)","v":57792491.870292455},49924962.561480999,38517450.975325346,35030446.771762736,26277782.024196789,25074129.991772588,22180477.959348872,31612107.718640193,31278455.686216503,40896980.709836632,9055281.7917160429,9015281.7917156722,18523773.480149284,7625281.7917158511,5865281.7917159377,27452865.644500159,39557940.903618678,36524036.42690251,35129137.456274778,34034322.436194643,31333215.562034085,28840180.783326492,28415189.632180244,26036126.379224613,24220899.61719057,17975162.61000675,16414534.88429632,15256321.811184887,17752319.361815933,7628483.1871840134,7628483.1871840134,7628483.1871840134,7628483.1871840134,7628483.1871840134,7628483.1871840134]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D40,lookups!$C$88:$C$93,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O40:AY40,$O$5:$AY$5)","v":0},{"$f":"SUM(O40:AY40)","v":0},null,null,null,null,{"$f":"SUMIF($F$143:$F$167,$F40,Q$143:Q$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AG$143:AG$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AW$143:AW$167)","v":0},0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D41,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,150681960.59629396,534829490.71005964,null,null,null,null,13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,1796150.8602401731,1862709.2267043688,null,null,null,null,{"$f":"Q792","v":1862709.2267043688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",null,null,null,null,null,null,160839331.79257998,220216852.80364665,null,null,null,null,{"$f":"Q257","v":26556581.327169031},26556581.327169031,26556581.327169031,25330933.746951636,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,10369388.359717309,12953495.721624944,null,null,null,null,{"$f":"Q434","v":2681307.3764333273},2264385.5386319617,1944671.8900772806,1631082.3019831786,1354237.076652548,1108012.1536248119,861787.23059707542,615562.30756933906,369337.38454160263,123112.46151386613,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9]
[null,null,null,"Return on Equity",null,null,null,null,null,null,31233972.061808258,39017645.924394324,null,null,null,null,{"$f":"Q463","v":8076453.1888862662},6820629.3560714414,5857609.4728998626,4913036.0714970278,4079141.5607066471,3337479.4587599835,2595817.356813319,1854155.2548666552,1112493.1529199905,370831.05097332597,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9]
[null,null,null,"Income Tax",null,null,null,null,null,null,19614985.303772967,24503145.161310751,null,null,null,null,{"$f":"Q492","v":5072025.7510995166},4283366.3396085612,3678588.2851788723,3085394.6513308566,2561707.5409728764,2095942.5335232622,1630177.5260736474,1164412.5186240328,698647.51117441803,232882.50372480345,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9]
[null,null,null,{"$f":"\"Total \"&D39","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,374535788.97441274,833383339.54774058,null,null,null,null,{"$f":"SUM(Q40:Q46)","v":57792491.870292448},49924962.561480999,38517450.975325346,35030446.771762736,26277782.024196785,25074129.991772581,22180477.959348872,31612107.718640197,31278455.6862165,40896980.709836632,9055281.7917160429,9015281.7917156722,18523773.480149284,7625281.791715852,5865281.7917159386,27452865.644500159,39557940.903618678,36524036.42690251,35129137.456274778,34034322.436194643,31333215.562034085,28840180.783326492,28415189.632180244,26036126.379224613,24220899.61719057,17975162.61000675,16414534.884296322,15256321.811184889,17752319.361815933,7628483.1871840088,{"$f":"SUM(AU40:AU46)","v":7628483.1871840088},7628483.1871840088,7628483.1871840088,7628483.1871840088,7628483.1871840088]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K47-K35","v":0},{"$f":"L47-L35","v":0},null,null,null,null,{"$f":"Q47-Q35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"+AY50","v":374535788.9744128},null,null,null,null,null,{"$f":"SUMPRODUCT($O35:Q35,$O$5:Q$5)","v":55727449.298088312},{"$f":"SUMPRODUCT($O35:R35,$O$5:R$5)","v":100489603.84549947},{"$f":"SUMPRODUCT($O35:S35,$O$5:S$5)","v":132587207.60703218},{"$f":"SUMPRODUCT($O35:T35,$O$5:T$5)","v":159724681.16787007},{"$f":"SUMPRODUCT($O35:U35,$O$5:U$5)","v":178649037.0672909},{"$f":"SUMPRODUCT($O35:V35,$O$5:V$5)","v":195435799.26736853},{"$f":"SUMPRODUCT($O35:W35,$O$5:W$5)","v":209237538.06948343},{"$f":"SUMPRODUCT($O35:X35,$O$5:X$5)","v":227523803.56647182},{"$f":"SUMPRODUCT($O35:Y35,$O$5:Y$5)","v":244343785.86385199},{"$f":"SUMPRODUCT($O35:Z35,$O$5:Z$5)","v":264788457.6389696},{"$f":"SUMPRODUCT($O35:AA35,$O$5:AA$5)","v":268995846.99764127},{"$f":"SUMPRODUCT($O35:AB35,$O$5:AB$5)","v":272889871.72192758},{"$f":"SUMPRODUCT($O35:AC35,$O$5:AC$5)","v":280327894.84616619},{"$f":"SUMPRODUCT($O35:AD35,$O$5:AD$5)","v":283174273.17618304},{"$f":"SUMPRODUCT($O35:AE35,$O$5:AE$5)","v":285209193.67867923},{"$f":"SUMPRODUCT($O35:AF35,$O$5:AF$5)","v":294063507.57041502},{"$f":"SUMPRODUCT($O35:AG35,$O$5:AG$5)","v":305924187.07646739},{"$f":"SUMPRODUCT($O35:AH35,$O$5:AH$5)","v":316104551.50393027},{"$f":"SUMPRODUCT($O35:AI35,$O$5:AI$5)","v":325205232.31281954},{"$f":"SUMPRODUCT($O35:AJ35,$O$5:AJ$5)","v":333401802.63192767},{"$f":"SUMPRODUCT($O35:AK35,$O$5:AK$5)","v":340416819.03221208},{"$f":"SUMPRODUCT($O35:AL35,$O$5:AL$5)","v":346419294.12561423},{"$f":"SUMPRODUCT($O35:AM35,$O$5:AM$5)","v":351916028.94253069},{"$f":"SUMPRODUCT($O35:AN35,$O$5:AN$5)","v":356598113.59803611},{"$f":"SUMPRODUCT($O35:AO35,$O$5:AO$5)","v":360647244.57128507},{"$f":"SUMPRODUCT($O35:AP35,$O$5:AP$5)","v":363440772.68808603},{"$f":"SUMPRODUCT($O35:AQ35,$O$5:AQ$5)","v":365811767.69158161},{"$f":"SUMPRODUCT($O35:AR35,$O$5:AR$5)","v":367860383.7023868},{"$f":"SUMPRODUCT($O35:AS35,$O$5:AS$5)","v":370076407.84681141},{"$f":"SUMPRODUCT($O35:AT35,$O$5:AT$5)","v":370961658.47411716},{"$f":"SUMPRODUCT($O35:AU35,$O$5:AU$5)","v":371784446.72535133},{"$f":"SUMPRODUCT($O35:AV35,$O$5:AV$5)","v":372549332.7849344},{"$f":"SUMPRODUCT($O35:AW35,$O$5:AW$5)","v":373260391.41182524},{"$f":"SUMPRODUCT($O35:AX35,$O$5:AX$5)","v":373921410.61140573},{"$f":"SUMPRODUCT($O35:AY35,$O$5:AY$5)","v":374535788.9744128}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C54+1","v":1},{"$f":"Input!D33","v":"Existing Capital, Base"},{"$f":"Input!E33","v":"Capital"},{"$f":"MATCH(E55,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E33=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$88,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O55:AY55,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O55:AY55)","v":343398535},null,null,{"$f":"Input!S33*$I55","v":343398535},{"$f":"Input!T33*$I55","v":0},{"$f":"Input!U33*$I55","v":0},{"$f":"Input!V33*$I55","v":0},{"$f":"Input!W33*$I55","v":0},{"$f":"Input!X33*$I55","v":0},{"$f":"Input!Y33*$I55","v":0},{"$f":"Input!Z33*$I55","v":0},{"$f":"Input!AA33*$I55","v":0},{"$f":"Input!AB33*$I55","v":0},{"$f":"Input!AC33*$I55","v":0},{"$f":"Input!AD33*$I55","v":0},{"$f":"Input!AE33*$I55","v":0},{"$f":"Input!AF33*$I55","v":0},{"$f":"Input!AG33*$I55","v":0},{"$f":"Input!AH33*$I55","v":0},{"$f":"Input!AI33*$I55","v":0},{"$f":"Input!AJ33*$I55","v":0},{"$f":"Input!AK33*$I55","v":0},{"$f":"Input!AL33*$I55","v":0},{"$f":"Input!AM33*$I55","v":0},{"$f":"Input!AN33*$I55","v":0},{"$f":"Input!AO33*$I55","v":0},{"$f":"Input!AP33*$I55","v":0},{"$f":"Input!AQ33*$I55","v":0},{"$f":"Input!AR33*$I55","v":0},{"$f":"Input!AS33*$I55","v":0},{"$f":"Input!AT33*$I55","v":0},{"$f":"Input!AU33*$I55","v":0},{"$f":"Input!AV33*$I55","v":0},{"$f":"Input!AW33*$I55","v":0},{"$f":"Input!AX33*$I55","v":0},{"$f":"Input!AY33*$I55","v":0},{"$f":"Input!AZ33*$I55","v":0},{"$f":"Input!BA33*$I55","v":0},{"$f":"Input!BB33*$I55","v":0},{"$f":"Input!BC33*$I55","v":0}]
[null,null,{"$f":"C55+1","v":2},{"$f":"Input!D34","v":"Existing Capital, ECRC"},{"$f":"Input!E34","v":"Capital"},{"$f":"MATCH(E56,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E34=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$88,-1,1)","v":1},null,61825260.282262594,55404128,null,null,{"$f":"Input!S34*$I56","v":55404128},{"$f":"Input!T34*$I56","v":0},{"$f":"Input!U34*$I56","v":0},{"$f":"Input!V34*$I56","v":0},{"$f":"Input!W34*$I56","v":0},{"$f":"Input!X34*$I56","v":0},{"$f":"Input!Y34*$I56","v":0},{"$f":"Input!Z34*$I56","v":0},{"$f":"Input!AA34*$I56","v":0},{"$f":"Input!AB34*$I56","v":0},{"$f":"Input!AC34*$I56","v":0},{"$f":"Input!AD34*$I56","v":0},{"$f":"Input!AE34*$I56","v":0},{"$f":"Input!AF34*$I56","v":0},{"$f":"Input!AG34*$I56","v":0},{"$f":"Input!AH34*$I56","v":0},{"$f":"Input!AI34*$I56","v":0},{"$f":"Input!AJ34*$I56","v":0},{"$f":"Input!AK34*$I56","v":0},{"$f":"Input!AL34*$I56","v":0},{"$f":"Input!AM34*$I56","v":0},{"$f":"Input!AN34*$I56","v":0},{"$f":"Input!AO34*$I56","v":0},{"$f":"Input!AP34*$I56","v":0},{"$f":"Input!AQ34*$I56","v":0},{"$f":"Input!AR34*$I56","v":0},{"$f":"Input!AS34*$I56","v":0},{"$f":"Input!AT34*$I56","v":0},{"$f":"Input!AU34*$I56","v":0},{"$f":"Input!AV34*$I56","v":0},{"$f":"Input!AW34*$I56","v":0},{"$f":"Input!AX34*$I56","v":0},{"$f":"Input!AY34*$I56","v":0},{"$f":"Input!AZ34*$I56","v":0},{"$f":"Input!BA34*$I56","v":0},{"$f":"Input!BB34*$I56","v":0},{"$f":"Input!BC34*$I56","v":0}]
[null,null,3,{"$f":"Input!D35","v":"Ongoing Capital, Base"},{"$f":"Input!E35","v":"Capital"},{"$f":"MATCH(E57,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E35=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$88,-1,1)","v":1},null,2341311.0905811223,2257200,null,null,{"$f":"Input!S35*$I57","v":0},{"$f":"Input!T35*$I57","v":2257200},{"$f":"Input!U35*$I57","v":0},{"$f":"Input!V35*$I57","v":0},{"$f":"Input!W35*$I57","v":0},{"$f":"Input!X35*$I57","v":0},{"$f":"Input!Y35*$I57","v":0},{"$f":"Input!Z35*$I57","v":0},{"$f":"Input!AA35*$I57","v":0},{"$f":"Input!AB35*$I57","v":0},{"$f":"Input!AC35*$I57","v":0},{"$f":"Input!AD35*$I57","v":0},{"$f":"Input!AE35*$I57","v":0},{"$f":"Input!AF35*$I57","v":0},{"$f":"Input!AG35*$I57","v":0},{"$f":"Input!AH35*$I57","v":0},{"$f":"Input!AI35*$I57","v":0},{"$f":"Input!AJ35*$I57","v":0},{"$f":"Input!AK35*$I57","v":0},{"$f":"Input!AL35*$I57","v":0},{"$f":"Input!AM35*$I57","v":0},{"$f":"Input!AN35*$I57","v":0},{"$f":"Input!AO35*$I57","v":0},{"$f":"Input!AP35*$I57","v":0},{"$f":"Input!AQ35*$I57","v":0},{"$f":"Input!AR35*$I57","v":0},{"$f":"Input!AS35*$I57","v":0},{"$f":"Input!AT35*$I57","v":0},{"$f":"Input!AU35*$I57","v":0},{"$f":"Input!AV35*$I57","v":0},{"$f":"Input!AW35*$I57","v":0},{"$f":"Input!AX35*$I57","v":0},{"$f":"Input!AY35*$I57","v":0},{"$f":"Input!AZ35*$I57","v":0},{"$f":"Input!BA35*$I57","v":0},{"$f":"Input!BB35*$I57","v":0},{"$f":"Input!BC35*$I57","v":0}]
[null,null,4,{"$f":"Input!D36","v":"Ongoing Capital, ECRC"},{"$f":"Input!E36","v":"Capital"},{"$f":"MATCH(E58,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E36=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E36=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S36*$I58","v":0},{"$f":"Input!T36*$I58","v":0},{"$f":"Input!U36*$I58","v":0},{"$f":"Input!V36*$I58","v":0},{"$f":"Input!W36*$I58","v":0},{"$f":"Input!X36*$I58","v":0},{"$f":"Input!Y36*$I58","v":0},{"$f":"Input!Z36*$I58","v":0},{"$f":"Input!AA36*$I58","v":0},{"$f":"Input!AB36*$I58","v":0},{"$f":"Input!AC36*$I58","v":0},{"$f":"Input!AD36*$I58","v":0},{"$f":"Input!AE36*$I58","v":0},{"$f":"Input!AF36*$I58","v":0},{"$f":"Input!AG36*$I58","v":0},{"$f":"Input!AH36*$I58","v":0},{"$f":"Input!AI36*$I58","v":0},{"$f":"Input!AJ36*$I58","v":0},{"$f":"Input!AK36*$I58","v":0},{"$f":"Input!AL36*$I58","v":0},{"$f":"Input!AM36*$I58","v":0},{"$f":"Input!AN36*$I58","v":0},{"$f":"Input!AO36*$I58","v":0},{"$f":"Input!AP36*$I58","v":0},{"$f":"Input!AQ36*$I58","v":0},{"$f":"Input!AR36*$I58","v":0},{"$f":"Input!AS36*$I58","v":0},{"$f":"Input!AT36*$I58","v":0},{"$f":"Input!AU36*$I58","v":0},{"$f":"Input!AV36*$I58","v":0},{"$f":"Input!AW36*$I58","v":0},{"$f":"Input!AX36*$I58","v":0},{"$f":"Input!AY36*$I58","v":0},{"$f":"Input!AZ36*$I58","v":0},{"$f":"Input!BA36*$I58","v":0},{"$f":"Input!BB36*$I58","v":0},{"$f":"Input!BC36*$I58","v":0}]
[null,null,5,{"$f":"Input!D37","v":"Operating Expense, Base"},{"$f":"Input!E37","v":"Operating Expense"},{"$f":"MATCH(E59,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E37=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E37=lookups!$C$88,-1,1)","v":1},null,13760013.360637773,13265687.880000001,null,null,{"$f":"Input!S37*$I59","v":0},{"$f":"Input!T37*$I59","v":13265687.880000001},{"$f":"Input!U37*$I59","v":0},{"$f":"Input!V37*$I59","v":0},{"$f":"Input!W37*$I59","v":0},{"$f":"Input!X37*$I59","v":0},{"$f":"Input!Y37*$I59","v":0},{"$f":"Input!Z37*$I59","v":0},{"$f":"Input!AA37*$I59","v":0},{"$f":"Input!AB37*$I59","v":0},{"$f":"Input!AC37*$I59","v":0},{"$f":"Input!AD37*$I59","v":0},{"$f":"Input!AE37*$I59","v":0},{"$f":"Input!AF37*$I59","v":0},{"$f":"Input!AG37*$I59","v":0},{"$f":"Input!AH37*$I59","v":0},{"$f":"Input!AI37*$I59","v":0},{"$f":"Input!AJ37*$I59","v":0},{"$f":"Input!AK37*$I59","v":0},{"$f":"Input!AL37*$I59","v":0},{"$f":"Input!AM37*$I59","v":0},{"$f":"Input!AN37*$I59","v":0},{"$f":"Input!AO37*$I59","v":0},{"$f":"Input!AP37*$I59","v":0},{"$f":"Input!AQ37*$I59","v":0},{"$f":"Input!AR37*$I59","v":0},{"$f":"Input!AS37*$I59","v":0},{"$f":"Input!AT37*$I59","v":0},{"$f":"Input!AU37*$I59","v":0},{"$f":"Input!AV37*$I59","v":0},{"$f":"Input!AW37*$I59","v":0},{"$f":"Input!AX37*$I59","v":0},{"$f":"Input!AY37*$I59","v":0},{"$f":"Input!AZ37*$I59","v":0},{"$f":"Input!BA37*$I59","v":0},{"$f":"Input!BB37*$I59","v":0},{"$f":"Input!BC37*$I59","v":0}]
[null,null,6,{"$f":"Input!D38","v":"Operating Expense, ECRC"},{"$f":"Input!E38","v":"Operating Expense"},{"$f":"MATCH(E60,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E38=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E38=lookups!$C$88,-1,1)","v":1},null,274459.91253223683,264600,null,null,{"$f":"Input!S38*$I60","v":0},{"$f":"Input!T38*$I60","v":264600},{"$f":"Input!U38*$I60","v":0},{"$f":"Input!V38*$I60","v":0},{"$f":"Input!W38*$I60","v":0},{"$f":"Input!X38*$I60","v":0},{"$f":"Input!Y38*$I60","v":0},{"$f":"Input!Z38*$I60","v":0},{"$f":"Input!AA38*$I60","v":0},{"$f":"Input!AB38*$I60","v":0},{"$f":"Input!AC38*$I60","v":0},{"$f":"Input!AD38*$I60","v":0},{"$f":"Input!AE38*$I60","v":0},{"$f":"Input!AF38*$I60","v":0},{"$f":"Input!AG38*$I60","v":0},{"$f":"Input!AH38*$I60","v":0},{"$f":"Input!AI38*$I60","v":0},{"$f":"Input!AJ38*$I60","v":0},{"$f":"Input!AK38*$I60","v":0},{"$f":"Input!AL38*$I60","v":0},{"$f":"Input!AM38*$I60","v":0},{"$f":"Input!AN38*$I60","v":0},{"$f":"Input!AO38*$I60","v":0},{"$f":"Input!AP38*$I60","v":0},{"$f":"Input!AQ38*$I60","v":0},{"$f":"Input!AR38*$I60","v":0},{"$f":"Input!AS38*$I60","v":0},{"$f":"Input!AT38*$I60","v":0},{"$f":"Input!AU38*$I60","v":0},{"$f":"Input!AV38*$I60","v":0},{"$f":"Input!AW38*$I60","v":0},{"$f":"Input!AX38*$I60","v":0},{"$f":"Input!AY38*$I60","v":0},{"$f":"Input!AZ38*$I60","v":0},{"$f":"Input!BA38*$I60","v":0},{"$f":"Input!BB38*$I60","v":0},{"$f":"Input!BC38*$I60","v":0}]
[null,null,7,{"$f":"Input!D39","v":"Equity Dismantlement Reserve"},{"$f":"Input!E39","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E39=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E39=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S39*$I61","v":0},{"$f":"Input!T39*$I61","v":0},{"$f":"Input!U39*$I61","v":0},{"$f":"Input!V39*$I61","v":0},{"$f":"Input!W39*$I61","v":0},{"$f":"Input!X39*$I61","v":0},{"$f":"Input!Y39*$I61","v":0},{"$f":"Input!Z39*$I61","v":0},{"$f":"Input!AA39*$I61","v":0},{"$f":"Input!AB39*$I61","v":0},{"$f":"Input!AC39*$I61","v":0},{"$f":"Input!AD39*$I61","v":0},{"$f":"Input!AE39*$I61","v":0},{"$f":"Input!AF39*$I61","v":0},{"$f":"Input!AG39*$I61","v":0},{"$f":"Input!AH39*$I61","v":0},{"$f":"Input!AI39*$I61","v":0},{"$f":"Input!AJ39*$I61","v":0},{"$f":"Input!AK39*$I61","v":0},{"$f":"Input!AL39*$I61","v":0},{"$f":"Input!AM39*$I61","v":0},{"$f":"Input!AN39*$I61","v":0},{"$f":"Input!AO39*$I61","v":0},{"$f":"Input!AP39*$I61","v":0},{"$f":"Input!AQ39*$I61","v":0},{"$f":"Input!AR39*$I61","v":0},{"$f":"Input!AS39*$I61","v":0},{"$f":"Input!AT39*$I61","v":0},{"$f":"Input!AU39*$I61","v":0},{"$f":"Input!AV39*$I61","v":0},{"$f":"Input!AW39*$I61","v":0},{"$f":"Input!AX39*$I61","v":0},{"$f":"Input!AY39*$I61","v":0},{"$f":"Input!AZ39*$I61","v":0},{"$f":"Input!BA39*$I61","v":0},{"$f":"Input!BB39*$I61","v":0},{"$f":"Input!BC39*$I61","v":0}]
[null,null,8,{"$f":"Input!D40","v":0},{"$f":"Input!E40","v":"Operating Expense"},{"$f":"MATCH(E62,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E40=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E40=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S40*$I62","v":0},{"$f":"Input!T40*$I62","v":0},{"$f":"Input!U40*$I62","v":0},{"$f":"Input!V40*$I62","v":0},{"$f":"Input!W40*$I62","v":0},{"$f":"Input!X40*$I62","v":0},{"$f":"Input!Y40*$I62","v":0},{"$f":"Input!Z40*$I62","v":0},{"$f":"Input!AA40*$I62","v":0},{"$f":"Input!AB40*$I62","v":0},{"$f":"Input!AC40*$I62","v":0},{"$f":"Input!AD40*$I62","v":0},{"$f":"Input!AE40*$I62","v":0},{"$f":"Input!AF40*$I62","v":0},{"$f":"Input!AG40*$I62","v":0},{"$f":"Input!AH40*$I62","v":0},{"$f":"Input!AI40*$I62","v":0},{"$f":"Input!AJ40*$I62","v":0},{"$f":"Input!AK40*$I62","v":0},{"$f":"Input!AL40*$I62","v":0},{"$f":"Input!AM40*$I62","v":0},{"$f":"Input!AN40*$I62","v":0},{"$f":"Input!AO40*$I62","v":0},{"$f":"Input!AP40*$I62","v":0},{"$f":"Input!AQ40*$I62","v":0},{"$f":"Input!AR40*$I62","v":0},{"$f":"Input!AS40*$I62","v":0},{"$f":"Input!AT40*$I62","v":0},{"$f":"Input!AU40*$I62","v":0},{"$f":"Input!AV40*$I62","v":0},{"$f":"Input!AW40*$I62","v":0},{"$f":"Input!AX40*$I62","v":0},{"$f":"Input!AY40*$I62","v":0},{"$f":"Input!AZ40*$I62","v":0},{"$f":"Input!BA40*$I62","v":0},{"$f":"Input!BB40*$I62","v":0},{"$f":"Input!BC40*$I62","v":0}]
[null,null,9,{"$f":"Input!D41","v":"PPA Debt Service"},{"$f":"Input!E41","v":"Operating Expense"},{"$f":"MATCH(E63,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E41=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E41=lookups!$C$88,-1,1)","v":1},null,18443558.506609619,17780977.6875,null,null,{"$f":"Input!S41*$I63","v":0},{"$f":"Input!T41*$I63","v":17780977.6875},{"$f":"Input!U41*$I63","v":0},{"$f":"Input!V41*$I63","v":0},{"$f":"Input!W41*$I63","v":0},{"$f":"Input!X41*$I63","v":0},{"$f":"Input!Y41*$I63","v":0},{"$f":"Input!Z41*$I63","v":0},{"$f":"Input!AA41*$I63","v":0},{"$f":"Input!AB41*$I63","v":0},{"$f":"Input!AC41*$I63","v":0},{"$f":"Input!AD41*$I63","v":0},{"$f":"Input!AE41*$I63","v":0},{"$f":"Input!AF41*$I63","v":0},{"$f":"Input!AG41*$I63","v":0},{"$f":"Input!AH41*$I63","v":0},{"$f":"Input!AI41*$I63","v":0},{"$f":"Input!AJ41*$I63","v":0},{"$f":"Input!AK41*$I63","v":0},{"$f":"Input!AL41*$I63","v":0},{"$f":"Input!AM41*$I63","v":0},{"$f":"Input!AN41*$I63","v":0},{"$f":"Input!AO41*$I63","v":0},{"$f":"Input!AP41*$I63","v":0},{"$f":"Input!AQ41*$I63","v":0},{"$f":"Input!AR41*$I63","v":0},{"$f":"Input!AS41*$I63","v":0},{"$f":"Input!AT41*$I63","v":0},{"$f":"Input!AU41*$I63","v":0},{"$f":"Input!AV41*$I63","v":0},{"$f":"Input!AW41*$I63","v":0},{"$f":"Input!AX41*$I63","v":0},{"$f":"Input!AY41*$I63","v":0},{"$f":"Input!AZ41*$I63","v":0},{"$f":"Input!BA41*$I63","v":0},{"$f":"Input!BB41*$I63","v":0},{"$f":"Input!BC41*$I63","v":0}]
[null,null,10,{"$f":"Input!D42","v":"PPA CCRA"},{"$f":"Input!E42","v":"Operating Expense"},{"$f":"MATCH(E64,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E42=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E42=lookups!$C$88,-1,1)","v":1},null,26188181.600625549,25247376.885000005,null,null,{"$f":"Input!S42*$I64","v":0},{"$f":"Input!T42*$I64","v":25247376.885000005},{"$f":"Input!U42*$I64","v":0},{"$f":"Input!V42*$I64","v":0},{"$f":"Input!W42*$I64","v":0},{"$f":"Input!X42*$I64","v":0},{"$f":"Input!Y42*$I64","v":0},{"$f":"Input!Z42*$I64","v":0},{"$f":"Input!AA42*$I64","v":0},{"$f":"Input!AB42*$I64","v":0},{"$f":"Input!AC42*$I64","v":0},{"$f":"Input!AD42*$I64","v":0},{"$f":"Input!AE42*$I64","v":0},{"$f":"Input!AF42*$I64","v":0},{"$f":"Input!AG42*$I64","v":0},{"$f":"Input!AH42*$I64","v":0},{"$f":"Input!AI42*$I64","v":0},{"$f":"Input!AJ42*$I64","v":0},{"$f":"Input!AK42*$I64","v":0},{"$f":"Input!AL42*$I64","v":0},{"$f":"Input!AM42*$I64","v":0},{"$f":"Input!AN42*$I64","v":0},{"$f":"Input!AO42*$I64","v":0},{"$f":"Input!AP42*$I64","v":0},{"$f":"Input!AQ42*$I64","v":0},{"$f":"Input!AR42*$I64","v":0},{"$f":"Input!AS42*$I64","v":0},{"$f":"Input!AT42*$I64","v":0},{"$f":"Input!AU42*$I64","v":0},{"$f":"Input!AV42*$I64","v":0},{"$f":"Input!AW42*$I64","v":0},{"$f":"Input!AX42*$I64","v":0},{"$f":"Input!AY42*$I64","v":0},{"$f":"Input!AZ42*$I64","v":0},{"$f":"Input!BA42*$I64","v":0},{"$f":"Input!BB42*$I64","v":0},{"$f":"Input!BC42*$I64","v":0}]
[null,null,11,{"$f":"Input!D43","v":"PPA OpEx"},{"$f":"Input!E43","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E43=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E43=lookups!$C$88,-1,1)","v":1},null,21051709.909755014,20295431.82,null,null,{"$f":"Input!S43*$I65","v":0},{"$f":"Input!T43*$I65","v":20295431.82},{"$f":"Input!U43*$I65","v":0},{"$f":"Input!V43*$I65","v":0},{"$f":"Input!W43*$I65","v":0},{"$f":"Input!X43*$I65","v":0},{"$f":"Input!Y43*$I65","v":0},{"$f":"Input!Z43*$I65","v":0},{"$f":"Input!AA43*$I65","v":0},{"$f":"Input!AB43*$I65","v":0},{"$f":"Input!AC43*$I65","v":0},{"$f":"Input!AD43*$I65","v":0},{"$f":"Input!AE43*$I65","v":0},{"$f":"Input!AF43*$I65","v":0},{"$f":"Input!AG43*$I65","v":0},{"$f":"Input!AH43*$I65","v":0},{"$f":"Input!AI43*$I65","v":0},{"$f":"Input!AJ43*$I65","v":0},{"$f":"Input!AK43*$I65","v":0},{"$f":"Input!AL43*$I65","v":0},{"$f":"Input!AM43*$I65","v":0},{"$f":"Input!AN43*$I65","v":0},{"$f":"Input!AO43*$I65","v":0},{"$f":"Input!AP43*$I65","v":0},{"$f":"Input!AQ43*$I65","v":0},{"$f":"Input!AR43*$I65","v":0},{"$f":"Input!AS43*$I65","v":0},{"$f":"Input!AT43*$I65","v":0},{"$f":"Input!AU43*$I65","v":0},{"$f":"Input!AV43*$I65","v":0},{"$f":"Input!AW43*$I65","v":0},{"$f":"Input!AX43*$I65","v":0},{"$f":"Input!AY43*$I65","v":0},{"$f":"Input!AZ43*$I65","v":0},{"$f":"Input!BA43*$I65","v":0},{"$f":"Input!BB43*$I65","v":0},{"$f":"Input!BC43*$I65","v":0}]
[null,null,12,{"$f":"Input!D44","v":"PPA Property Taxes"},{"$f":"Input!E44","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E44=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E44=lookups!$C$88,-1,1)","v":1},null,2882782.1316348519,2779218.8119311905,null,null,{"$f":"Input!S44*$I66","v":0},{"$f":"Input!T44*$I66","v":2779218.8119311905},{"$f":"Input!U44*$I66","v":0},{"$f":"Input!V44*$I66","v":0},{"$f":"Input!W44*$I66","v":0},{"$f":"Input!X44*$I66","v":0},{"$f":"Input!Y44*$I66","v":0},{"$f":"Input!Z44*$I66","v":0},{"$f":"Input!AA44*$I66","v":0},{"$f":"Input!AB44*$I66","v":0},{"$f":"Input!AC44*$I66","v":0},{"$f":"Input!AD44*$I66","v":0},{"$f":"Input!AE44*$I66","v":0},{"$f":"Input!AF44*$I66","v":0},{"$f":"Input!AG44*$I66","v":0},{"$f":"Input!AH44*$I66","v":0},{"$f":"Input!AI44*$I66","v":0},{"$f":"Input!AJ44*$I66","v":0},{"$f":"Input!AK44*$I66","v":0},{"$f":"Input!AL44*$I66","v":0},{"$f":"Input!AM44*$I66","v":0},{"$f":"Input!AN44*$I66","v":0},{"$f":"Input!AO44*$I66","v":0},{"$f":"Input!AP44*$I66","v":0},{"$f":"Input!AQ44*$I66","v":0},{"$f":"Input!AR44*$I66","v":0},{"$f":"Input!AS44*$I66","v":0},{"$f":"Input!AT44*$I66","v":0},{"$f":"Input!AU44*$I66","v":0},{"$f":"Input!AV44*$I66","v":0},{"$f":"Input!AW44*$I66","v":0},{"$f":"Input!AX44*$I66","v":0},{"$f":"Input!AY44*$I66","v":0},{"$f":"Input!AZ44*$I66","v":0},{"$f":"Input!BA44*$I66","v":0},{"$f":"Input!BB44*$I66","v":0},{"$f":"Input!BC44*$I66","v":0}]
[null,null,13,{"$f":"Input!D45","v":"PPA Transmission Costs"},{"$f":"Input!E45","v":"Operating Expense"},{"$f":"MATCH(E67,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E45=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E45=lookups!$C$88,-1,1)","v":1},null,2310428.9290989232,2227427.2734375,null,null,{"$f":"Input!S45*$I67","v":0},{"$f":"Input!T45*$I67","v":2227427.2734375},{"$f":"Input!U45*$I67","v":0},{"$f":"Input!V45*$I67","v":0},{"$f":"Input!W45*$I67","v":0},{"$f":"Input!X45*$I67","v":0},{"$f":"Input!Y45*$I67","v":0},{"$f":"Input!Z45*$I67","v":0},{"$f":"Input!AA45*$I67","v":0},{"$f":"Input!AB45*$I67","v":0},{"$f":"Input!AC45*$I67","v":0},{"$f":"Input!AD45*$I67","v":0},{"$f":"Input!AE45*$I67","v":0},{"$f":"Input!AF45*$I67","v":0},{"$f":"Input!AG45*$I67","v":0},{"$f":"Input!AH45*$I67","v":0},{"$f":"Input!AI45*$I67","v":0},{"$f":"Input!AJ45*$I67","v":0},{"$f":"Input!AK45*$I67","v":0},{"$f":"Input!AL45*$I67","v":0},{"$f":"Input!AM45*$I67","v":0},{"$f":"Input!AN45*$I67","v":0},{"$f":"Input!AO45*$I67","v":0},{"$f":"Input!AP45*$I67","v":0},{"$f":"Input!AQ45*$I67","v":0},{"$f":"Input!AR45*$I67","v":0},{"$f":"Input!AS45*$I67","v":0},{"$f":"Input!AT45*$I67","v":0},{"$f":"Input!AU45*$I67","v":0},{"$f":"Input!AV45*$I67","v":0},{"$f":"Input!AW45*$I67","v":0},{"$f":"Input!AX45*$I67","v":0},{"$f":"Input!AY45*$I67","v":0},{"$f":"Input!AZ45*$I67","v":0},{"$f":"Input!BA45*$I67","v":0},{"$f":"Input!BB45*$I67","v":0},{"$f":"Input!BC45*$I67","v":0}]
[null,null,14,{"$f":"Input!D46","v":"PPA Dismantlement Reserve"},{"$f":"Input!E46","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E46=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E46=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S46*$I68","v":0},{"$f":"Input!T46*$I68","v":0},{"$f":"Input!U46*$I68","v":0},{"$f":"Input!V46*$I68","v":0},{"$f":"Input!W46*$I68","v":0},{"$f":"Input!X46*$I68","v":0},{"$f":"Input!Y46*$I68","v":0},{"$f":"Input!Z46*$I68","v":0},{"$f":"Input!AA46*$I68","v":0},{"$f":"Input!AB46*$I68","v":0},{"$f":"Input!AC46*$I68","v":0},{"$f":"Input!AD46*$I68","v":0},{"$f":"Input!AE46*$I68","v":0},{"$f":"Input!AF46*$I68","v":0},{"$f":"Input!AG46*$I68","v":0},{"$f":"Input!AH46*$I68","v":0},{"$f":"Input!AI46*$I68","v":0},{"$f":"Input!AJ46*$I68","v":0},{"$f":"Input!AK46*$I68","v":0},{"$f":"Input!AL46*$I68","v":0},{"$f":"Input!AM46*$I68","v":0},{"$f":"Input!AN46*$I68","v":0},{"$f":"Input!AO46*$I68","v":0},{"$f":"Input!AP46*$I68","v":0},{"$f":"Input!AQ46*$I68","v":0},{"$f":"Input!AR46*$I68","v":0},{"$f":"Input!AS46*$I68","v":0},{"$f":"Input!AT46*$I68","v":0},{"$f":"Input!AU46*$I68","v":0},{"$f":"Input!AV46*$I68","v":0},{"$f":"Input!AW46*$I68","v":0},{"$f":"Input!AX46*$I68","v":0},{"$f":"Input!AY46*$I68","v":0},{"$f":"Input!AZ46*$I68","v":0},{"$f":"Input!BA46*$I68","v":0},{"$f":"Input!BB46*$I68","v":0},{"$f":"Input!BC46*$I68","v":0}]
[null,null,15,{"$f":"Input!D47","v":0},{"$f":"Input!E47","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E47=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E47=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S47*$I69","v":0},{"$f":"Input!T47*$I69","v":0},{"$f":"Input!U47*$I69","v":0},{"$f":"Input!V47*$I69","v":0},{"$f":"Input!W47*$I69","v":0},{"$f":"Input!X47*$I69","v":0},{"$f":"Input!Y47*$I69","v":0},{"$f":"Input!Z47*$I69","v":0},{"$f":"Input!AA47*$I69","v":0},{"$f":"Input!AB47*$I69","v":0},{"$f":"Input!AC47*$I69","v":0},{"$f":"Input!AD47*$I69","v":0},{"$f":"Input!AE47*$I69","v":0},{"$f":"Input!AF47*$I69","v":0},{"$f":"Input!AG47*$I69","v":0},{"$f":"Input!AH47*$I69","v":0},{"$f":"Input!AI47*$I69","v":0},{"$f":"Input!AJ47*$I69","v":0},{"$f":"Input!AK47*$I69","v":0},{"$f":"Input!AL47*$I69","v":0},{"$f":"Input!AM47*$I69","v":0},{"$f":"Input!AN47*$I69","v":0},{"$f":"Input!AO47*$I69","v":0},{"$f":"Input!AP47*$I69","v":0},{"$f":"Input!AQ47*$I69","v":0},{"$f":"Input!AR47*$I69","v":0},{"$f":"Input!AS47*$I69","v":0},{"$f":"Input!AT47*$I69","v":0},{"$f":"Input!AU47*$I69","v":0},{"$f":"Input!AV47*$I69","v":0},{"$f":"Input!AW47*$I69","v":0},{"$f":"Input!AX47*$I69","v":0},{"$f":"Input!AY47*$I69","v":0},{"$f":"Input!AZ47*$I69","v":0},{"$f":"Input!BA47*$I69","v":0},{"$f":"Input!BB47*$I69","v":0},{"$f":"Input!BC47*$I69","v":0}]
[null,null,16,{"$f":"Input!D48","v":0},{"$f":"Input!E48","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E48=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E48=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S48*$I70","v":0},{"$f":"Input!T48*$I70","v":0},{"$f":"Input!U48*$I70","v":0},{"$f":"Input!V48*$I70","v":0},{"$f":"Input!W48*$I70","v":0},{"$f":"Input!X48*$I70","v":0},{"$f":"Input!Y48*$I70","v":0},{"$f":"Input!Z48*$I70","v":0},{"$f":"Input!AA48*$I70","v":0},{"$f":"Input!AB48*$I70","v":0},{"$f":"Input!AC48*$I70","v":0},{"$f":"Input!AD48*$I70","v":0},{"$f":"Input!AE48*$I70","v":0},{"$f":"Input!AF48*$I70","v":0},{"$f":"Input!AG48*$I70","v":0},{"$f":"Input!AH48*$I70","v":0},{"$f":"Input!AI48*$I70","v":0},{"$f":"Input!AJ48*$I70","v":0},{"$f":"Input!AK48*$I70","v":0},{"$f":"Input!AL48*$I70","v":0},{"$f":"Input!AM48*$I70","v":0},{"$f":"Input!AN48*$I70","v":0},{"$f":"Input!AO48*$I70","v":0},{"$f":"Input!AP48*$I70","v":0},{"$f":"Input!AQ48*$I70","v":0},{"$f":"Input!AR48*$I70","v":0},{"$f":"Input!AS48*$I70","v":0},{"$f":"Input!AT48*$I70","v":0},{"$f":"Input!AU48*$I70","v":0},{"$f":"Input!AV48*$I70","v":0},{"$f":"Input!AW48*$I70","v":0},{"$f":"Input!AX48*$I70","v":0},{"$f":"Input!AY48*$I70","v":0},{"$f":"Input!AZ48*$I70","v":0},{"$f":"Input!BA48*$I70","v":0},{"$f":"Input!BB48*$I70","v":0},{"$f":"Input!BC48*$I70","v":0}]
[null,null,17,{"$f":"Input!D49","v":"Regulatory Asset"},{"$f":"Input!E49","v":"Capital"},{"$f":"MATCH(E71,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E49=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E49=lookups!$C$88,-1,1)","v":1},null,87169825.240513384,90400000,null,null,{"$f":"Input!S49*$I71","v":0},{"$f":"Input!T49*$I71","v":0},{"$f":"Input!U49*$I71","v":90400000},{"$f":"Input!V49*$I71","v":0},{"$f":"Input!W49*$I71","v":0},{"$f":"Input!X49*$I71","v":0},{"$f":"Input!Y49*$I71","v":0},{"$f":"Input!Z49*$I71","v":0},{"$f":"Input!AA49*$I71","v":0},{"$f":"Input!AB49*$I71","v":0},{"$f":"Input!AC49*$I71","v":0},{"$f":"Input!AD49*$I71","v":0},{"$f":"Input!AE49*$I71","v":0},{"$f":"Input!AF49*$I71","v":0},{"$f":"Input!AG49*$I71","v":0},{"$f":"Input!AH49*$I71","v":0},{"$f":"Input!AI49*$I71","v":0},{"$f":"Input!AJ49*$I71","v":0},{"$f":"Input!AK49*$I71","v":0},{"$f":"Input!AL49*$I71","v":0},{"$f":"Input!AM49*$I71","v":0},{"$f":"Input!AN49*$I71","v":0},{"$f":"Input!AO49*$I71","v":0},{"$f":"Input!AP49*$I71","v":0},{"$f":"Input!AQ49*$I71","v":0},{"$f":"Input!AR49*$I71","v":0},{"$f":"Input!AS49*$I71","v":0},{"$f":"Input!AT49*$I71","v":0},{"$f":"Input!AU49*$I71","v":0},{"$f":"Input!AV49*$I71","v":0},{"$f":"Input!AW49*$I71","v":0},{"$f":"Input!AX49*$I71","v":0},{"$f":"Input!AY49*$I71","v":0},{"$f":"Input!AZ49*$I71","v":0},{"$f":"Input!BA49*$I71","v":0},{"$f":"Input!BB49*$I71","v":0},{"$f":"Input!BC49*$I71","v":0}]
[null,null,18,{"$f":"Input!D50","v":"Suspension Payment Liability"},{"$f":"Input!E50","v":"Capital"},{"$f":"MATCH(E72,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E50=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E50=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S50*$I72","v":0},{"$f":"Input!T50*$I72","v":0},{"$f":"Input!U50*$I72","v":0},{"$f":"Input!V50*$I72","v":0},{"$f":"Input!W50*$I72","v":0},{"$f":"Input!X50*$I72","v":0},{"$f":"Input!Y50*$I72","v":0},{"$f":"Input!Z50*$I72","v":0},{"$f":"Input!AA50*$I72","v":0},{"$f":"Input!AB50*$I72","v":0},{"$f":"Input!AC50*$I72","v":0},{"$f":"Input!AD50*$I72","v":0},{"$f":"Input!AE50*$I72","v":0},{"$f":"Input!AF50*$I72","v":0},{"$f":"Input!AG50*$I72","v":0},{"$f":"Input!AH50*$I72","v":0},{"$f":"Input!AI50*$I72","v":0},{"$f":"Input!AJ50*$I72","v":0},{"$f":"Input!AK50*$I72","v":0},{"$f":"Input!AL50*$I72","v":0},{"$f":"Input!AM50*$I72","v":0},{"$f":"Input!AN50*$I72","v":0},{"$f":"Input!AO50*$I72","v":0},{"$f":"Input!AP50*$I72","v":0},{"$f":"Input!AQ50*$I72","v":0},{"$f":"Input!AR50*$I72","v":0},{"$f":"Input!AS50*$I72","v":0},{"$f":"Input!AT50*$I72","v":0},{"$f":"Input!AU50*$I72","v":0},{"$f":"Input!AV50*$I72","v":0},{"$f":"Input!AW50*$I72","v":0},{"$f":"Input!AX50*$I72","v":0},{"$f":"Input!AY50*$I72","v":0},{"$f":"Input!AZ50*$I72","v":0},{"$f":"Input!BA50*$I72","v":0},{"$f":"Input!BB50*$I72","v":0},{"$f":"Input!BC50*$I72","v":0}]
[null,null,19,{"$f":"Input!D51","v":"Deferred Interest"},{"$f":"Input!E51","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E51=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E51=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S51*$I73","v":0},{"$f":"Input!T51*$I73","v":0},{"$f":"Input!U51*$I73","v":0},{"$f":"Input!V51*$I73","v":0},{"$f":"Input!W51*$I73","v":0},{"$f":"Input!X51*$I73","v":0},{"$f":"Input!Y51*$I73","v":0},{"$f":"Input!Z51*$I73","v":0},{"$f":"Input!AA51*$I73","v":0},{"$f":"Input!AB51*$I73","v":0},{"$f":"Input!AC51*$I73","v":0},{"$f":"Input!AD51*$I73","v":0},{"$f":"Input!AE51*$I73","v":0},{"$f":"Input!AF51*$I73","v":0},{"$f":"Input!AG51*$I73","v":0},{"$f":"Input!AH51*$I73","v":0},{"$f":"Input!AI51*$I73","v":0},{"$f":"Input!AJ51*$I73","v":0},{"$f":"Input!AK51*$I73","v":0},{"$f":"Input!AL51*$I73","v":0},{"$f":"Input!AM51*$I73","v":0},{"$f":"Input!AN51*$I73","v":0},{"$f":"Input!AO51*$I73","v":0},{"$f":"Input!AP51*$I73","v":0},{"$f":"Input!AQ51*$I73","v":0},{"$f":"Input!AR51*$I73","v":0},{"$f":"Input!AS51*$I73","v":0},{"$f":"Input!AT51*$I73","v":0},{"$f":"Input!AU51*$I73","v":0},{"$f":"Input!AV51*$I73","v":0},{"$f":"Input!AW51*$I73","v":0},{"$f":"Input!AX51*$I73","v":0},{"$f":"Input!AY51*$I73","v":0},{"$f":"Input!AZ51*$I73","v":0},{"$f":"Input!BA51*$I73","v":0},{"$f":"Input!BB51*$I73","v":0},{"$f":"Input!BC51*$I73","v":0}]
[null,null,20,{"$f":"Input!D52","v":0},{"$f":"Input!E52","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E52=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E52=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S52*$I74","v":0},{"$f":"Input!T52*$I74","v":0},{"$f":"Input!U52*$I74","v":0},{"$f":"Input!V52*$I74","v":0},{"$f":"Input!W52*$I74","v":0},{"$f":"Input!X52*$I74","v":0},{"$f":"Input!Y52*$I74","v":0},{"$f":"Input!Z52*$I74","v":0},{"$f":"Input!AA52*$I74","v":0},{"$f":"Input!AB52*$I74","v":0},{"$f":"Input!AC52*$I74","v":0},{"$f":"Input!AD52*$I74","v":0},{"$f":"Input!AE52*$I74","v":0},{"$f":"Input!AF52*$I74","v":0},{"$f":"Input!AG52*$I74","v":0},{"$f":"Input!AH52*$I74","v":0},{"$f":"Input!AI52*$I74","v":0},{"$f":"Input!AJ52*$I74","v":0},{"$f":"Input!AK52*$I74","v":0},{"$f":"Input!AL52*$I74","v":0},{"$f":"Input!AM52*$I74","v":0},{"$f":"Input!AN52*$I74","v":0},{"$f":"Input!AO52*$I74","v":0},{"$f":"Input!AP52*$I74","v":0},{"$f":"Input!AQ52*$I74","v":0},{"$f":"Input!AR52*$I74","v":0},{"$f":"Input!AS52*$I74","v":0},{"$f":"Input!AT52*$I74","v":0},{"$f":"Input!AU52*$I74","v":0},{"$f":"Input!AV52*$I74","v":0},{"$f":"Input!AW52*$I74","v":0},{"$f":"Input!AX52*$I74","v":0},{"$f":"Input!AY52*$I74","v":0},{"$f":"Input!AZ52*$I74","v":0},{"$f":"Input!BA52*$I74","v":0},{"$f":"Input!BB52*$I74","v":0},{"$f":"Input!BC52*$I74","v":0}]
[null,null,21,{"$f":"Input!D53","v":"RAP: Generation Capital / Fixed OM"},{"$f":"Input!E53","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E53=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E53=lookups!$C$88,-1,1)","v":1},null,120770894.50511776,677117516.79753983,null,null,{"$f":"Input!S53*$I75","v":0},{"$f":"Input!T53*$I75","v":0},{"$f":"Input!U53*$I75","v":0},{"$f":"Input!V53*$I75","v":0},{"$f":"Input!W53*$I75","v":0},{"$f":"Input!X53*$I75","v":0},{"$f":"Input!Y53*$I75","v":0},{"$f":"Input!Z53*$I75","v":0},{"$f":"Input!AA53*$I75","v":0},{"$f":"Input!AB53*$I75","v":0},{"$f":"Input!AC53*$I75","v":0},{"$f":"Input!AD53*$I75","v":0},{"$f":"Input!AE53*$I75","v":0},{"$f":"Input!AF53*$I75","v":0},{"$f":"Input!AG53*$I75","v":0},{"$f":"Input!AH53*$I75","v":0},{"$f":"Input!AI53*$I75","v":0},{"$f":"Input!AJ53*$I75","v":25807583.852784332},{"$f":"Input!AK53*$I75","v":38812659.11190293},{"$f":"Input!AL53*$I75","v":37508754.635186911},{"$f":"Input!AM53*$I75","v":38163855.664559275},{"$f":"Input!AN53*$I75","v":36389040.644479208},{"$f":"Input!AO53*$I75","v":36217933.770318635},{"$f":"Input!AP53*$I75","v":35444898.991610982},{"$f":"Input!AQ53*$I75","v":35419907.840463892},{"$f":"Input!AR53*$I75","v":33720844.587508596},{"$f":"Input!AS53*$I75","v":35255617.825474657},{"$f":"Input!AT53*$I75","v":34879880.818291411},{"$f":"Input!AU53*$I75","v":35649253.092579976},{"$f":"Input!AV53*$I75","v":32581040.019469887},{"$f":"Input!AW53*$I75","v":33087037.570099697},{"$f":"Input!AX53*$I75","v":31363201.395468224},{"$f":"Input!AY53*$I75","v":31363201.395468224},{"$f":"Input!AZ53*$I75","v":31363201.395468224},{"$f":"Input!BA53*$I75","v":31363201.395468224},{"$f":"Input!BB53*$I75","v":31363201.395468224},{"$f":"Input!BC53*$I75","v":31363201.395468224}]
[null,null,22,{"$f":"Input!D54","v":"RAP: Gas Transport"},{"$f":"Input!E54","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E54=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E54=lookups!$C$88,-1,1)","v":1},null,77201706.620537803,302267890.1680426,null,null,{"$f":"Input!S54*$I76","v":0},{"$f":"Input!T54*$I76","v":0},{"$f":"Input!U54*$I76","v":0},{"$f":"Input!V54*$I76","v":0},{"$f":"Input!W54*$I76","v":0},{"$f":"Input!X54*$I76","v":0},{"$f":"Input!Y54*$I76","v":0},{"$f":"Input!Z54*$I76","v":0},{"$f":"Input!AA54*$I76","v":0},{"$f":"Input!AB54*$I76","v":10795281.791715816},{"$f":"Input!AC54*$I76","v":10795281.791715816},{"$f":"Input!AD54*$I76","v":10795281.791715816},{"$f":"Input!AE54*$I76","v":10795281.791715816},{"$f":"Input!AF54*$I76","v":10795281.791715816},{"$f":"Input!AG54*$I76","v":10795281.791715816},{"$f":"Input!AH54*$I76","v":10795281.791715816},{"$f":"Input!AI54*$I76","v":10795281.791715816},{"$f":"Input!AJ54*$I76","v":10795281.791715816},{"$f":"Input!AK54*$I76","v":10795281.791715816},{"$f":"Input!AL54*$I76","v":10795281.791715816},{"$f":"Input!AM54*$I76","v":10795281.791715816},{"$f":"Input!AN54*$I76","v":10795281.791715816},{"$f":"Input!AO54*$I76","v":10795281.791715816},{"$f":"Input!AP54*$I76","v":10795281.791715816},{"$f":"Input!AQ54*$I76","v":10795281.791715816},{"$f":"Input!AR54*$I76","v":10795281.791715816},{"$f":"Input!AS54*$I76","v":10795281.791715816},{"$f":"Input!AT54*$I76","v":10795281.791715816},{"$f":"Input!AU54*$I76","v":10795281.791715816},{"$f":"Input!AV54*$I76","v":10795281.791715816},{"$f":"Input!AW54*$I76","v":10795281.791715816},{"$f":"Input!AX54*$I76","v":10795281.791715816},{"$f":"Input!AY54*$I76","v":10795281.791715816},{"$f":"Input!AZ54*$I76","v":10795281.791715816},{"$f":"Input!BA54*$I76","v":10795281.791715816},{"$f":"Input!BB54*$I76","v":10795281.791715816},{"$f":"Input!BC54*$I76","v":10795281.791715816}]
[null,null,23,{"$f":"Input!D55","v":"RAP: Short Term PPA"},{"$f":"Input!E55","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E55=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E55=lookups!$C$88,-1,1)","v":1},null,15099899.313560523,27810168.744477458,null,null,{"$f":"Input!S55*$I77","v":0},{"$f":"Input!T55*$I77","v":0},{"$f":"Input!U55*$I77","v":4819500},{"$f":"Input!V55*$I77","v":0},{"$f":"Input!W55*$I77","v":0},{"$f":"Input!X55*$I77","v":0},{"$f":"Input!Y55*$I77","v":0},{"$f":"Input!Z55*$I77","v":0},{"$f":"Input!AA55*$I77","v":0},{"$f":"Input!AB55*$I77","v":0},{"$f":"Input!AC55*$I77","v":0},{"$f":"Input!AD55*$I77","v":12412177.056044104},{"$f":"Input!AE55*$I77","v":0},{"$f":"Input!AF55*$I77","v":0},{"$f":"Input!AG55*$I77","v":10578491.688433355},{"$f":"Input!AH55*$I77","v":0},{"$f":"Input!AI55*$I77","v":0},{"$f":"Input!AJ55*$I77","v":0},{"$f":"Input!AK55*$I77","v":0},{"$f":"Input!AL55*$I77","v":0},{"$f":"Input!AM55*$I77","v":0},{"$f":"Input!AN55*$I77","v":0},{"$f":"Input!AO55*$I77","v":0},{"$f":"Input!AP55*$I77","v":0},{"$f":"Input!AQ55*$I77","v":0},{"$f":"Input!AR55*$I77","v":0},{"$f":"Input!AS55*$I77","v":0},{"$f":"Input!AT55*$I77","v":0},{"$f":"Input!AU55*$I77","v":0},{"$f":"Input!AV55*$I77","v":0},{"$f":"Input!AW55*$I77","v":0},{"$f":"Input!AX55*$I77","v":0},{"$f":"Input!AY55*$I77","v":0},{"$f":"Input!AZ55*$I77","v":0},{"$f":"Input!BA55*$I77","v":0},{"$f":"Input!BB55*$I77","v":0},{"$f":"Input!BC55*$I77","v":0}]
[null,null,24,{"$f":"Input!D56","v":"RAP: Fuel, Start Up and VOM"},{"$f":"Input!E56","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E56=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E56=lookups!$C$88,-1,1)","v":1},null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"Input!S56*$I78","v":0},{"$f":"Input!T56*$I78","v":0},{"$f":"Input!U56*$I78","v":8863914.9999999404},{"$f":"Input!V56*$I78","v":10219999.999999998},{"$f":"Input!W56*$I78","v":680000.00000029814},{"$f":"Input!X56*$I78","v":270000.00000003865},{"$f":"Input!Y56*$I78","v":-779999.99999994424},{"$f":"Input!Z56*$I78","v":-530000.00000012899},{"$f":"Input!AA56*$I78","v":-1959999.9999998233},{"$f":"Input!AB56*$I78","v":-1860000.000000305},{"$f":"Input!AC56*$I78","v":-739999.99999998068},{"$f":"Input!AD56*$I78","v":-2079999.9999999416},{"$f":"Input!AE56*$I78","v":-739999.99999976042},{"$f":"Input!AF56*$I78","v":-740000.00000013702},{"$f":"Input!AG56*$I78","v":-849999.99999987357},{"$f":"Input!AH56*$I78","v":-889999.99999997928},{"$f":"Input!AI56*$I78","v":-1549999.9999998691},{"$f":"Input!AJ56*$I78","v":-4449999.999999932},{"$f":"Input!AK56*$I78","v":-4560000.0000000447},{"$f":"Input!AL56*$I78","v":-5430000.000000177},{"$f":"Input!AM56*$I78","v":-6210000.0000001788},{"$f":"Input!AN56*$I78","v":-5080000.0000004321},{"$f":"Input!AO56*$I78","v":-6330000.0000004387},{"$f":"Input!AP56*$I78","v":-6980000.0000004442},{"$f":"Input!AQ56*$I78","v":-6469999.9999995232},{"$f":"Input!AR56*$I78","v":-6559999.9999997113},{"$f":"Input!AS56*$I78","v":-8289999.9999999283},{"$f":"Input!AT56*$I78","v":-11390000.000000512},{"$f":"Input!AU56*$I78","v":-12559999.999999661},{"$f":"Input!AV56*$I78","v":-9490000.000000691},{"$f":"Input!AW56*$I78","v":-8719999.9999997076},{"$f":"Input!AX56*$I78","v":-10700000.000000088},{"$f":"Input!AY56*$I78","v":-10700000.000000088},{"$f":"Input!AZ56*$I78","v":-10700000.000000088},{"$f":"Input!BA56*$I78","v":-10700000.000000088},{"$f":"Input!BB56*$I78","v":-10700000.000000088},{"$f":"Input!BC56*$I78","v":-10700000.000000088}]
[null,null,25,{"$f":"Input!D57","v":"RAP: Emmissions"},{"$f":"Input!E57","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E57=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E57=lookups!$C$88,-1,1)","v":1},null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"Input!S57*$I79","v":0},{"$f":"Input!T57*$I79","v":0},{"$f":"Input!U57*$I79","v":-140000.00000000012},{"$f":"Input!V57*$I79","v":-219999.99999999997},{"$f":"Input!W57*$I79","v":-200000.00000000006},{"$f":"Input!X57*$I79","v":-200000.00000000006},{"$f":"Input!Y57*$I79","v":-140000},{"$f":"Input!Z57*$I79","v":-140000},{"$f":"Input!AA57*$I79","v":-150000.00000000003},{"$f":"Input!AB57*$I79","v":-159999.99999999991},{"$f":"Input!AC57*$I79","v":-159999.99999999991},{"$f":"Input!AD57*$I79","v":-160000.00000000003},{"$f":"Input!AE57*$I79","v":-1000000},{"$f":"Input!AF57*$I79","v":-1039999.9999999921},{"$f":"Input!AG57*$I79","v":-2000000},{"$f":"Input!AH57*$I79","v":-2279999.9999999725},{"$f":"Input!AI57*$I79","v":-3379999.9999999953},{"$f":"Input!AJ57*$I79","v":-4700000.0000000456},{"$f":"Input!AK57*$I79","v":-5490000.0000000093},{"$f":"Input!AL57*$I79","v":-6350000.0000000224},{"$f":"Input!AM57*$I79","v":-7620000.0000001183},{"$f":"Input!AN57*$I79","v":-8069999.9999999367},{"$f":"Input!AO57*$I79","v":-9349999.9999999087},{"$f":"Input!AP57*$I79","v":-10419999.999999845},{"$f":"Input!AQ57*$I79","v":-11329999.999999927},{"$f":"Input!AR57*$I79","v":-11920000.000000073},{"$f":"Input!AS57*$I79","v":-13539999.999999963},{"$f":"Input!AT57*$I79","v":-16309999.999999946},{"$f":"Input!AU57*$I79","v":-17469999.999999799},{"$f":"Input!AV57*$I79","v":-18630000.000000108},{"$f":"Input!AW57*$I79","v":-17409999.999999855},{"$f":"Input!AX57*$I79","v":-23829999.999999925},{"$f":"Input!AY57*$I79","v":-23829999.999999925},{"$f":"Input!AZ57*$I79","v":-23829999.999999925},{"$f":"Input!BA57*$I79","v":-23829999.999999925},{"$f":"Input!BB57*$I79","v":-23829999.999999925},{"$f":"Input!BC57*$I79","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D54","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,770126639.01718664,1108150074.0679286,null,null,{"$f":"SUM(O55:O79)","v":398802663},{"$f":"SUM(P55:P79)","v":84117920.357868701},{"$f":"SUM(Q55:Q79)","v":103943414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C83+1","v":1},{"$f":"INDEX(D$55:D$79,$C84,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C84,1)","v":"Capital"},4,null,{"$f":"Input!K33","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H84),(1+$H84)^(O$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(P$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Q$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(R$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(S$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(T$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(U$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(V$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(W$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(X$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Y$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(Z$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AA$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AB$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AC$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AD$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AE$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AF$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AG$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AH$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AI$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AJ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AK$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AL$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AM$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AN$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AO$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AP$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AQ$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AR$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AS$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AT$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AU$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AV$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AW$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AX$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H84),(1+$H84)^(AY$3-$I84),INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H84,lookups!$C$67:$C$78,0),MATCH($I84,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,{"$f":"C84+1","v":2},{"$f":"INDEX(D$55:D$79,$C85,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!K34","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H85),(1+$H85)^(O$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(P$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Q$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(R$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(S$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(T$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(U$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(V$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(W$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(X$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Y$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(Z$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AA$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AB$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AC$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AD$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AE$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AF$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AG$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AH$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AI$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AJ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AK$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AL$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AM$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AN$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AO$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AP$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AQ$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AR$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AS$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AT$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AU$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AV$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AW$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AX$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H85),(1+$H85)^(AY$3-$I85),INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H85,lookups!$C$67:$C$78,0),MATCH($I85,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!K35","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P86*(1+$H86)","v":1.02},{"$f":"Q86*(1+$H86)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,{"$f":"AG86*(1+$H86)","v":1.4282462475762734},1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,{"$f":"AW86*(1+$H86)","v":1.9606760320220162},1.9998895526624565]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!K36","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,{"$f":"P87*(1+$H87)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!K37","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S88*(1+$H88)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!K38","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,1,1,1,1,1,{"$f":"S89*(1+$H89)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!K39","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),(1+$H90)^(O$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(P$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Q$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(R$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(S$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(T$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(U$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(V$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(W$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(X$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Y$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Z$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AA$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AB$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AC$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AD$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AE$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AF$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AG$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AH$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AI$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AJ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AK$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AL$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AM$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AN$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AO$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AP$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AQ$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AR$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AS$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AT$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AU$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AV$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AW$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AX$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AY$3-$I90),INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H90,lookups!$C$67:$C$78,0),MATCH($I90,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!K40","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),(1+$H91)^(O$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(P$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Q$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(R$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(S$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(T$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(U$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(V$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(W$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(X$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Y$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Z$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AA$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AB$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AC$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AD$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AE$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AF$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AG$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AH$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AI$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AJ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AK$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AL$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AM$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AN$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AO$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AP$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AQ$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AR$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AS$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AT$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AU$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AV$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AW$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AX$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AY$3-$I91),INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H91,lookups!$C$67:$C$78,0),MATCH($I91,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!K41","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),(1+$H92)^(O$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(P$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Q$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(R$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(S$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(T$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(U$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(V$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(W$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(X$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Y$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Z$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AA$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AB$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AC$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AD$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AE$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AF$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AG$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AH$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AI$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AJ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AK$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AL$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AM$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AN$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AO$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AP$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AQ$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AR$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AS$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AT$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AU$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AV$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AW$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AX$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AY$3-$I92),INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H92,lookups!$C$67:$C$78,0),MATCH($I92,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!K42","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),(1+$H93)^(O$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(P$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Q$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(R$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(S$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(T$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(U$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(V$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(W$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(X$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Y$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Z$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AA$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AB$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AC$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AD$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AE$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AF$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AG$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AH$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AI$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AJ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AK$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AL$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AM$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AN$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AO$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AP$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AQ$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AR$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AS$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AT$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AU$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AV$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AW$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AX$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AY$3-$I93),INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H93,lookups!$C$67:$C$78,0),MATCH($I93,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!K43","v":0.02},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),(1+$H94)^(O$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":0.98039215686274506},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(P$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Q$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.02},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(R$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0404},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(S$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.0612079999999999},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(T$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.08243216},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(U$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1040808032},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(V$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1261624192640001},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(W$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1486856676492798},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(X$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1716593810022655},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Y$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.1950925686223108},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Z$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2189944199947571},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AA$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.243374308394652},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AB$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2682417945625453},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AC$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.2936066304537961},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AD$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3194787630628722},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AE$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.3458683383241292},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AF$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.372785705090612},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AG$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4002414191924244},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AH$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4282462475762727},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AI$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4568111725277981},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AJ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.4859473959783542},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AK$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5156663438979212},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AL$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.5459796707758797},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AM$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.576899264191397},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AN$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.608437249475225},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AO$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6406059944647295},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AP$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.6734181143540243},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AQ$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7068864766411045},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AR$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7410242061739269},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AS$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.7758446902974052},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AT$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8113615841033535},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AU$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8475888157854201},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AV$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.8845405921011289},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AW$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9222314039431516},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AX$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9606760320220145},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AY$3-$I94),INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H94,lookups!$C$67:$C$78,0),MATCH($I94,lookups!$F$66:$BU$66,0)))","v":1.9998895526624547}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!K44","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(O$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$3-$I95),INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H95,lookups!$C$67:$C$78,0),MATCH($I95,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!K45","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),(1+$H96)^(O$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(P$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Q$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(R$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(S$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(T$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(U$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(V$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(W$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(X$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Y$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Z$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AA$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AB$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AC$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AD$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AE$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AF$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AG$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AH$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AI$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AJ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AK$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AL$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AM$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AN$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AO$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AP$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AQ$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AR$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AS$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AT$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AU$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AV$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AW$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AX$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AY$3-$I96),INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H96,lookups!$C$67:$C$78,0),MATCH($I96,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!K46","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),(1+$H97)^(O$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(P$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Q$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(R$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(S$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(T$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(U$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(V$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(W$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(X$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Y$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Z$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AA$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AB$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AC$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AD$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AE$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AF$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AG$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AH$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AI$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AJ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AK$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AL$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AM$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AN$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AO$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AP$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AQ$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AR$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AS$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AT$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AU$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AV$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AW$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AX$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AY$3-$I97),INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H97,lookups!$C$67:$C$78,0),MATCH($I97,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!K47","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),(1+$H98)^(O$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(P$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Q$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(R$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(S$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(T$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(U$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(V$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(W$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(X$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Y$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Z$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AA$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AB$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AC$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AD$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AE$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AF$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AG$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AH$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AI$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AJ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AK$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AL$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AM$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AN$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AO$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AP$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AQ$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AR$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AS$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AT$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AU$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AV$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AW$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AX$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AY$3-$I98),INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H98,lookups!$C$67:$C$78,0),MATCH($I98,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!K48","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),(1+$H99)^(O$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(P$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Q$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(R$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(S$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(T$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(U$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(V$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(W$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(X$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Y$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Z$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AA$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AB$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AC$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AD$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AE$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AF$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AG$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AH$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AI$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AJ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AK$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AL$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AM$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AN$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AO$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AP$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AQ$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AR$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AS$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AT$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AU$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AV$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AW$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AX$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AY$3-$I99),INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H99,lookups!$C$67:$C$78,0),MATCH($I99,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!K49","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),(1+$H100)^(O$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(P$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Q$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(R$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(S$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(T$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(U$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(V$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(W$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(X$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Y$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Z$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AA$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AB$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AC$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AD$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AE$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AF$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AG$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AH$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AI$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AJ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AK$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AL$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AM$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AN$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AO$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AP$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AQ$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AR$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AS$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AT$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AU$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AV$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AW$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AX$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AY$3-$I100),INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H100,lookups!$C$67:$C$78,0),MATCH($I100,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!K50","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),(1+$H101)^(O$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(P$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Q$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(R$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(S$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(T$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(U$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(V$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(W$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(X$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Y$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Z$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AA$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AB$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AC$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AD$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AE$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AF$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AG$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AH$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AI$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AJ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AK$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AL$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AM$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AN$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AO$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AP$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AQ$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AR$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AS$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AT$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AU$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AV$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AW$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AX$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AY$3-$I101),INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H101,lookups!$C$67:$C$78,0),MATCH($I101,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!K51","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),(1+$H102)^(O$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(P$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Q$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(R$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(S$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(T$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(U$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(V$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(W$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(X$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Y$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Z$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AA$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AB$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AC$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AD$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AE$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AF$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AG$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AH$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AI$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AJ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AK$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AL$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AM$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AN$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AO$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AP$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AQ$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AR$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AS$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AT$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AU$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AV$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AW$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AX$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AY$3-$I102),INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H102,lookups!$C$67:$C$78,0),MATCH($I102,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!K52","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),(1+$H103)^(O$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(P$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Q$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(R$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(S$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(T$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(U$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(V$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(W$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(X$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Y$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Z$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AA$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AB$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AC$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AD$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AE$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AF$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AG$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AH$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AI$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AJ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AK$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AL$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AM$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AN$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AO$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AP$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AQ$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AR$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AS$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AT$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AU$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AV$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AW$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AX$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AY$3-$I103),INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H103,lookups!$C$67:$C$78,0),MATCH($I103,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!K53","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),(1+$H104)^(O$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(P$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Q$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(R$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(S$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(T$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(U$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(V$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(W$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(X$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Y$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Z$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AA$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AB$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AC$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AD$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AE$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AF$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AG$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AH$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AI$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AJ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AK$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AL$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AM$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AN$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AO$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AP$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AQ$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AR$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AS$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AT$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AU$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AV$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AW$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AX$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AY$3-$I104),INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H104,lookups!$C$67:$C$78,0),MATCH($I104,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!K54","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),(1+$H105)^(O$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(P$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Q$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(R$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(S$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(T$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(U$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(V$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(W$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(X$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Y$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Z$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AA$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AB$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AC$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AD$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AE$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AF$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AG$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AH$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AI$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AJ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AK$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AL$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AM$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AN$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AO$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AP$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AQ$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AR$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AS$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AT$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AU$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AV$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AW$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AX$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AY$3-$I105),INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H105,lookups!$C$67:$C$78,0),MATCH($I105,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!K55","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),(1+$H106)^(O$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(P$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Q$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(R$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(S$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(T$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(U$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(V$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(W$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(X$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Y$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Z$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AA$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AB$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AC$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AD$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AE$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AF$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AG$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AH$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AI$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AJ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AK$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AL$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AM$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AN$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AO$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AP$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AQ$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AR$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AS$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AT$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AU$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AV$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AW$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AX$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AY$3-$I106),INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H106,lookups!$C$67:$C$78,0),MATCH($I106,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!K56","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),(1+$H107)^(O$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(P$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Q$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(R$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(S$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(T$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(U$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(V$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(W$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(X$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Y$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Z$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AA$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AB$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AC$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AD$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AE$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AF$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AG$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AH$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AI$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AJ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AK$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AL$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AM$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AN$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AO$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AP$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AQ$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AR$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AS$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AT$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AU$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AV$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AW$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AX$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AY$3-$I107),INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H107,lookups!$C$67:$C$78,0),MATCH($I107,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!K57","v":0},{"$f":"Assumptions!$D$11","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),(1+$H108)^(O$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(O$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(P$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(P$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Q$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Q$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(R$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(R$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(S$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(S$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(T$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(T$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(U$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(U$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(V$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(V$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(W$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(W$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(X$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(X$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Y$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Y$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Z$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(Z$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AA$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AA$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AB$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AB$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AC$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AC$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AD$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AD$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AE$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AE$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AF$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AF$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AG$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AG$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AH$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AH$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AI$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AI$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AJ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AJ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AK$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AK$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AL$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AL$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AM$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AM$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AN$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AN$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AO$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AO$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AP$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AP$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AQ$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AQ$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AR$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AR$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AS$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AS$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AT$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AT$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AU$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AU$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AV$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AV$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AW$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AW$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AX$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AX$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AY$3-$I108),INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH(AY$3,lookups!$F$66:$BU$66,0))/INDEX(lookups!$F$67:$BU$78,MATCH($H108,lookups!$C$67:$C$78,0),MATCH($I108,lookups!$F$66:$BU$66,0)))","v":1}]
[null,null,null,{"$f":"\"Total \"&D83","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O108)","v":24.980392156862745},{"$f":"SUM(P84:P108)","v":25},{"$f":"SUM(Q84:Q108)","v":25.06},25.121200000000002,25.183624000000002,25.287296479999998,25.3930424096,25.500903257792,25.610921322947839,25.723139749406798,25.837602544394933,25.954354595282833,26.073441687188488,26.194910520932257,26.318808731350906,26.445184905977921,26.574088604097479,26.705570376179431,26.839681783703021,26.976475419377078,27.116004927764621,27.258325026319913,27.403491526846313,27.551561357383239,27.702592584530905,27.856644436221522,28.013777324945952,28.174052871444871,28.337533928873768,28.504284607451247,28.67437029960027,28.847857705592276,29.024814859704122,29.205311156898201,29.389417380036168,29.57720572763689,29.768749842189628]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[{"$f":"+RevReq_BaseCase!A113","v":"Base"},null,{"$f":"C112+1","v":1},{"$f":"INDEX(D$55:D$79,$C113,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C113,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O113:AY113,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O113:AY113)","v":343398535},null,null,{"$f":"O55*O84","v":343398535},{"$f":"P55*P84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A114","v":"Clause"},null,{"$f":"C113+1","v":2},{"$f":"INDEX(D$55:D$79,$C114,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O56*O85","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A115","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2341311.0905811223,2257200,null,null,0,2257200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A116","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A117","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,13760013.360637773,13265687.880000001,null,null,0,13265687.880000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A118","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,274459.91253223683,264600,null,null,0,264600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A119","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A120","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV62*AV91","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A121","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,18443558.506609619,17780977.6875,null,null,{"$f":"O63*O92","v":0},17780977.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A122","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,26188181.600625549,25247376.885000005,null,null,0,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A123","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,21051709.909755014,20295431.82,null,null,0,20295431.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A124","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,2882782.1316348519,2779218.8119311905,null,null,0,2779218.8119311905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A125","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,2310428.9290989232,2227427.2734375,null,null,0,2227427.2734375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A126","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A127","v":"..."},null,15,0,"Operating Expense",2,null,null,null,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,{"$f":"AV69*AV98","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A128","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O70*O99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A129","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,0,0,90400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A130","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A131","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A132","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A133","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A134","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,0,0,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,{"$f":"AV76*AV105","v":10795281.791715816},10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A135","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"O77*O106","v":0},0,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A136","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,0,0,8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A137","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,0,0,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D112","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,770126639.01718664,1108150074.0679286,null,null,{"$f":"SUM(O113:O137)","v":398802663},{"$f":"SUM(P113:P137)","v":84117920.357868701},{"$f":"SUM(Q113:Q137)","v":103943414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[{"$f":"+RevReq_BaseCase!A143","v":"Base"},null,{"$f":"C142+1","v":1},{"$f":"INDEX(D$55:D$79,$C143,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C143,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O143:AY143,$O$5:$AY$5)","v":0},{"$f":"SUM(O143:AY143)","v":0},null,null,{"$f":"O113*($F143<=2)","v":0},{"$f":"P113*($F143<=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]
[{"$f":"+RevReq_BaseCase!A144","v":"Clause"},null,{"$f":"C143+1","v":2},{"$f":"INDEX(D$55:D$79,$C144,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"O114*($F144<=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]
[{"$f":"+RevReq_BaseCase!A145","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A146","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A147","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,13760013.360637773,13265687.880000001,null,null,0,13265687.880000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A148","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,274459.91253223683,264600,null,null,0,264600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A149","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A150","v":"..."},null,8,0,"Operating Expense",2,null,null,null,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,{"$f":"AV120*($F150<=2)","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A151","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,18443558.506609619,17780977.6875,null,null,{"$f":"O121*($F151<=2)","v":0},17780977.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A152","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,26188181.600625549,25247376.885000005,null,null,0,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A153","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,21051709.909755014,20295431.82,null,null,0,20295431.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A154","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,2882782.1316348519,2779218.8119311905,null,null,0,2779218.8119311905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A155","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,2310428.9290989232,2227427.2734375,null,null,0,2227427.2734375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A156","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A157","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV127*($F157<=2)","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A158","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O128*($F158<=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]
[{"$f":"+RevReq_BaseCase!A159","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A160","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A161","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A162","v":"..."},null,20,0,"Operating Expense",2,null,null,null,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]
[{"$f":"+RevReq_BaseCase!A163","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A164","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,0,0,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,{"$f":"AV134*($F164<=2)","v":10795281.791715816},10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A165","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"O135*($F165<=2)","v":0},0,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A166","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,0,0,8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A167","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,0,0,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D142","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,235593094.94718793,616690211.06792796,null,null,{"$f":"SUM(O143:O167)","v":0},{"$f":"SUM(P143:P167)","v":81860720.357868701},{"$f":"SUM(Q143:Q167)","v":13543414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[{"$f":"+RevReq_BaseCase!A174","v":"Base"},null,{"$f":"C173+1","v":1},{"$f":"INDEX(D$55:D$79,$C174,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C174,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"Input!G33","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O174:AY174,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O174:AY174)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N174:N174))*IF($F174>=5,O$3>=YEAR($I174),1)*($F174>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N174:O174))*IF($F174>=5,P$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N174:P174))*IF($F174>=5,Q$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N174:Q174))*IF($F174>=5,R$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N174:R174))*IF($F174>=5,S$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N174:S174))*IF($F174>=5,T$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N174:T174))*IF($F174>=5,U$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N174:U174))*IF($F174>=5,V$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N174:V174))*IF($F174>=5,W$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N174:W174))*IF($F174>=5,X$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N174:X174))*IF($F174>=5,Y$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N174:Y174))*IF($F174>=5,Z$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N174:Z174))*IF($F174>=5,AA$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N174:AA174))*IF($F174>=5,AB$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N174:AB174))*IF($F174>=5,AC$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N174:AC174))*IF($F174>=5,AD$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N174:AD174))*IF($F174>=5,AE$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N174:AE174))*IF($F174>=5,AF$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N174:AF174))*IF($F174>=5,AG$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N174:AG174))*IF($F174>=5,AH$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N174:AH174))*IF($F174>=5,AI$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N174:AI174))*IF($F174>=5,AJ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N174:AJ174))*IF($F174>=5,AK$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N174:AK174))*IF($F174>=5,AL$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N174:AL174))*IF($F174>=5,AM$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N174:AM174))*IF($F174>=5,AN$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N174:AN174))*IF($F174>=5,AO$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N174:AO174))*IF($F174>=5,AP$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N174:AP174))*IF($F174>=5,AQ$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N174:AQ174))*IF($F174>=5,AR$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N174:AR174))*IF($F174>=5,AS$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N174:AS174))*IF($F174>=5,AT$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N174:AT174))*IF($F174>=5,AU$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N174:AU174))*IF($F174>=5,AV$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N174:AV174))*IF($F174>=5,AW$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N174:AW174))*IF($F174>=5,AX$3>=YEAR($I174),1)*($F174>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N174:AX174))*IF($F174>=5,AY$3>=YEAR($I174),1)*($F174>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A175","v":"Clause"},null,{"$f":"C174+1","v":2},{"$f":"INDEX(D$55:D$79,$C175,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"Input!G34","v":"2017-07-01"},null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N175:N175))*IF($F175>=5,O$3>=YEAR($I175),1)*($F175>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N175:O175))*IF($F175>=5,P$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N175:P175))*IF($F175>=5,Q$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N175:Q175))*IF($F175>=5,R$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N175:R175))*IF($F175>=5,S$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N175:S175))*IF($F175>=5,T$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N175:T175))*IF($F175>=5,U$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N175:U175))*IF($F175>=5,V$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N175:V175))*IF($F175>=5,W$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N175:W175))*IF($F175>=5,X$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N175:X175))*IF($F175>=5,Y$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N175:Y175))*IF($F175>=5,Z$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N175:Z175))*IF($F175>=5,AA$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N175:AA175))*IF($F175>=5,AB$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N175:AB175))*IF($F175>=5,AC$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N175:AC175))*IF($F175>=5,AD$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N175:AD175))*IF($F175>=5,AE$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N175:AE175))*IF($F175>=5,AF$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N175:AF175))*IF($F175>=5,AG$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N175:AG175))*IF($F175>=5,AH$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N175:AH175))*IF($F175>=5,AI$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N175:AI175))*IF($F175>=5,AJ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N175:AJ175))*IF($F175>=5,AK$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N175:AK175))*IF($F175>=5,AL$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N175:AL175))*IF($F175>=5,AM$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N175:AM175))*IF($F175>=5,AN$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N175:AN175))*IF($F175>=5,AO$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N175:AO175))*IF($F175>=5,AP$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N175:AP175))*IF($F175>=5,AQ$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N175:AQ175))*IF($F175>=5,AR$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N175:AR175))*IF($F175>=5,AS$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N175:AS175))*IF($F175>=5,AT$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N175:AT175))*IF($F175>=5,AU$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N175:AU175))*IF($F175>=5,AV$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N175:AV175))*IF($F175>=5,AW$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N175:AW175))*IF($F175>=5,AX$3>=YEAR($I175),1)*($F175>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N175:AX175))*IF($F175>=5,AY$3>=YEAR($I175),1)*($F175>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A176","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"Input!G35","v":"2017-07-01"},null,2341311.0905811223,2257200,null,null,{"$f":"(SUM($N115:O115)-SUM($N176:N176))*IF($F176>=5,O$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N176:O176))*IF($F176>=5,P$3>=YEAR($I176),1)*($F176>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N176:P176))*IF($F176>=5,Q$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:R115)-SUM($N176:Q176))*IF($F176>=5,R$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:S115)-SUM($N176:R176))*IF($F176>=5,S$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:T115)-SUM($N176:S176))*IF($F176>=5,T$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:U115)-SUM($N176:T176))*IF($F176>=5,U$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:V115)-SUM($N176:U176))*IF($F176>=5,V$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:W115)-SUM($N176:V176))*IF($F176>=5,W$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:X115)-SUM($N176:W176))*IF($F176>=5,X$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:Y115)-SUM($N176:X176))*IF($F176>=5,Y$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:Z115)-SUM($N176:Y176))*IF($F176>=5,Z$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AA115)-SUM($N176:Z176))*IF($F176>=5,AA$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AB115)-SUM($N176:AA176))*IF($F176>=5,AB$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AC115)-SUM($N176:AB176))*IF($F176>=5,AC$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AD115)-SUM($N176:AC176))*IF($F176>=5,AD$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AE115)-SUM($N176:AD176))*IF($F176>=5,AE$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AF115)-SUM($N176:AE176))*IF($F176>=5,AF$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AG115)-SUM($N176:AF176))*IF($F176>=5,AG$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AH115)-SUM($N176:AG176))*IF($F176>=5,AH$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AI115)-SUM($N176:AH176))*IF($F176>=5,AI$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AJ115)-SUM($N176:AI176))*IF($F176>=5,AJ$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AK115)-SUM($N176:AJ176))*IF($F176>=5,AK$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AL115)-SUM($N176:AK176))*IF($F176>=5,AL$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AM115)-SUM($N176:AL176))*IF($F176>=5,AM$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AN115)-SUM($N176:AM176))*IF($F176>=5,AN$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AO115)-SUM($N176:AN176))*IF($F176>=5,AO$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AP115)-SUM($N176:AO176))*IF($F176>=5,AP$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AQ115)-SUM($N176:AP176))*IF($F176>=5,AQ$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AR115)-SUM($N176:AQ176))*IF($F176>=5,AR$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AS115)-SUM($N176:AR176))*IF($F176>=5,AS$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AT115)-SUM($N176:AS176))*IF($F176>=5,AT$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AU115)-SUM($N176:AT176))*IF($F176>=5,AU$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AV115)-SUM($N176:AU176))*IF($F176>=5,AV$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AW115)-SUM($N176:AV176))*IF($F176>=5,AW$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AX115)-SUM($N176:AW176))*IF($F176>=5,AX$3>=YEAR($I176),1)*($F176>=3)","v":0},{"$f":"(SUM($N115:AY115)-SUM($N176:AX176))*IF($F176>=5,AY$3>=YEAR($I176),1)*($F176>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A177","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"Input!G36","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N116:O116)-SUM($N177:N177))*IF($F177>=5,O$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N177:O177))*IF($F177>=5,P$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N177:P177))*IF($F177>=5,Q$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:R116)-SUM($N177:Q177))*IF($F177>=5,R$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:S116)-SUM($N177:R177))*IF($F177>=5,S$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:T116)-SUM($N177:S177))*IF($F177>=5,T$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:U116)-SUM($N177:T177))*IF($F177>=5,U$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:V116)-SUM($N177:U177))*IF($F177>=5,V$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:W116)-SUM($N177:V177))*IF($F177>=5,W$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:X116)-SUM($N177:W177))*IF($F177>=5,X$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Y116)-SUM($N177:X177))*IF($F177>=5,Y$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:Z116)-SUM($N177:Y177))*IF($F177>=5,Z$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AA116)-SUM($N177:Z177))*IF($F177>=5,AA$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AB116)-SUM($N177:AA177))*IF($F177>=5,AB$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AC116)-SUM($N177:AB177))*IF($F177>=5,AC$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AD116)-SUM($N177:AC177))*IF($F177>=5,AD$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AE116)-SUM($N177:AD177))*IF($F177>=5,AE$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AF116)-SUM($N177:AE177))*IF($F177>=5,AF$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AG116)-SUM($N177:AF177))*IF($F177>=5,AG$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AH116)-SUM($N177:AG177))*IF($F177>=5,AH$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AI116)-SUM($N177:AH177))*IF($F177>=5,AI$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AJ116)-SUM($N177:AI177))*IF($F177>=5,AJ$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AK116)-SUM($N177:AJ177))*IF($F177>=5,AK$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AL116)-SUM($N177:AK177))*IF($F177>=5,AL$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AM116)-SUM($N177:AL177))*IF($F177>=5,AM$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AN116)-SUM($N177:AM177))*IF($F177>=5,AN$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AO116)-SUM($N177:AN177))*IF($F177>=5,AO$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AP116)-SUM($N177:AO177))*IF($F177>=5,AP$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AQ116)-SUM($N177:AP177))*IF($F177>=5,AQ$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AR116)-SUM($N177:AQ177))*IF($F177>=5,AR$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AS116)-SUM($N177:AR177))*IF($F177>=5,AS$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AT116)-SUM($N177:AS177))*IF($F177>=5,AT$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AU116)-SUM($N177:AT177))*IF($F177>=5,AU$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AV116)-SUM($N177:AU177))*IF($F177>=5,AV$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AW116)-SUM($N177:AV177))*IF($F177>=5,AW$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AX116)-SUM($N177:AW177))*IF($F177>=5,AX$3>=YEAR($I177),1)*($F177>=3)","v":0},{"$f":"(SUM($N116:AY116)-SUM($N177:AX177))*IF($F177>=5,AY$3>=YEAR($I177),1)*($F177>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A178","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"Input!G37","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N178:N178))*IF($F178>=5,O$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N178:O178))*IF($F178>=5,P$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N178:P178))*IF($F178>=5,Q$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N178:Q178))*IF($F178>=5,R$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N178:R178))*IF($F178>=5,S$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N178:S178))*IF($F178>=5,T$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N178:T178))*IF($F178>=5,U$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N178:U178))*IF($F178>=5,V$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N178:V178))*IF($F178>=5,W$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N178:W178))*IF($F178>=5,X$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N178:X178))*IF($F178>=5,Y$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N178:Y178))*IF($F178>=5,Z$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N178:Z178))*IF($F178>=5,AA$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N178:AA178))*IF($F178>=5,AB$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N178:AB178))*IF($F178>=5,AC$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N178:AC178))*IF($F178>=5,AD$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N178:AD178))*IF($F178>=5,AE$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N178:AE178))*IF($F178>=5,AF$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N178:AF178))*IF($F178>=5,AG$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N178:AG178))*IF($F178>=5,AH$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N178:AH178))*IF($F178>=5,AI$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N178:AI178))*IF($F178>=5,AJ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N178:AJ178))*IF($F178>=5,AK$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N178:AK178))*IF($F178>=5,AL$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N178:AL178))*IF($F178>=5,AM$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N178:AM178))*IF($F178>=5,AN$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N178:AN178))*IF($F178>=5,AO$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N178:AO178))*IF($F178>=5,AP$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N178:AP178))*IF($F178>=5,AQ$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N178:AQ178))*IF($F178>=5,AR$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N178:AR178))*IF($F178>=5,AS$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N178:AS178))*IF($F178>=5,AT$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N178:AT178))*IF($F178>=5,AU$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N178:AU178))*IF($F178>=5,AV$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N178:AV178))*IF($F178>=5,AW$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N178:AW178))*IF($F178>=5,AX$3>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N178:AX178))*IF($F178>=5,AY$3>=YEAR($I178),1)*($F178>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A179","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"Input!G38","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N179:N179))*IF($F179>=5,O$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N179:O179))*IF($F179>=5,P$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N179:P179))*IF($F179>=5,Q$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N179:Q179))*IF($F179>=5,R$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N179:R179))*IF($F179>=5,S$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N179:S179))*IF($F179>=5,T$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N179:T179))*IF($F179>=5,U$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N179:U179))*IF($F179>=5,V$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N179:V179))*IF($F179>=5,W$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N179:W179))*IF($F179>=5,X$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N179:X179))*IF($F179>=5,Y$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N179:Y179))*IF($F179>=5,Z$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N179:Z179))*IF($F179>=5,AA$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N179:AA179))*IF($F179>=5,AB$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N179:AB179))*IF($F179>=5,AC$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N179:AC179))*IF($F179>=5,AD$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N179:AD179))*IF($F179>=5,AE$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N179:AE179))*IF($F179>=5,AF$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N179:AF179))*IF($F179>=5,AG$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N179:AG179))*IF($F179>=5,AH$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N179:AH179))*IF($F179>=5,AI$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N179:AI179))*IF($F179>=5,AJ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N179:AJ179))*IF($F179>=5,AK$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N179:AK179))*IF($F179>=5,AL$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N179:AL179))*IF($F179>=5,AM$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N179:AM179))*IF($F179>=5,AN$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N179:AN179))*IF($F179>=5,AO$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N179:AO179))*IF($F179>=5,AP$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N179:AP179))*IF($F179>=5,AQ$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N179:AQ179))*IF($F179>=5,AR$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N179:AR179))*IF($F179>=5,AS$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N179:AS179))*IF($F179>=5,AT$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N179:AT179))*IF($F179>=5,AU$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N179:AU179))*IF($F179>=5,AV$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N179:AV179))*IF($F179>=5,AW$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N179:AW179))*IF($F179>=5,AX$3>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N179:AX179))*IF($F179>=5,AY$3>=YEAR($I179),1)*($F179>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A180","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"Input!G39","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N119:O119)-SUM($N180:N180))*IF($F180>=5,O$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:P119)-SUM($N180:O180))*IF($F180>=5,P$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Q119)-SUM($N180:P180))*IF($F180>=5,Q$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:R119)-SUM($N180:Q180))*IF($F180>=5,R$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:S119)-SUM($N180:R180))*IF($F180>=5,S$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:T119)-SUM($N180:S180))*IF($F180>=5,T$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:U119)-SUM($N180:T180))*IF($F180>=5,U$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:V119)-SUM($N180:U180))*IF($F180>=5,V$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:W119)-SUM($N180:V180))*IF($F180>=5,W$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:X119)-SUM($N180:W180))*IF($F180>=5,X$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Y119)-SUM($N180:X180))*IF($F180>=5,Y$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Z119)-SUM($N180:Y180))*IF($F180>=5,Z$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AA119)-SUM($N180:Z180))*IF($F180>=5,AA$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AB119)-SUM($N180:AA180))*IF($F180>=5,AB$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AC119)-SUM($N180:AB180))*IF($F180>=5,AC$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AD119)-SUM($N180:AC180))*IF($F180>=5,AD$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AE119)-SUM($N180:AD180))*IF($F180>=5,AE$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AF119)-SUM($N180:AE180))*IF($F180>=5,AF$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AG119)-SUM($N180:AF180))*IF($F180>=5,AG$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AH119)-SUM($N180:AG180))*IF($F180>=5,AH$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AI119)-SUM($N180:AH180))*IF($F180>=5,AI$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AJ119)-SUM($N180:AI180))*IF($F180>=5,AJ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AK119)-SUM($N180:AJ180))*IF($F180>=5,AK$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AL119)-SUM($N180:AK180))*IF($F180>=5,AL$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AM119)-SUM($N180:AL180))*IF($F180>=5,AM$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AN119)-SUM($N180:AM180))*IF($F180>=5,AN$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AO119)-SUM($N180:AN180))*IF($F180>=5,AO$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AP119)-SUM($N180:AO180))*IF($F180>=5,AP$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AQ119)-SUM($N180:AP180))*IF($F180>=5,AQ$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AR119)-SUM($N180:AQ180))*IF($F180>=5,AR$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AS119)-SUM($N180:AR180))*IF($F180>=5,AS$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AT119)-SUM($N180:AS180))*IF($F180>=5,AT$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AU119)-SUM($N180:AT180))*IF($F180>=5,AU$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AV119)-SUM($N180:AU180))*IF($F180>=5,AV$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AW119)-SUM($N180:AV180))*IF($F180>=5,AW$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AX119)-SUM($N180:AW180))*IF($F180>=5,AX$3>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AY119)-SUM($N180:AX180))*IF($F180>=5,AY$3>=YEAR($I180),1)*($F180>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A181","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"Input!G40","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N181:N181))*IF($F181>=5,O$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N181:O181))*IF($F181>=5,P$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N181:P181))*IF($F181>=5,Q$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N181:Q181))*IF($F181>=5,R$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N181:R181))*IF($F181>=5,S$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N181:S181))*IF($F181>=5,T$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N181:T181))*IF($F181>=5,U$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N181:U181))*IF($F181>=5,V$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N181:V181))*IF($F181>=5,W$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N181:W181))*IF($F181>=5,X$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N181:X181))*IF($F181>=5,Y$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N181:Y181))*IF($F181>=5,Z$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N181:Z181))*IF($F181>=5,AA$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N181:AA181))*IF($F181>=5,AB$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N181:AB181))*IF($F181>=5,AC$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N181:AC181))*IF($F181>=5,AD$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N181:AD181))*IF($F181>=5,AE$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N181:AE181))*IF($F181>=5,AF$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N181:AF181))*IF($F181>=5,AG$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N181:AG181))*IF($F181>=5,AH$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N181:AH181))*IF($F181>=5,AI$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N181:AI181))*IF($F181>=5,AJ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N181:AJ181))*IF($F181>=5,AK$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N181:AK181))*IF($F181>=5,AL$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N181:AL181))*IF($F181>=5,AM$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N181:AM181))*IF($F181>=5,AN$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N181:AN181))*IF($F181>=5,AO$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N181:AO181))*IF($F181>=5,AP$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N181:AP181))*IF($F181>=5,AQ$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N181:AQ181))*IF($F181>=5,AR$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N181:AR181))*IF($F181>=5,AS$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N181:AS181))*IF($F181>=5,AT$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N181:AT181))*IF($F181>=5,AU$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N181:AU181))*IF($F181>=5,AV$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N181:AV181))*IF($F181>=5,AW$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N181:AW181))*IF($F181>=5,AX$3>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N181:AX181))*IF($F181>=5,AY$3>=YEAR($I181),1)*($F181>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A182","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"Input!G41","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N182:N182))*IF($F182>=5,O$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N182:O182))*IF($F182>=5,P$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N182:P182))*IF($F182>=5,Q$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N182:Q182))*IF($F182>=5,R$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N182:R182))*IF($F182>=5,S$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N182:S182))*IF($F182>=5,T$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N182:T182))*IF($F182>=5,U$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N182:U182))*IF($F182>=5,V$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N182:V182))*IF($F182>=5,W$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N182:W182))*IF($F182>=5,X$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N182:X182))*IF($F182>=5,Y$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N182:Y182))*IF($F182>=5,Z$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N182:Z182))*IF($F182>=5,AA$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N182:AA182))*IF($F182>=5,AB$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N182:AB182))*IF($F182>=5,AC$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N182:AC182))*IF($F182>=5,AD$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N182:AD182))*IF($F182>=5,AE$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N182:AE182))*IF($F182>=5,AF$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N182:AF182))*IF($F182>=5,AG$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N182:AG182))*IF($F182>=5,AH$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N182:AH182))*IF($F182>=5,AI$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N182:AI182))*IF($F182>=5,AJ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N182:AJ182))*IF($F182>=5,AK$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N182:AK182))*IF($F182>=5,AL$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N182:AL182))*IF($F182>=5,AM$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N182:AM182))*IF($F182>=5,AN$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N182:AN182))*IF($F182>=5,AO$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N182:AO182))*IF($F182>=5,AP$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N182:AP182))*IF($F182>=5,AQ$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N182:AQ182))*IF($F182>=5,AR$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N182:AR182))*IF($F182>=5,AS$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N182:AS182))*IF($F182>=5,AT$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N182:AT182))*IF($F182>=5,AU$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N182:AU182))*IF($F182>=5,AV$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N182:AV182))*IF($F182>=5,AW$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N182:AW182))*IF($F182>=5,AX$3>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N182:AX182))*IF($F182>=5,AY$3>=YEAR($I182),1)*($F182>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A183","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"Input!G42","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N183:N183))*IF($F183>=5,O$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N183:O183))*IF($F183>=5,P$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N183:P183))*IF($F183>=5,Q$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N183:Q183))*IF($F183>=5,R$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N183:R183))*IF($F183>=5,S$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N183:S183))*IF($F183>=5,T$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N183:T183))*IF($F183>=5,U$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N183:U183))*IF($F183>=5,V$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N183:V183))*IF($F183>=5,W$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N183:W183))*IF($F183>=5,X$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N183:X183))*IF($F183>=5,Y$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N183:Y183))*IF($F183>=5,Z$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N183:Z183))*IF($F183>=5,AA$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N183:AA183))*IF($F183>=5,AB$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N183:AB183))*IF($F183>=5,AC$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N183:AC183))*IF($F183>=5,AD$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N183:AD183))*IF($F183>=5,AE$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N183:AE183))*IF($F183>=5,AF$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N183:AF183))*IF($F183>=5,AG$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N183:AG183))*IF($F183>=5,AH$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N183:AH183))*IF($F183>=5,AI$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N183:AI183))*IF($F183>=5,AJ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N183:AJ183))*IF($F183>=5,AK$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N183:AK183))*IF($F183>=5,AL$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N183:AL183))*IF($F183>=5,AM$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N183:AM183))*IF($F183>=5,AN$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N183:AN183))*IF($F183>=5,AO$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N183:AO183))*IF($F183>=5,AP$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N183:AP183))*IF($F183>=5,AQ$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N183:AQ183))*IF($F183>=5,AR$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N183:AR183))*IF($F183>=5,AS$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N183:AS183))*IF($F183>=5,AT$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N183:AT183))*IF($F183>=5,AU$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N183:AU183))*IF($F183>=5,AV$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N183:AV183))*IF($F183>=5,AW$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N183:AW183))*IF($F183>=5,AX$3>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N183:AX183))*IF($F183>=5,AY$3>=YEAR($I183),1)*($F183>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A184","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"Input!G43","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N184:N184))*IF($F184>=5,O$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N184:O184))*IF($F184>=5,P$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N184:P184))*IF($F184>=5,Q$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N184:Q184))*IF($F184>=5,R$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N184:R184))*IF($F184>=5,S$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N184:S184))*IF($F184>=5,T$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N184:T184))*IF($F184>=5,U$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N184:U184))*IF($F184>=5,V$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N184:V184))*IF($F184>=5,W$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N184:W184))*IF($F184>=5,X$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N184:X184))*IF($F184>=5,Y$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N184:Y184))*IF($F184>=5,Z$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N184:Z184))*IF($F184>=5,AA$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N184:AA184))*IF($F184>=5,AB$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N184:AB184))*IF($F184>=5,AC$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N184:AC184))*IF($F184>=5,AD$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N184:AD184))*IF($F184>=5,AE$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N184:AE184))*IF($F184>=5,AF$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N184:AF184))*IF($F184>=5,AG$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N184:AG184))*IF($F184>=5,AH$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N184:AH184))*IF($F184>=5,AI$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N184:AI184))*IF($F184>=5,AJ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N184:AJ184))*IF($F184>=5,AK$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N184:AK184))*IF($F184>=5,AL$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N184:AL184))*IF($F184>=5,AM$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N184:AM184))*IF($F184>=5,AN$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N184:AN184))*IF($F184>=5,AO$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N184:AO184))*IF($F184>=5,AP$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N184:AP184))*IF($F184>=5,AQ$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N184:AQ184))*IF($F184>=5,AR$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N184:AR184))*IF($F184>=5,AS$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N184:AS184))*IF($F184>=5,AT$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N184:AT184))*IF($F184>=5,AU$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N184:AU184))*IF($F184>=5,AV$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N184:AV184))*IF($F184>=5,AW$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N184:AW184))*IF($F184>=5,AX$3>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N184:AX184))*IF($F184>=5,AY$3>=YEAR($I184),1)*($F184>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A185","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"Input!G44","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N185:N185))*IF($F185>=5,O$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N185:O185))*IF($F185>=5,P$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185))*IF($F185>=5,Q$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N185:Q185))*IF($F185>=5,R$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185))*IF($F185>=5,S$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185))*IF($F185>=5,T$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185))*IF($F185>=5,U$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185))*IF($F185>=5,V$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185))*IF($F185>=5,W$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185))*IF($F185>=5,X$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185))*IF($F185>=5,Y$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185))*IF($F185>=5,Z$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185))*IF($F185>=5,AA$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185))*IF($F185>=5,AB$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185))*IF($F185>=5,AC$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185))*IF($F185>=5,AD$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185))*IF($F185>=5,AE$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185))*IF($F185>=5,AF$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185))*IF($F185>=5,AG$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185))*IF($F185>=5,AH$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185))*IF($F185>=5,AI$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185))*IF($F185>=5,AJ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185))*IF($F185>=5,AK$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185))*IF($F185>=5,AL$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185))*IF($F185>=5,AM$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185))*IF($F185>=5,AN$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185))*IF($F185>=5,AO$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185))*IF($F185>=5,AP$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185))*IF($F185>=5,AQ$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185))*IF($F185>=5,AR$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185))*IF($F185>=5,AS$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185))*IF($F185>=5,AT$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185))*IF($F185>=5,AU$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185))*IF($F185>=5,AV$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185))*IF($F185>=5,AW$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185))*IF($F185>=5,AX$3>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185))*IF($F185>=5,AY$3>=YEAR($I185),1)*($F185>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A186","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"Input!G45","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N186:N186))*IF($F186>=5,O$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N186:O186))*IF($F186>=5,P$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186))*IF($F186>=5,Q$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N186:Q186))*IF($F186>=5,R$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186))*IF($F186>=5,S$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186))*IF($F186>=5,T$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186))*IF($F186>=5,U$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186))*IF($F186>=5,V$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186))*IF($F186>=5,W$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186))*IF($F186>=5,X$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186))*IF($F186>=5,Y$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186))*IF($F186>=5,Z$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186))*IF($F186>=5,AA$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186))*IF($F186>=5,AB$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186))*IF($F186>=5,AC$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186))*IF($F186>=5,AD$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186))*IF($F186>=5,AE$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186))*IF($F186>=5,AF$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186))*IF($F186>=5,AG$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186))*IF($F186>=5,AH$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186))*IF($F186>=5,AI$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186))*IF($F186>=5,AJ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186))*IF($F186>=5,AK$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186))*IF($F186>=5,AL$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186))*IF($F186>=5,AM$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186))*IF($F186>=5,AN$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186))*IF($F186>=5,AO$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186))*IF($F186>=5,AP$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186))*IF($F186>=5,AQ$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186))*IF($F186>=5,AR$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186))*IF($F186>=5,AS$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186))*IF($F186>=5,AT$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186))*IF($F186>=5,AU$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186))*IF($F186>=5,AV$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186))*IF($F186>=5,AW$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186))*IF($F186>=5,AX$3>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186))*IF($F186>=5,AY$3>=YEAR($I186),1)*($F186>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A187","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"Input!G46","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N187:N187))*IF($F187>=5,O$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N187:O187))*IF($F187>=5,P$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187))*IF($F187>=5,Q$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N187:Q187))*IF($F187>=5,R$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187))*IF($F187>=5,S$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187))*IF($F187>=5,T$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187))*IF($F187>=5,U$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187))*IF($F187>=5,V$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187))*IF($F187>=5,W$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187))*IF($F187>=5,X$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187))*IF($F187>=5,Y$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187))*IF($F187>=5,Z$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187))*IF($F187>=5,AA$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187))*IF($F187>=5,AB$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187))*IF($F187>=5,AC$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187))*IF($F187>=5,AD$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187))*IF($F187>=5,AE$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187))*IF($F187>=5,AF$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187))*IF($F187>=5,AG$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187))*IF($F187>=5,AH$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187))*IF($F187>=5,AI$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187))*IF($F187>=5,AJ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187))*IF($F187>=5,AK$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187))*IF($F187>=5,AL$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187))*IF($F187>=5,AM$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187))*IF($F187>=5,AN$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187))*IF($F187>=5,AO$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187))*IF($F187>=5,AP$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187))*IF($F187>=5,AQ$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187))*IF($F187>=5,AR$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187))*IF($F187>=5,AS$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187))*IF($F187>=5,AT$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187))*IF($F187>=5,AU$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187))*IF($F187>=5,AV$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187))*IF($F187>=5,AW$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187))*IF($F187>=5,AX$3>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187))*IF($F187>=5,AY$3>=YEAR($I187),1)*($F187>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A188","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"Input!G47","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N188:N188))*IF($F188>=5,O$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N188:O188))*IF($F188>=5,P$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188))*IF($F188>=5,Q$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N188:Q188))*IF($F188>=5,R$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188))*IF($F188>=5,S$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188))*IF($F188>=5,T$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188))*IF($F188>=5,U$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188))*IF($F188>=5,V$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188))*IF($F188>=5,W$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188))*IF($F188>=5,X$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188))*IF($F188>=5,Y$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188))*IF($F188>=5,Z$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188))*IF($F188>=5,AA$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188))*IF($F188>=5,AB$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188))*IF($F188>=5,AC$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188))*IF($F188>=5,AD$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188))*IF($F188>=5,AE$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188))*IF($F188>=5,AF$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188))*IF($F188>=5,AG$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188))*IF($F188>=5,AH$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188))*IF($F188>=5,AI$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188))*IF($F188>=5,AJ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188))*IF($F188>=5,AK$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188))*IF($F188>=5,AL$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188))*IF($F188>=5,AM$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188))*IF($F188>=5,AN$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188))*IF($F188>=5,AO$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188))*IF($F188>=5,AP$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188))*IF($F188>=5,AQ$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188))*IF($F188>=5,AR$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188))*IF($F188>=5,AS$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188))*IF($F188>=5,AT$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188))*IF($F188>=5,AU$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188))*IF($F188>=5,AV$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188))*IF($F188>=5,AW$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188))*IF($F188>=5,AX$3>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188))*IF($F188>=5,AY$3>=YEAR($I188),1)*($F188>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A189","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"Input!G48","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N189:N189))*IF($F189>=5,O$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N189:O189))*IF($F189>=5,P$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189))*IF($F189>=5,Q$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N189:Q189))*IF($F189>=5,R$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189))*IF($F189>=5,S$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189))*IF($F189>=5,T$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189))*IF($F189>=5,U$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189))*IF($F189>=5,V$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189))*IF($F189>=5,W$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189))*IF($F189>=5,X$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189))*IF($F189>=5,Y$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189))*IF($F189>=5,Z$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189))*IF($F189>=5,AA$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189))*IF($F189>=5,AB$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189))*IF($F189>=5,AC$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189))*IF($F189>=5,AD$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189))*IF($F189>=5,AE$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189))*IF($F189>=5,AF$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189))*IF($F189>=5,AG$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189))*IF($F189>=5,AH$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189))*IF($F189>=5,AI$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189))*IF($F189>=5,AJ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189))*IF($F189>=5,AK$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189))*IF($F189>=5,AL$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189))*IF($F189>=5,AM$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189))*IF($F189>=5,AN$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189))*IF($F189>=5,AO$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189))*IF($F189>=5,AP$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189))*IF($F189>=5,AQ$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189))*IF($F189>=5,AR$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189))*IF($F189>=5,AS$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189))*IF($F189>=5,AT$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189))*IF($F189>=5,AU$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189))*IF($F189>=5,AV$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189))*IF($F189>=5,AW$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189))*IF($F189>=5,AX$3>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189))*IF($F189>=5,AY$3>=YEAR($I189),1)*($F189>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A190","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"Input!G49","v":"2018-01-01"},null,87169825.240513384,90400000,null,null,{"$f":"(SUM($N129:O129)-SUM($N190:N190))*IF($F190>=5,O$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N190:O190))*IF($F190>=5,P$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190))*IF($F190>=5,Q$3>=YEAR($I190),1)*($F190>=3)","v":90400000},{"$f":"(SUM($N129:R129)-SUM($N190:Q190))*IF($F190>=5,R$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190))*IF($F190>=5,S$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190))*IF($F190>=5,T$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190))*IF($F190>=5,U$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190))*IF($F190>=5,V$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190))*IF($F190>=5,W$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190))*IF($F190>=5,X$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190))*IF($F190>=5,Y$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190))*IF($F190>=5,Z$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190))*IF($F190>=5,AA$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190))*IF($F190>=5,AB$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190))*IF($F190>=5,AC$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190))*IF($F190>=5,AD$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190))*IF($F190>=5,AE$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190))*IF($F190>=5,AF$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190))*IF($F190>=5,AG$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190))*IF($F190>=5,AH$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190))*IF($F190>=5,AI$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190))*IF($F190>=5,AJ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190))*IF($F190>=5,AK$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190))*IF($F190>=5,AL$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190))*IF($F190>=5,AM$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190))*IF($F190>=5,AN$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190))*IF($F190>=5,AO$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190))*IF($F190>=5,AP$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190))*IF($F190>=5,AQ$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190))*IF($F190>=5,AR$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190))*IF($F190>=5,AS$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190))*IF($F190>=5,AT$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190))*IF($F190>=5,AU$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190))*IF($F190>=5,AV$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190))*IF($F190>=5,AW$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190))*IF($F190>=5,AX$3>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190))*IF($F190>=5,AY$3>=YEAR($I190),1)*($F190>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A191","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"Input!G50","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N191:N191))*IF($F191>=5,O$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N191:O191))*IF($F191>=5,P$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191))*IF($F191>=5,Q$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191))*IF($F191>=5,R$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191))*IF($F191>=5,S$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191))*IF($F191>=5,T$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191))*IF($F191>=5,U$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191))*IF($F191>=5,V$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191))*IF($F191>=5,W$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191))*IF($F191>=5,X$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191))*IF($F191>=5,Y$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191))*IF($F191>=5,Z$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191))*IF($F191>=5,AA$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191))*IF($F191>=5,AB$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191))*IF($F191>=5,AC$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191))*IF($F191>=5,AD$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191))*IF($F191>=5,AE$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191))*IF($F191>=5,AF$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191))*IF($F191>=5,AG$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191))*IF($F191>=5,AH$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191))*IF($F191>=5,AI$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191))*IF($F191>=5,AJ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191))*IF($F191>=5,AK$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191))*IF($F191>=5,AL$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191))*IF($F191>=5,AM$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191))*IF($F191>=5,AN$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191))*IF($F191>=5,AO$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191))*IF($F191>=5,AP$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191))*IF($F191>=5,AQ$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191))*IF($F191>=5,AR$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191))*IF($F191>=5,AS$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191))*IF($F191>=5,AT$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191))*IF($F191>=5,AU$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191))*IF($F191>=5,AV$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191))*IF($F191>=5,AW$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191))*IF($F191>=5,AX$3>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191))*IF($F191>=5,AY$3>=YEAR($I191),1)*($F191>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A192","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"Input!G51","v":"2018-01-01"},null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N192:N192))*IF($F192>=5,O$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N192:O192))*IF($F192>=5,P$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192))*IF($F192>=5,Q$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N192:Q192))*IF($F192>=5,R$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192))*IF($F192>=5,S$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192))*IF($F192>=5,T$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192))*IF($F192>=5,U$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192))*IF($F192>=5,V$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192))*IF($F192>=5,W$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192))*IF($F192>=5,X$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192))*IF($F192>=5,Y$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192))*IF($F192>=5,Z$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192))*IF($F192>=5,AA$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192))*IF($F192>=5,AB$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192))*IF($F192>=5,AC$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192))*IF($F192>=5,AD$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192))*IF($F192>=5,AE$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192))*IF($F192>=5,AF$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192))*IF($F192>=5,AG$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192))*IF($F192>=5,AH$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192))*IF($F192>=5,AI$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192))*IF($F192>=5,AJ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192))*IF($F192>=5,AK$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192))*IF($F192>=5,AL$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192))*IF($F192>=5,AM$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192))*IF($F192>=5,AN$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192))*IF($F192>=5,AO$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192))*IF($F192>=5,AP$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192))*IF($F192>=5,AQ$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192))*IF($F192>=5,AR$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192))*IF($F192>=5,AS$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192))*IF($F192>=5,AT$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192))*IF($F192>=5,AU$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192))*IF($F192>=5,AV$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192))*IF($F192>=5,AW$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192))*IF($F192>=5,AX$3>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192))*IF($F192>=5,AY$3>=YEAR($I192),1)*($F192>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A193","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"Input!G52","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N193:N193))*IF($F193>=5,O$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N193:O193))*IF($F193>=5,P$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193))*IF($F193>=5,Q$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N193:Q193))*IF($F193>=5,R$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N193:R193))*IF($F193>=5,S$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193))*IF($F193>=5,T$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193))*IF($F193>=5,U$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193))*IF($F193>=5,V$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193))*IF($F193>=5,W$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193))*IF($F193>=5,X$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193))*IF($F193>=5,Y$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193))*IF($F193>=5,Z$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193))*IF($F193>=5,AA$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193))*IF($F193>=5,AB$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193))*IF($F193>=5,AC$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193))*IF($F193>=5,AD$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193))*IF($F193>=5,AE$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193))*IF($F193>=5,AF$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193))*IF($F193>=5,AG$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193))*IF($F193>=5,AH$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193))*IF($F193>=5,AI$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193))*IF($F193>=5,AJ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193))*IF($F193>=5,AK$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193))*IF($F193>=5,AL$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193))*IF($F193>=5,AM$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193))*IF($F193>=5,AN$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193))*IF($F193>=5,AO$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193))*IF($F193>=5,AP$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193))*IF($F193>=5,AQ$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193))*IF($F193>=5,AR$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193))*IF($F193>=5,AS$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193))*IF($F193>=5,AT$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193))*IF($F193>=5,AU$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193))*IF($F193>=5,AV$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193))*IF($F193>=5,AW$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193))*IF($F193>=5,AX$3>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193))*IF($F193>=5,AY$3>=YEAR($I193),1)*($F193>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A194","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"Input!G53","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N194:N194))*IF($F194>=5,O$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N194:O194))*IF($F194>=5,P$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194))*IF($F194>=5,Q$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194))*IF($F194>=5,R$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194))*IF($F194>=5,S$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194))*IF($F194>=5,T$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194))*IF($F194>=5,U$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194))*IF($F194>=5,V$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194))*IF($F194>=5,W$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194))*IF($F194>=5,X$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194))*IF($F194>=5,Y$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194))*IF($F194>=5,Z$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194))*IF($F194>=5,AA$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194))*IF($F194>=5,AB$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194))*IF($F194>=5,AC$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194))*IF($F194>=5,AD$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194))*IF($F194>=5,AE$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194))*IF($F194>=5,AF$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194))*IF($F194>=5,AG$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194))*IF($F194>=5,AH$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194))*IF($F194>=5,AI$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194))*IF($F194>=5,AJ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194))*IF($F194>=5,AK$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194))*IF($F194>=5,AL$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194))*IF($F194>=5,AM$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194))*IF($F194>=5,AN$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194))*IF($F194>=5,AO$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194))*IF($F194>=5,AP$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194))*IF($F194>=5,AQ$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194))*IF($F194>=5,AR$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194))*IF($F194>=5,AS$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194))*IF($F194>=5,AT$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194))*IF($F194>=5,AU$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194))*IF($F194>=5,AV$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194))*IF($F194>=5,AW$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194))*IF($F194>=5,AX$3>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194))*IF($F194>=5,AY$3>=YEAR($I194),1)*($F194>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A195","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"Input!G54","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N195:N195))*IF($F195>=5,O$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N195:O195))*IF($F195>=5,P$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N195:P195))*IF($F195>=5,Q$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N195:Q195))*IF($F195>=5,R$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N195:R195))*IF($F195>=5,S$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N195:S195))*IF($F195>=5,T$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N195:T195))*IF($F195>=5,U$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N195:U195))*IF($F195>=5,V$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N195:V195))*IF($F195>=5,W$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N195:W195))*IF($F195>=5,X$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N195:X195))*IF($F195>=5,Y$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195))*IF($F195>=5,Z$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195))*IF($F195>=5,AA$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195))*IF($F195>=5,AB$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195))*IF($F195>=5,AC$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195))*IF($F195>=5,AD$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195))*IF($F195>=5,AE$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195))*IF($F195>=5,AF$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195))*IF($F195>=5,AG$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195))*IF($F195>=5,AH$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195))*IF($F195>=5,AI$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195))*IF($F195>=5,AJ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195))*IF($F195>=5,AK$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195))*IF($F195>=5,AL$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195))*IF($F195>=5,AM$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195))*IF($F195>=5,AN$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195))*IF($F195>=5,AO$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195))*IF($F195>=5,AP$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195))*IF($F195>=5,AQ$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195))*IF($F195>=5,AR$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195))*IF($F195>=5,AS$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195))*IF($F195>=5,AT$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195))*IF($F195>=5,AU$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195))*IF($F195>=5,AV$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195))*IF($F195>=5,AW$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195))*IF($F195>=5,AX$3>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195))*IF($F195>=5,AY$3>=YEAR($I195),1)*($F195>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A196","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"Input!G55","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N196:N196))*IF($F196>=5,O$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N196:O196))*IF($F196>=5,P$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N196:P196))*IF($F196>=5,Q$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N196:Q196))*IF($F196>=5,R$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N196:R196))*IF($F196>=5,S$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N196:S196))*IF($F196>=5,T$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N196:T196))*IF($F196>=5,U$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N196:U196))*IF($F196>=5,V$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N196:V196))*IF($F196>=5,W$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N196:W196))*IF($F196>=5,X$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N196:X196))*IF($F196>=5,Y$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196))*IF($F196>=5,Z$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196))*IF($F196>=5,AA$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196))*IF($F196>=5,AB$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196))*IF($F196>=5,AC$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196))*IF($F196>=5,AD$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196))*IF($F196>=5,AE$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196))*IF($F196>=5,AF$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196))*IF($F196>=5,AG$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196))*IF($F196>=5,AH$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196))*IF($F196>=5,AI$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196))*IF($F196>=5,AJ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196))*IF($F196>=5,AK$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196))*IF($F196>=5,AL$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196))*IF($F196>=5,AM$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196))*IF($F196>=5,AN$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196))*IF($F196>=5,AO$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196))*IF($F196>=5,AP$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196))*IF($F196>=5,AQ$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196))*IF($F196>=5,AR$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196))*IF($F196>=5,AS$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196))*IF($F196>=5,AT$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196))*IF($F196>=5,AU$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196))*IF($F196>=5,AV$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196))*IF($F196>=5,AW$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196))*IF($F196>=5,AX$3>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196))*IF($F196>=5,AY$3>=YEAR($I196),1)*($F196>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A197","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"Input!G56","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N197:N197))*IF($F197>=5,O$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N197:O197))*IF($F197>=5,P$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197))*IF($F197>=5,Q$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197))*IF($F197>=5,R$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197))*IF($F197>=5,S$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197))*IF($F197>=5,T$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197))*IF($F197>=5,U$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197))*IF($F197>=5,V$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197))*IF($F197>=5,W$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197))*IF($F197>=5,X$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197))*IF($F197>=5,Y$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197))*IF($F197>=5,Z$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197))*IF($F197>=5,AA$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197))*IF($F197>=5,AB$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197))*IF($F197>=5,AC$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197))*IF($F197>=5,AD$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197))*IF($F197>=5,AE$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197))*IF($F197>=5,AF$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197))*IF($F197>=5,AG$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197))*IF($F197>=5,AH$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197))*IF($F197>=5,AI$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197))*IF($F197>=5,AJ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197))*IF($F197>=5,AK$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197))*IF($F197>=5,AL$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197))*IF($F197>=5,AM$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197))*IF($F197>=5,AN$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197))*IF($F197>=5,AO$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197))*IF($F197>=5,AP$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197))*IF($F197>=5,AQ$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197))*IF($F197>=5,AR$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197))*IF($F197>=5,AS$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197))*IF($F197>=5,AT$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197))*IF($F197>=5,AU$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197))*IF($F197>=5,AV$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197))*IF($F197>=5,AW$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197))*IF($F197>=5,AX$3>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197))*IF($F197>=5,AY$3>=YEAR($I197),1)*($F197>=3)","v":0}]
[{"$f":"+RevReq_BaseCase!A198","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"Input!G57","v":"2017-07-01"},null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N198:N198))*IF($F198>=5,O$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N198:O198))*IF($F198>=5,P$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198))*IF($F198>=5,Q$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198))*IF($F198>=5,R$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198))*IF($F198>=5,S$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198))*IF($F198>=5,T$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198))*IF($F198>=5,U$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198))*IF($F198>=5,V$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198))*IF($F198>=5,W$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198))*IF($F198>=5,X$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198))*IF($F198>=5,Y$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198))*IF($F198>=5,Z$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198))*IF($F198>=5,AA$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198))*IF($F198>=5,AB$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198))*IF($F198>=5,AC$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198))*IF($F198>=5,AD$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198))*IF($F198>=5,AE$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198))*IF($F198>=5,AF$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198))*IF($F198>=5,AG$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198))*IF($F198>=5,AH$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198))*IF($F198>=5,AI$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198))*IF($F198>=5,AJ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198))*IF($F198>=5,AK$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198))*IF($F198>=5,AL$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198))*IF($F198>=5,AM$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198))*IF($F198>=5,AN$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198))*IF($F198>=5,AO$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198))*IF($F198>=5,AP$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198))*IF($F198>=5,AQ$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198))*IF($F198>=5,AR$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198))*IF($F198>=5,AS$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198))*IF($F198>=5,AT$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198))*IF($F198>=5,AU$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198))*IF($F198>=5,AV$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198))*IF($F198>=5,AW$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198))*IF($F198>=5,AX$3>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198))*IF($F198>=5,AY$3>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D173","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,534533544.06999898,491459863,null,null,{"$f":"SUM(O174:O198)","v":398802663},{"$f":"SUM(P174:P198)","v":2257200},{"$f":"SUM(Q174:Q198)","v":90400000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C202+1","v":1},{"$f":"INDEX(D$55:D$79,$C203,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C203,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"MONTH(Input!G33)","v":12},{"$f":"YEARFRAC(I174,DATE(YEAR(I174),12,31))","v":0},null,{"$f":"SUM(O203:AY203)","v":1.0000000000000004},null,null,{"$f":"+RevReq_BaseCase!O203","v":0.55500260978153571},{"$f":"+RevReq_BaseCase!P203","v":1.9345506549708184E-2},{"$f":"+RevReq_BaseCase!Q203","v":1.9345506549708184E-2},{"$f":"+RevReq_BaseCase!R203","v":1.9321697388489534E-2},{"$f":"+RevReq_BaseCase!S203","v":1.929925686567981E-2},{"$f":"+RevReq_BaseCase!T203","v":1.927780150296364E-2},{"$f":"+RevReq_BaseCase!U203","v":1.9254090730454934E-2},{"$f":"+RevReq_BaseCase!V203","v":1.922658982046856E-2},{"$f":"+RevReq_BaseCase!W203","v":1.9206841961010683E-2},{"$f":"+RevReq_BaseCase!X203","v":1.9206292140084104E-2},{"$f":"+RevReq_BaseCase!Y203","v":1.9187706835394669E-2},{"$f":"+RevReq_BaseCase!Z203","v":1.9099524763526995E-2},{"$f":"+RevReq_BaseCase!AA203","v":1.9099270804481729E-2},{"$f":"+RevReq_BaseCase!AB203","v":1.9001906411404094E-2},{"$f":"+RevReq_BaseCase!AC203","v":1.8979174495321778E-2},{"$f":"+RevReq_BaseCase!AD203","v":1.8925371924204484E-2},{"$f":"+RevReq_BaseCase!AE203","v":1.479556807968598E-2},{"$f":"+RevReq_BaseCase!AF203","v":1.4289138281229283E-2},{"$f":"+RevReq_BaseCase!AG203","v":1.4223679108002991E-2},{"$f":"+RevReq_BaseCase!AH203","v":1.0716038362413988E-2},{"$f":"+RevReq_BaseCase!AI203","v":9.8030200151223452E-3},{"$f":"+RevReq_BaseCase!AJ203","v":7.8176595915387549E-3},{"$f":"+RevReq_BaseCase!AK203","v":6.8010834138852068E-3},{"$f":"+RevReq_BaseCase!AL203","v":5.5386863750762376E-3},{"$f":"+RevReq_BaseCase!AM203","v":4.5889356218758622E-3},{"$f":"+RevReq_BaseCase!AN203","v":4.5058318071304112E-3},{"$f":"+RevReq_BaseCase!AO203","v":4.2944826176618293E-3},{"$f":"+RevReq_BaseCase!AP203","v":4.1987062946318302E-3},{"$f":"+RevReq_BaseCase!AQ203","v":3.9663900853599944E-3},{"$f":"+RevReq_BaseCase!AR203","v":3.7427049000445852E-3},{"$f":"+RevReq_BaseCase!AS203","v":3.6790462091701348E-3},{"$f":"+RevReq_BaseCase!AT203","v":3.2832825881286718E-3},{"$f":"+RevReq_BaseCase!AU203","v":3.1929593518030728E-3},{"$f":"+RevReq_BaseCase!AV203","v":2.9677270338926746E-3},{"$f":"+RevReq_BaseCase!AW203","v":2.8416803349728932E-3},{"$f":"+RevReq_BaseCase!AX203","v":2.6611788555736438E-3},{"$f":"+RevReq_BaseCase!AY203","v":2.9313052548362868E-2}]
[null,null,{"$f":"C203+1","v":2},{"$f":"INDEX(D$55:D$79,$C204,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"MONTH(Input!G34)","v":7},{"$f":"YEARFRAC(I175,DATE(YEAR(I175),12,31))","v":0.5},null,0.99999999999999911,null,null,{"$f":"+RevReq_BaseCase!O204","v":0.19042835291997851},{"$f":"+RevReq_BaseCase!P204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Q204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!R204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!S204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!T204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!U204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!V204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!W204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!X204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Y204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!Z204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AA204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AB204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AC204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AD204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AE204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AF204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AG204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AH204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AI204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AJ204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AK204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AL204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AM204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AN204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AO204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AP204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AQ204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AR204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AS204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AT204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AU204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AV204","v":2.2198784202027491E-2},{"$f":"+RevReq_BaseCase!AW204","v":2.2119363330827924E-2},{"$f":"+RevReq_BaseCase!AX204","v":1.3872102035263685E-2},{"$f":"+RevReq_BaseCase!AY204","v":4.1020303047022207E-2}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"MONTH(Input!G35)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H205,1-SUM($N205:N205))*($F205>=4)*$J205","v":9.8270830292071128E-3},{"$f":"MIN(1/$H205,1-SUM($N205:O205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:P205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Q205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:R205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:S205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:T205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:U205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:V205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:W205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:X205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Y205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:Z205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AA205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AB205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AC205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AD205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AE205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AF205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AG205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AH205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AI205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AJ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AK205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AL205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AM205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AN205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AO205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AP205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AQ205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AR205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AS205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AT205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AU205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AV205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AW205))*($F205>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H205,1-SUM($N205:AX205))*($F205>=4)","v":1.9654166058414226E-2}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"MONTH(Input!G36)","v":7},0.5,null,0.71737706113211896,null,null,{"$f":"MIN(1/$H206,1-SUM($N206:N206))*($F206>=4)*$J206","v":9.8270830292071128E-3},{"$f":"MIN(1/$H206,1-SUM($N206:O206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:P206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Q206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:R206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:S206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:T206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:U206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:V206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:W206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:X206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Y206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:Z206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AA206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AB206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AC206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AD206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AE206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AF206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AG206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AH206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AI206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AJ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AK206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AL206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AM206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AN206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AO206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AP206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AQ206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AR206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AS206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AT206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AU206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AV206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AW206))*($F206>=4)","v":1.9654166058414226E-2},{"$f":"MIN(1/$H206,1-SUM($N206:AX206))*($F206>=4)","v":1.9654166058414226E-2}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"MONTH(Input!G37)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H207,1-SUM($N207:N207))*($F207>=4)*$J207","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:O207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:P207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Q207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:R207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:S207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:T207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:U207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:V207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:W207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:X207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Y207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Z207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AA207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AB207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AC207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AD207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AE207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AF207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AG207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AH207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AI207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AJ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AK207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AL207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AM207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AN207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AO207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AP207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AQ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AR207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AS207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AT207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AU207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AV207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AW207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AX207))*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"MONTH(Input!G38)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H208,1-SUM($N208:N208))*($F208>=4)*$J208","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:O208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:P208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Q208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:R208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:S208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:T208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:U208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:V208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:W208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:X208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Y208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Z208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AA208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AB208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AC208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AD208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AE208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AF208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AG208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AH208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AI208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AJ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AK208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AL208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AM208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AN208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AO208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AP208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AQ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AR208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AS208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AT208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AU208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AV208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AW208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AX208))*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"MONTH(Input!G39)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H209,1-SUM($N209:N209))*($F209>=4)*$J209","v":1},{"$f":"MIN(1/$H209,1-SUM($N209:O209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:P209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Q209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:R209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:S209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:T209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:U209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:V209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:W209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:X209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Y209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Z209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AA209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AB209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AC209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AD209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AE209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AF209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AG209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AH209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AI209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AJ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AK209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AL209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AM209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AN209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AO209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AP209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AQ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AR209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AS209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AT209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AU209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AV209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AW209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AX209))*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"MONTH(Input!G40)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H210,1-SUM($N210:N210))*($F210>=4)*$J210","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:O210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:P210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Q210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:R210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:S210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:T210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:U210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:V210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:W210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:X210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Y210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Z210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AA210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AB210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AC210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AD210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AE210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AF210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AG210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AH210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AI210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AJ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AK210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AL210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AM210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AN210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AO210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AP210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AQ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AR210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AS210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AT210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AU210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AV210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AW210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AX210))*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"MONTH(Input!G41)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H211,1-SUM($N211:N211))*($F211>=4)*$J211","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:O211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:P211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Q211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:R211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:S211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:T211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:U211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:V211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:W211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:X211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Y211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Z211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AA211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AB211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AC211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AD211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AE211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AF211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AG211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AH211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AI211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AJ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AK211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AL211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AM211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AN211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AO211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AP211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AQ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AR211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AS211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AT211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AU211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AV211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AW211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AX211))*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"MONTH(Input!G42)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H212,1-SUM($N212:N212))*($F212>=4)*$J212","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:O212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:P212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Q212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:R212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:S212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:T212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:U212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:V212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:W212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:X212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Y212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:Z212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AA212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AB212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AC212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AD212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AE212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AF212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AG212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AH212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AI212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AJ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AK212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AL212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AM212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AN212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AO212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AP212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AQ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AR212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AS212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AT212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AU212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AV212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AW212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:AX212))*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"MONTH(Input!G43)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H213,1-SUM($N213:N213))*($F213>=4)*$J213","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:O213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:P213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Q213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:R213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:S213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:T213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:U213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:V213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:W213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:X213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Y213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:Z213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AA213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AB213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AC213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AD213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AE213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AF213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AG213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AH213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AI213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AJ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AK213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AL213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AM213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AN213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AO213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AP213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AQ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AR213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AS213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AT213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AU213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AV213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AW213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:AX213))*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"MONTH(Input!G44)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H214,1-SUM($N214:N214))*($F214>=4)*$J214","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:O214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:P214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Q214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:R214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:S214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:T214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:U214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:V214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:W214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:X214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Y214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:Z214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AA214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AB214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AC214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AD214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AE214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AF214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AG214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AH214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AI214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AJ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AK214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AL214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AM214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AN214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AO214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AP214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AQ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AR214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AS214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AT214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AU214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AV214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AW214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:AX214))*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"MONTH(Input!G45)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H215,1-SUM($N215:N215))*($F215>=4)*$J215","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:O215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:P215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Q215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:R215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:S215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:T215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:U215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:V215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:W215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:X215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Y215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:Z215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AA215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AB215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AC215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AD215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AE215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AF215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AG215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AH215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AI215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AJ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AK215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AL215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AM215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AN215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AO215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AP215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AQ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AR215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AS215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AT215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AU215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AV215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AW215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:AX215))*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"MONTH(Input!G46)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H216,1-SUM($N216:N216))*($F216>=4)*$J216","v":1},{"$f":"MIN(1/$H216,1-SUM($N216:O216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:P216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Q216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:R216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:S216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:T216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:U216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:V216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:W216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:X216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Y216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:Z216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AA216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AB216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AC216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AD216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AE216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AF216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AG216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AH216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AI216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AJ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AK216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AL216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AM216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AN216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AO216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AP216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AQ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AR216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AS216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AT216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AU216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AV216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AW216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:AX216))*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"MONTH(Input!G47)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H217,1-SUM($N217:N217))*($F217>=4)*$J217","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:O217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:P217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Q217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:R217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:S217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:T217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:U217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:V217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:W217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:X217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Y217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Z217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AA217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AB217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AC217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AD217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AE217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AF217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AG217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AH217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AI217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AJ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AK217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AL217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AM217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AN217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AO217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AP217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AQ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AR217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AS217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AT217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AU217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AV217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AW217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AX217))*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"MONTH(Input!G48)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H218,1-SUM($N218:N218))*($F218>=4)*$J218","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:O218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:P218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Q218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:R218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:S218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:T218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:U218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:V218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:W218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:X218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Y218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Z218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AA218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AB218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AC218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AD218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AE218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AF218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AG218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AH218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AI218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AJ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AK218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AL218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AM218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AN218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AO218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AP218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AQ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AR218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AS218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AT218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AU218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AV218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AW218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AX218))*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"MONTH(Input!G49)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H219,1-SUM($N219:N219))*($F219>=4)*$J219","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:O219))*($F219>=4)","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:P219))*($F219>=4)","v":0.2608695652173913},{"$f":"MIN(1/$H219,1-SUM($N219:Q219))*($F219>=4)","v":0.21739130434782616},{"$f":"MIN(1/$H219,1-SUM($N219:R219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:S219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:T219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:U219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:V219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:W219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:X219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Y219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Z219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AA219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AB219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AC219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AD219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AE219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AF219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AG219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AH219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AI219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AJ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AK219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AL219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AM219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AN219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AO219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AP219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AQ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AR219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AS219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AT219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AU219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AV219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AW219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AX219))*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"MONTH(Input!G50)","v":1},1,null,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"MONTH(Input!G51)","v":1},1,null,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"MONTH(Input!G52)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H222,1-SUM($N222:N222))*($F222>=4)*$J222","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:O222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:P222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Q222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:R222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:S222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:T222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:U222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:V222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:W222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:X222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Y222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Z222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AA222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AB222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AC222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AD222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AE222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AF222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AG222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AH222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AI222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AJ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AK222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AL222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AM222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AN222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AO222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AP222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AQ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AR222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AS222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AT222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AU222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AV222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AW222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AX222))*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"MONTH(Input!G53)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H223,1-SUM($N223:N223))*($F223>=4)*$J223","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:O223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:P223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Q223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:R223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:S223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:T223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:U223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:V223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:W223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:X223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Y223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Z223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AA223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AB223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AC223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AD223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AE223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AF223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AG223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AH223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AI223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AJ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AK223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AL223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AM223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AN223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AO223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AP223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AQ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AR223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AS223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AT223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AU223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AV223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AW223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AX223))*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"MONTH(Input!G54)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H224,1-SUM($N224:N224))*($F224>=4)*$J224","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:O224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:P224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Q224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:R224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:S224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:T224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:U224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:V224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:W224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:X224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Y224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Z224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AA224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AB224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AC224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AD224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AE224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AF224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AG224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AH224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AI224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AJ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AK224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AL224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AM224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AN224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AO224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AP224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AQ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AR224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AS224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AT224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AU224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AV224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AW224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AX224))*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"MONTH(Input!G55)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H225,1-SUM($N225:N225))*($F225>=4)*$J225","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:O225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:P225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Q225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:R225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:S225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:T225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:U225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:V225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:W225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:X225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Y225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Z225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AA225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AB225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AC225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AD225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AE225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AF225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AG225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AH225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AI225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AJ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AK225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AL225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AM225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AN225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AO225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AP225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AQ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AR225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AS225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AT225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AU225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AV225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AW225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AX225))*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"MONTH(Input!G56)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H226,1-SUM($N226:N226))*($F226>=4)*$J226","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:O226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:P226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Q226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:R226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:S226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:T226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:U226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:V226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:W226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:X226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Y226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Z226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AA226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AB226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AC226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AD226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AE226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AF226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AG226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AH226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AI226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AJ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AK226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AL226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AM226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AN226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AO226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AP226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AQ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AR226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AS226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AT226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AU226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AV226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AW226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AX226))*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"MONTH(Input!G57)","v":7},0.5,null,0,null,null,{"$f":"MIN(1/$H227,1-SUM($N227:N227))*($F227>=4)*$J227","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:O227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:P227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Q227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:R227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:S227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:T227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:U227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:V227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:W227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:X227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Y227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Z227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AA227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AB227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AC227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AD227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AE227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AF227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AG227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AH227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AI227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AJ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AK227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AL227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AM227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AN227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AO227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AP227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AQ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AR227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AS227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AT227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AU227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AV227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AW227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AX227))*($F227>=4)","v":0}]
[null,null,null,{"$f":"D202","v":"Book Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"+H1","v":2018},{"$f":"Input!$O$71","v":10},null,null,null,null,null,{"$f":"IF(O$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:N230)),2),0)","v":0},{"$f":"IF(P$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:O230)),2),0)","v":0},{"$f":"IF(Q$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:P230)),2),0)","v":0.1},{"$f":"IF(R$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Q230)),2),0)","v":0.1},{"$f":"IF(S$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:R230)),2),0)","v":0.1},{"$f":"IF(T$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:S230)),2),0)","v":0.1},{"$f":"IF(U$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:T230)),2),0)","v":0.1},{"$f":"IF(V$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:U230)),2),0)","v":0.1},{"$f":"IF(W$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:V230)),2),0)","v":0.1},{"$f":"IF(X$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:W230)),2),0)","v":0.1},{"$f":"IF(Y$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:X230)),2),0)","v":0.1},{"$f":"IF(Z$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Y230)),2),0)","v":0.1},{"$f":"IF(AA$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:Z230)),2),0)","v":0},{"$f":"IF(AB$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AA230)),2),0)","v":0},{"$f":"IF(AC$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AB230)),2),0)","v":0},{"$f":"IF(AD$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AC230)),2),0)","v":0},{"$f":"IF(AE$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AD230)),2),0)","v":0},{"$f":"IF(AF$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AE230)),2),0)","v":0},{"$f":"IF(AG$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AF230)),2),0)","v":0},{"$f":"IF(AH$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AG230)),2),0)","v":0},{"$f":"IF(AI$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AH230)),2),0)","v":0},{"$f":"IF(AJ$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AI230)),2),0)","v":0},{"$f":"IF(AK$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AJ230)),2),0)","v":0},{"$f":"IF(AL$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AK230)),2),0)","v":0},{"$f":"IF(AM$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AL230)),2),0)","v":0},{"$f":"IF(AN$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AM230)),2),0)","v":0},{"$f":"IF(AO$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AN230)),2),0)","v":0},{"$f":"IF(AP$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AO230)),2),0)","v":0},{"$f":"IF(AQ$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AP230)),2),0)","v":0},{"$f":"IF(AR$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AQ230)),2),0)","v":0},{"$f":"IF(AS$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AR230)),2),0)","v":0},{"$f":"IF(AT$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AS230)),2),0)","v":0},{"$f":"IF(AU$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AT230)),2),0)","v":0},{"$f":"IF(AV$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AU230)),2),0)","v":0},{"$f":"IF(AW$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AV230)),2),0)","v":0},{"$f":"IF(AX$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AW230)),2),0)","v":0},{"$f":"IF(AY$3>=$H230,ROUND(MIN(1/$I230,1-SUM($N230:AX230)),2),0)","v":0}]
[null,null,null,"Book Depreciation"]
[{"$f":"+RevReq_BaseCase!A232","v":"Base"},null,{"$f":"C231+1","v":1},{"$f":"INDEX(D$55:D$79,$C232,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C232,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P232:AY232,$P$5:$AY$5)","v":110624573.04723942},{"$f":"SUM(O232:AY232)","v":343398535.00000012},null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N290:N290)*O$230,SUMPRODUCT($O174:O174,N(OFFSET($O203:O203,0,MAX(COLUMN($O203:O203))-COLUMN($O203:O203),1,1))))","v":190587083.12015602},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N290:O290)*P$230,SUMPRODUCT($O174:P174,N(OFFSET($O203:P203,0,MAX(COLUMN($O203:P203))-COLUMN($O203:P203),1,1))))","v":6643218.6080026953},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N290:P290)*Q$230,SUMPRODUCT($O174:Q174,N(OFFSET($O203:Q203,0,MAX(COLUMN($O203:Q203))-COLUMN($O203:Q203),1,1))))","v":14616823.32718413},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N290:Q290)*R$230,SUMPRODUCT($O174:R174,N(OFFSET($O203:R203,0,MAX(COLUMN($O203:R203))-COLUMN($O203:R203),1,1))))","v":14616823.32718413},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N290:R290)*S$230,SUMPRODUCT($O174:S174,N(OFFSET($O203:S203,0,MAX(COLUMN($O203:S203))-COLUMN($O203:S203),1,1))))","v":14616823.32718413},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N290:S290)*T$230,SUMPRODUCT($O174:T174,N(OFFSET($O203:T203,0,MAX(COLUMN($O203:T203))-COLUMN($O203:T203),1,1))))","v":14616823.32718413},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N290:T290)*U$230,SUMPRODUCT($O174:U174,N(OFFSET($O203:U203,0,MAX(COLUMN($O203:U203))-COLUMN($O203:U203),1,1))))","v":14616823.32718413},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N290:U290)*V$230,SUMPRODUCT($O174:V174,N(OFFSET($O203:V203,0,MAX(COLUMN($O203:V203))-COLUMN($O203:V203),1,1))))","v":14616823.32718413},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N290:V290)*W$230,SUMPRODUCT($O174:W174,N(OFFSET($O203:W203,0,MAX(COLUMN($O203:W203))-COLUMN($O203:W203),1,1))))","v":14616823.32718413},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N290:W290)*X$230,SUMPRODUCT($O174:X174,N(OFFSET($O203:X203,0,MAX(COLUMN($O203:X203))-COLUMN($O203:X203),1,1))))","v":14616823.32718413},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N290:X290)*Y$230,SUMPRODUCT($O174:Y174,N(OFFSET($O203:Y203,0,MAX(COLUMN($O203:Y203))-COLUMN($O203:Y203),1,1))))","v":14616823.32718413},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N290:Y290)*Z$230,SUMPRODUCT($O174:Z174,N(OFFSET($O203:Z203,0,MAX(COLUMN($O203:Z203))-COLUMN($O203:Z203),1,1))))","v":14616823.32718413},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N290:Z290)*AA$230,SUMPRODUCT($O174:AA174,N(OFFSET($O203:AA203,0,MAX(COLUMN($O203:AA203))-COLUMN($O203:AA203),1,1))))","v":0},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N290:AA290)*AB$230,SUMPRODUCT($O174:AB174,N(OFFSET($O203:AB203,0,MAX(COLUMN($O203:AB203))-COLUMN($O203:AB203),1,1))))","v":0},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N290:AB290)*AC$230,SUMPRODUCT($O174:AC174,N(OFFSET($O203:AC203,0,MAX(COLUMN($O203:AC203))-COLUMN($O203:AC203),1,1))))","v":0},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N290:AC290)*AD$230,SUMPRODUCT($O174:AD174,N(OFFSET($O203:AD203,0,MAX(COLUMN($O203:AD203))-COLUMN($O203:AD203),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N290:AD290)*AE$230,SUMPRODUCT($O174:AE174,N(OFFSET($O203:AE203,0,MAX(COLUMN($O203:AE203))-COLUMN($O203:AE203),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N290:AE290)*AF$230,SUMPRODUCT($O174:AF174,N(OFFSET($O203:AF203,0,MAX(COLUMN($O203:AF203))-COLUMN($O203:AF203),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N290:AF290)*AG$230,SUMPRODUCT($O174:AG174,N(OFFSET($O203:AG203,0,MAX(COLUMN($O203:AG203))-COLUMN($O203:AG203),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N290:AG290)*AH$230,SUMPRODUCT($O174:AH174,N(OFFSET($O203:AH203,0,MAX(COLUMN($O203:AH203))-COLUMN($O203:AH203),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N290:AH290)*AI$230,SUMPRODUCT($O174:AI174,N(OFFSET($O203:AI203,0,MAX(COLUMN($O203:AI203))-COLUMN($O203:AI203),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N290:AI290)*AJ$230,SUMPRODUCT($O174:AJ174,N(OFFSET($O203:AJ203,0,MAX(COLUMN($O203:AJ203))-COLUMN($O203:AJ203),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N290:AJ290)*AK$230,SUMPRODUCT($O174:AK174,N(OFFSET($O203:AK203,0,MAX(COLUMN($O203:AK203))-COLUMN($O203:AK203),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N290:AK290)*AL$230,SUMPRODUCT($O174:AL174,N(OFFSET($O203:AL203,0,MAX(COLUMN($O203:AL203))-COLUMN($O203:AL203),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N290:AL290)*AM$230,SUMPRODUCT($O174:AM174,N(OFFSET($O203:AM203,0,MAX(COLUMN($O203:AM203))-COLUMN($O203:AM203),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N290:AM290)*AN$230,SUMPRODUCT($O174:AN174,N(OFFSET($O203:AN203,0,MAX(COLUMN($O203:AN203))-COLUMN($O203:AN203),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N290:AN290)*AO$230,SUMPRODUCT($O174:AO174,N(OFFSET($O203:AO203,0,MAX(COLUMN($O203:AO203))-COLUMN($O203:AO203),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N290:AO290)*AP$230,SUMPRODUCT($O174:AP174,N(OFFSET($O203:AP203,0,MAX(COLUMN($O203:AP203))-COLUMN($O203:AP203),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N290:AP290)*AQ$230,SUMPRODUCT($O174:AQ174,N(OFFSET($O203:AQ203,0,MAX(COLUMN($O203:AQ203))-COLUMN($O203:AQ203),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N290:AQ290)*AR$230,SUMPRODUCT($O174:AR174,N(OFFSET($O203:AR203,0,MAX(COLUMN($O203:AR203))-COLUMN($O203:AR203),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N290:AR290)*AS$230,SUMPRODUCT($O174:AS174,N(OFFSET($O203:AS203,0,MAX(COLUMN($O203:AS203))-COLUMN($O203:AS203),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N290:AS290)*AT$230,SUMPRODUCT($O174:AT174,N(OFFSET($O203:AT203,0,MAX(COLUMN($O203:AT203))-COLUMN($O203:AT203),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N290:AT290)*AU$230,SUMPRODUCT($O174:AU174,N(OFFSET($O203:AU203,0,MAX(COLUMN($O203:AU203))-COLUMN($O203:AU203),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N290:AU290)*AV$230,SUMPRODUCT($O174:AV174,N(OFFSET($O203:AV203,0,MAX(COLUMN($O203:AV203))-COLUMN($O203:AV203),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N290:AV290)*AW$230,SUMPRODUCT($O174:AW174,N(OFFSET($O203:AW203,0,MAX(COLUMN($O203:AW203))-COLUMN($O203:AW203),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N290:AW290)*AX$230,SUMPRODUCT($O174:AX174,N(OFFSET($O203:AX203,0,MAX(COLUMN($O203:AX203))-COLUMN($O203:AX203),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N290:AX290)*AY$230,SUMPRODUCT($O174:AY174,N(OFFSET($O203:AY203,0,MAX(COLUMN($O203:AY203))-COLUMN($O203:AY203),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A233","v":"Clause"},null,{"$f":"C232+1","v":2},{"$f":"INDEX(D$55:D$79,$C233,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,32234945.308849294,55404127.999999993,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N291:N291)*O$230,SUMPRODUCT($O175:O175,N(OFFSET($O204:O204,0,MAX(COLUMN($O204:O204))-COLUMN($O204:O204),1,1))))","v":10550516.840007663},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N291:O291)*P$230,SUMPRODUCT($O175:P175,N(OFFSET($O204:P204,0,MAX(COLUMN($O204:P204))-COLUMN($O204:P204),1,1))))","v":1229904.281373509},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N291:P291)*Q$230,SUMPRODUCT($O175:Q175,N(OFFSET($O204:Q204,0,MAX(COLUMN($O204:Q204))-COLUMN($O204:Q204),1,1))))","v":4362370.6878618831},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N291:Q291)*R$230,SUMPRODUCT($O175:R175,N(OFFSET($O204:R204,0,MAX(COLUMN($O204:R204))-COLUMN($O204:R204),1,1))))","v":4362370.6878618831},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N291:R291)*S$230,SUMPRODUCT($O175:S175,N(OFFSET($O204:S204,0,MAX(COLUMN($O204:S204))-COLUMN($O204:S204),1,1))))","v":4362370.6878618831},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N291:S291)*T$230,SUMPRODUCT($O175:T175,N(OFFSET($O204:T204,0,MAX(COLUMN($O204:T204))-COLUMN($O204:T204),1,1))))","v":4362370.6878618831},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N291:T291)*U$230,SUMPRODUCT($O175:U175,N(OFFSET($O204:U204,0,MAX(COLUMN($O204:U204))-COLUMN($O204:U204),1,1))))","v":4362370.6878618831},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N291:U291)*V$230,SUMPRODUCT($O175:V175,N(OFFSET($O204:V204,0,MAX(COLUMN($O204:V204))-COLUMN($O204:V204),1,1))))","v":4362370.6878618831},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N291:V291)*W$230,SUMPRODUCT($O175:W175,N(OFFSET($O204:W204,0,MAX(COLUMN($O204:W204))-COLUMN($O204:W204),1,1))))","v":4362370.6878618831},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N291:W291)*X$230,SUMPRODUCT($O175:X175,N(OFFSET($O204:X204,0,MAX(COLUMN($O204:X204))-COLUMN($O204:X204),1,1))))","v":4362370.6878618831},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N291:X291)*Y$230,SUMPRODUCT($O175:Y175,N(OFFSET($O204:Y204,0,MAX(COLUMN($O204:Y204))-COLUMN($O204:Y204),1,1))))","v":4362370.6878618831},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N291:Y291)*Z$230,SUMPRODUCT($O175:Z175,N(OFFSET($O204:Z204,0,MAX(COLUMN($O204:Z204))-COLUMN($O204:Z204),1,1))))","v":4362370.6878618831},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N291:Z291)*AA$230,SUMPRODUCT($O175:AA175,N(OFFSET($O204:AA204,0,MAX(COLUMN($O204:AA204))-COLUMN($O204:AA204),1,1))))","v":0},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N291:AA291)*AB$230,SUMPRODUCT($O175:AB175,N(OFFSET($O204:AB204,0,MAX(COLUMN($O204:AB204))-COLUMN($O204:AB204),1,1))))","v":0},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N291:AB291)*AC$230,SUMPRODUCT($O175:AC175,N(OFFSET($O204:AC204,0,MAX(COLUMN($O204:AC204))-COLUMN($O204:AC204),1,1))))","v":0},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N291:AC291)*AD$230,SUMPRODUCT($O175:AD175,N(OFFSET($O204:AD204,0,MAX(COLUMN($O204:AD204))-COLUMN($O204:AD204),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N291:AD291)*AE$230,SUMPRODUCT($O175:AE175,N(OFFSET($O204:AE204,0,MAX(COLUMN($O204:AE204))-COLUMN($O204:AE204),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N291:AE291)*AF$230,SUMPRODUCT($O175:AF175,N(OFFSET($O204:AF204,0,MAX(COLUMN($O204:AF204))-COLUMN($O204:AF204),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N291:AF291)*AG$230,SUMPRODUCT($O175:AG175,N(OFFSET($O204:AG204,0,MAX(COLUMN($O204:AG204))-COLUMN($O204:AG204),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N291:AG291)*AH$230,SUMPRODUCT($O175:AH175,N(OFFSET($O204:AH204,0,MAX(COLUMN($O204:AH204))-COLUMN($O204:AH204),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N291:AH291)*AI$230,SUMPRODUCT($O175:AI175,N(OFFSET($O204:AI204,0,MAX(COLUMN($O204:AI204))-COLUMN($O204:AI204),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N291:AI291)*AJ$230,SUMPRODUCT($O175:AJ175,N(OFFSET($O204:AJ204,0,MAX(COLUMN($O204:AJ204))-COLUMN($O204:AJ204),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N291:AJ291)*AK$230,SUMPRODUCT($O175:AK175,N(OFFSET($O204:AK204,0,MAX(COLUMN($O204:AK204))-COLUMN($O204:AK204),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N291:AK291)*AL$230,SUMPRODUCT($O175:AL175,N(OFFSET($O204:AL204,0,MAX(COLUMN($O204:AL204))-COLUMN($O204:AL204),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N291:AL291)*AM$230,SUMPRODUCT($O175:AM175,N(OFFSET($O204:AM204,0,MAX(COLUMN($O204:AM204))-COLUMN($O204:AM204),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N291:AM291)*AN$230,SUMPRODUCT($O175:AN175,N(OFFSET($O204:AN204,0,MAX(COLUMN($O204:AN204))-COLUMN($O204:AN204),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N291:AN291)*AO$230,SUMPRODUCT($O175:AO175,N(OFFSET($O204:AO204,0,MAX(COLUMN($O204:AO204))-COLUMN($O204:AO204),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N291:AO291)*AP$230,SUMPRODUCT($O175:AP175,N(OFFSET($O204:AP204,0,MAX(COLUMN($O204:AP204))-COLUMN($O204:AP204),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N291:AP291)*AQ$230,SUMPRODUCT($O175:AQ175,N(OFFSET($O204:AQ204,0,MAX(COLUMN($O204:AQ204))-COLUMN($O204:AQ204),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N291:AQ291)*AR$230,SUMPRODUCT($O175:AR175,N(OFFSET($O204:AR204,0,MAX(COLUMN($O204:AR204))-COLUMN($O204:AR204),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N291:AR291)*AS$230,SUMPRODUCT($O175:AS175,N(OFFSET($O204:AS204,0,MAX(COLUMN($O204:AS204))-COLUMN($O204:AS204),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N291:AS291)*AT$230,SUMPRODUCT($O175:AT175,N(OFFSET($O204:AT204,0,MAX(COLUMN($O204:AT204))-COLUMN($O204:AT204),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N291:AT291)*AU$230,SUMPRODUCT($O175:AU175,N(OFFSET($O204:AU204,0,MAX(COLUMN($O204:AU204))-COLUMN($O204:AU204),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N291:AU291)*AV$230,SUMPRODUCT($O175:AV175,N(OFFSET($O204:AV204,0,MAX(COLUMN($O204:AV204))-COLUMN($O204:AV204),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N291:AV291)*AW$230,SUMPRODUCT($O175:AW175,N(OFFSET($O204:AW204,0,MAX(COLUMN($O204:AW204))-COLUMN($O204:AW204),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N291:AW291)*AX$230,SUMPRODUCT($O175:AX175,N(OFFSET($O204:AX204,0,MAX(COLUMN($O204:AX204))-COLUMN($O204:AX204),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N291:AX291)*AY$230,SUMPRODUCT($O175:AY175,N(OFFSET($O204:AY204,0,MAX(COLUMN($O204:AY204))-COLUMN($O204:AY204),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A234","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,1609173.380638733,2257200.0000000009,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N292:N292)*O$230,SUMPRODUCT($O176:O176,N(OFFSET($O205:O205,0,MAX(COLUMN($O205:O205))-COLUMN($O205:O205),1,1))))","v":0},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N292:O292)*P$230,SUMPRODUCT($O176:P176,N(OFFSET($O205:P205,0,MAX(COLUMN($O205:P205))-COLUMN($O205:P205),1,1))))","v":22181.691813526297},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N292:P292)*Q$230,SUMPRODUCT($O176:Q176,N(OFFSET($O205:Q205,0,MAX(COLUMN($O205:Q205))-COLUMN($O205:Q205),1,1))))","v":223501.8308186474},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N292:Q292)*R$230,SUMPRODUCT($O176:R176,N(OFFSET($O205:R205,0,MAX(COLUMN($O205:R205))-COLUMN($O205:R205),1,1))))","v":223501.8308186474},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N292:R292)*S$230,SUMPRODUCT($O176:S176,N(OFFSET($O205:S205,0,MAX(COLUMN($O205:S205))-COLUMN($O205:S205),1,1))))","v":223501.8308186474},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N292:S292)*T$230,SUMPRODUCT($O176:T176,N(OFFSET($O205:T205,0,MAX(COLUMN($O205:T205))-COLUMN($O205:T205),1,1))))","v":223501.8308186474},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N292:T292)*U$230,SUMPRODUCT($O176:U176,N(OFFSET($O205:U205,0,MAX(COLUMN($O205:U205))-COLUMN($O205:U205),1,1))))","v":223501.8308186474},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N292:U292)*V$230,SUMPRODUCT($O176:V176,N(OFFSET($O205:V205,0,MAX(COLUMN($O205:V205))-COLUMN($O205:V205),1,1))))","v":223501.8308186474},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N292:V292)*W$230,SUMPRODUCT($O176:W176,N(OFFSET($O205:W205,0,MAX(COLUMN($O205:W205))-COLUMN($O205:W205),1,1))))","v":223501.8308186474},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N292:W292)*X$230,SUMPRODUCT($O176:X176,N(OFFSET($O205:X205,0,MAX(COLUMN($O205:X205))-COLUMN($O205:X205),1,1))))","v":223501.8308186474},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N292:X292)*Y$230,SUMPRODUCT($O176:Y176,N(OFFSET($O205:Y205,0,MAX(COLUMN($O205:Y205))-COLUMN($O205:Y205),1,1))))","v":223501.8308186474},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N292:Y292)*Z$230,SUMPRODUCT($O176:Z176,N(OFFSET($O205:Z205,0,MAX(COLUMN($O205:Z205))-COLUMN($O205:Z205),1,1))))","v":223501.8308186474},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N292:Z292)*AA$230,SUMPRODUCT($O176:AA176,N(OFFSET($O205:AA205,0,MAX(COLUMN($O205:AA205))-COLUMN($O205:AA205),1,1))))","v":0},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N292:AA292)*AB$230,SUMPRODUCT($O176:AB176,N(OFFSET($O205:AB205,0,MAX(COLUMN($O205:AB205))-COLUMN($O205:AB205),1,1))))","v":0},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N292:AB292)*AC$230,SUMPRODUCT($O176:AC176,N(OFFSET($O205:AC205,0,MAX(COLUMN($O205:AC205))-COLUMN($O205:AC205),1,1))))","v":0},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N292:AC292)*AD$230,SUMPRODUCT($O176:AD176,N(OFFSET($O205:AD205,0,MAX(COLUMN($O205:AD205))-COLUMN($O205:AD205),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N292:AD292)*AE$230,SUMPRODUCT($O176:AE176,N(OFFSET($O205:AE205,0,MAX(COLUMN($O205:AE205))-COLUMN($O205:AE205),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N292:AE292)*AF$230,SUMPRODUCT($O176:AF176,N(OFFSET($O205:AF205,0,MAX(COLUMN($O205:AF205))-COLUMN($O205:AF205),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N292:AF292)*AG$230,SUMPRODUCT($O176:AG176,N(OFFSET($O205:AG205,0,MAX(COLUMN($O205:AG205))-COLUMN($O205:AG205),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N292:AG292)*AH$230,SUMPRODUCT($O176:AH176,N(OFFSET($O205:AH205,0,MAX(COLUMN($O205:AH205))-COLUMN($O205:AH205),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N292:AH292)*AI$230,SUMPRODUCT($O176:AI176,N(OFFSET($O205:AI205,0,MAX(COLUMN($O205:AI205))-COLUMN($O205:AI205),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N292:AI292)*AJ$230,SUMPRODUCT($O176:AJ176,N(OFFSET($O205:AJ205,0,MAX(COLUMN($O205:AJ205))-COLUMN($O205:AJ205),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N292:AJ292)*AK$230,SUMPRODUCT($O176:AK176,N(OFFSET($O205:AK205,0,MAX(COLUMN($O205:AK205))-COLUMN($O205:AK205),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N292:AK292)*AL$230,SUMPRODUCT($O176:AL176,N(OFFSET($O205:AL205,0,MAX(COLUMN($O205:AL205))-COLUMN($O205:AL205),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N292:AL292)*AM$230,SUMPRODUCT($O176:AM176,N(OFFSET($O205:AM205,0,MAX(COLUMN($O205:AM205))-COLUMN($O205:AM205),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N292:AM292)*AN$230,SUMPRODUCT($O176:AN176,N(OFFSET($O205:AN205,0,MAX(COLUMN($O205:AN205))-COLUMN($O205:AN205),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N292:AN292)*AO$230,SUMPRODUCT($O176:AO176,N(OFFSET($O205:AO205,0,MAX(COLUMN($O205:AO205))-COLUMN($O205:AO205),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N292:AO292)*AP$230,SUMPRODUCT($O176:AP176,N(OFFSET($O205:AP205,0,MAX(COLUMN($O205:AP205))-COLUMN($O205:AP205),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N292:AP292)*AQ$230,SUMPRODUCT($O176:AQ176,N(OFFSET($O205:AQ205,0,MAX(COLUMN($O205:AQ205))-COLUMN($O205:AQ205),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N292:AQ292)*AR$230,SUMPRODUCT($O176:AR176,N(OFFSET($O205:AR205,0,MAX(COLUMN($O205:AR205))-COLUMN($O205:AR205),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N292:AR292)*AS$230,SUMPRODUCT($O176:AS176,N(OFFSET($O205:AS205,0,MAX(COLUMN($O205:AS205))-COLUMN($O205:AS205),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N292:AS292)*AT$230,SUMPRODUCT($O176:AT176,N(OFFSET($O205:AT205,0,MAX(COLUMN($O205:AT205))-COLUMN($O205:AT205),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N292:AT292)*AU$230,SUMPRODUCT($O176:AU176,N(OFFSET($O205:AU205,0,MAX(COLUMN($O205:AU205))-COLUMN($O205:AU205),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N292:AU292)*AV$230,SUMPRODUCT($O176:AV176,N(OFFSET($O205:AV205,0,MAX(COLUMN($O205:AV205))-COLUMN($O205:AV205),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N292:AV292)*AW$230,SUMPRODUCT($O176:AW176,N(OFFSET($O205:AW205,0,MAX(COLUMN($O205:AW205))-COLUMN($O205:AW205),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N292:AW292)*AX$230,SUMPRODUCT($O176:AX176,N(OFFSET($O205:AX205,0,MAX(COLUMN($O205:AX205))-COLUMN($O205:AX205),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N292:AX292)*AY$230,SUMPRODUCT($O176:AY176,N(OFFSET($O205:AY205,0,MAX(COLUMN($O205:AY205))-COLUMN($O205:AY205),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A235","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"IF(O$3>=$E$230,LOOKUP($E$230-1,$N$3:N$3,$N293:N293)*O$230,SUMPRODUCT($O177:O177,N(OFFSET($O206:O206,0,MAX(COLUMN($O206:O206))-COLUMN($O206:O206),1,1))))","v":0},{"$f":"IF(P$3>=$E$230,LOOKUP($E$230-1,$N$3:O$3,$N293:O293)*P$230,SUMPRODUCT($O177:P177,N(OFFSET($O206:P206,0,MAX(COLUMN($O206:P206))-COLUMN($O206:P206),1,1))))","v":0},{"$f":"IF(Q$3>=$E$230,LOOKUP($E$230-1,$N$3:P$3,$N293:P293)*Q$230,SUMPRODUCT($O177:Q177,N(OFFSET($O206:Q206,0,MAX(COLUMN($O206:Q206))-COLUMN($O206:Q206),1,1))))","v":0},{"$f":"IF(R$3>=$E$230,LOOKUP($E$230-1,$N$3:Q$3,$N293:Q293)*R$230,SUMPRODUCT($O177:R177,N(OFFSET($O206:R206,0,MAX(COLUMN($O206:R206))-COLUMN($O206:R206),1,1))))","v":0},{"$f":"IF(S$3>=$E$230,LOOKUP($E$230-1,$N$3:R$3,$N293:R293)*S$230,SUMPRODUCT($O177:S177,N(OFFSET($O206:S206,0,MAX(COLUMN($O206:S206))-COLUMN($O206:S206),1,1))))","v":0},{"$f":"IF(T$3>=$E$230,LOOKUP($E$230-1,$N$3:S$3,$N293:S293)*T$230,SUMPRODUCT($O177:T177,N(OFFSET($O206:T206,0,MAX(COLUMN($O206:T206))-COLUMN($O206:T206),1,1))))","v":0},{"$f":"IF(U$3>=$E$230,LOOKUP($E$230-1,$N$3:T$3,$N293:T293)*U$230,SUMPRODUCT($O177:U177,N(OFFSET($O206:U206,0,MAX(COLUMN($O206:U206))-COLUMN($O206:U206),1,1))))","v":0},{"$f":"IF(V$3>=$E$230,LOOKUP($E$230-1,$N$3:U$3,$N293:U293)*V$230,SUMPRODUCT($O177:V177,N(OFFSET($O206:V206,0,MAX(COLUMN($O206:V206))-COLUMN($O206:V206),1,1))))","v":0},{"$f":"IF(W$3>=$E$230,LOOKUP($E$230-1,$N$3:V$3,$N293:V293)*W$230,SUMPRODUCT($O177:W177,N(OFFSET($O206:W206,0,MAX(COLUMN($O206:W206))-COLUMN($O206:W206),1,1))))","v":0},{"$f":"IF(X$3>=$E$230,LOOKUP($E$230-1,$N$3:W$3,$N293:W293)*X$230,SUMPRODUCT($O177:X177,N(OFFSET($O206:X206,0,MAX(COLUMN($O206:X206))-COLUMN($O206:X206),1,1))))","v":0},{"$f":"IF(Y$3>=$E$230,LOOKUP($E$230-1,$N$3:X$3,$N293:X293)*Y$230,SUMPRODUCT($O177:Y177,N(OFFSET($O206:Y206,0,MAX(COLUMN($O206:Y206))-COLUMN($O206:Y206),1,1))))","v":0},{"$f":"IF(Z$3>=$E$230,LOOKUP($E$230-1,$N$3:Y$3,$N293:Y293)*Z$230,SUMPRODUCT($O177:Z177,N(OFFSET($O206:Z206,0,MAX(COLUMN($O206:Z206))-COLUMN($O206:Z206),1,1))))","v":0},{"$f":"IF(AA$3>=$E$230,LOOKUP($E$230-1,$N$3:Z$3,$N293:Z293)*AA$230,SUMPRODUCT($O177:AA177,N(OFFSET($O206:AA206,0,MAX(COLUMN($O206:AA206))-COLUMN($O206:AA206),1,1))))","v":0},{"$f":"IF(AB$3>=$E$230,LOOKUP($E$230-1,$N$3:AA$3,$N293:AA293)*AB$230,SUMPRODUCT($O177:AB177,N(OFFSET($O206:AB206,0,MAX(COLUMN($O206:AB206))-COLUMN($O206:AB206),1,1))))","v":0},{"$f":"IF(AC$3>=$E$230,LOOKUP($E$230-1,$N$3:AB$3,$N293:AB293)*AC$230,SUMPRODUCT($O177:AC177,N(OFFSET($O206:AC206,0,MAX(COLUMN($O206:AC206))-COLUMN($O206:AC206),1,1))))","v":0},{"$f":"IF(AD$3>=$E$230,LOOKUP($E$230-1,$N$3:AC$3,$N293:AC293)*AD$230,SUMPRODUCT($O177:AD177,N(OFFSET($O206:AD206,0,MAX(COLUMN($O206:AD206))-COLUMN($O206:AD206),1,1))))","v":0},{"$f":"IF(AE$3>=$E$230,LOOKUP($E$230-1,$N$3:AD$3,$N293:AD293)*AE$230,SUMPRODUCT($O177:AE177,N(OFFSET($O206:AE206,0,MAX(COLUMN($O206:AE206))-COLUMN($O206:AE206),1,1))))","v":0},{"$f":"IF(AF$3>=$E$230,LOOKUP($E$230-1,$N$3:AE$3,$N293:AE293)*AF$230,SUMPRODUCT($O177:AF177,N(OFFSET($O206:AF206,0,MAX(COLUMN($O206:AF206))-COLUMN($O206:AF206),1,1))))","v":0},{"$f":"IF(AG$3>=$E$230,LOOKUP($E$230-1,$N$3:AF$3,$N293:AF293)*AG$230,SUMPRODUCT($O177:AG177,N(OFFSET($O206:AG206,0,MAX(COLUMN($O206:AG206))-COLUMN($O206:AG206),1,1))))","v":0},{"$f":"IF(AH$3>=$E$230,LOOKUP($E$230-1,$N$3:AG$3,$N293:AG293)*AH$230,SUMPRODUCT($O177:AH177,N(OFFSET($O206:AH206,0,MAX(COLUMN($O206:AH206))-COLUMN($O206:AH206),1,1))))","v":0},{"$f":"IF(AI$3>=$E$230,LOOKUP($E$230-1,$N$3:AH$3,$N293:AH293)*AI$230,SUMPRODUCT($O177:AI177,N(OFFSET($O206:AI206,0,MAX(COLUMN($O206:AI206))-COLUMN($O206:AI206),1,1))))","v":0},{"$f":"IF(AJ$3>=$E$230,LOOKUP($E$230-1,$N$3:AI$3,$N293:AI293)*AJ$230,SUMPRODUCT($O177:AJ177,N(OFFSET($O206:AJ206,0,MAX(COLUMN($O206:AJ206))-COLUMN($O206:AJ206),1,1))))","v":0},{"$f":"IF(AK$3>=$E$230,LOOKUP($E$230-1,$N$3:AJ$3,$N293:AJ293)*AK$230,SUMPRODUCT($O177:AK177,N(OFFSET($O206:AK206,0,MAX(COLUMN($O206:AK206))-COLUMN($O206:AK206),1,1))))","v":0},{"$f":"IF(AL$3>=$E$230,LOOKUP($E$230-1,$N$3:AK$3,$N293:AK293)*AL$230,SUMPRODUCT($O177:AL177,N(OFFSET($O206:AL206,0,MAX(COLUMN($O206:AL206))-COLUMN($O206:AL206),1,1))))","v":0},{"$f":"IF(AM$3>=$E$230,LOOKUP($E$230-1,$N$3:AL$3,$N293:AL293)*AM$230,SUMPRODUCT($O177:AM177,N(OFFSET($O206:AM206,0,MAX(COLUMN($O206:AM206))-COLUMN($O206:AM206),1,1))))","v":0},{"$f":"IF(AN$3>=$E$230,LOOKUP($E$230-1,$N$3:AM$3,$N293:AM293)*AN$230,SUMPRODUCT($O177:AN177,N(OFFSET($O206:AN206,0,MAX(COLUMN($O206:AN206))-COLUMN($O206:AN206),1,1))))","v":0},{"$f":"IF(AO$3>=$E$230,LOOKUP($E$230-1,$N$3:AN$3,$N293:AN293)*AO$230,SUMPRODUCT($O177:AO177,N(OFFSET($O206:AO206,0,MAX(COLUMN($O206:AO206))-COLUMN($O206:AO206),1,1))))","v":0},{"$f":"IF(AP$3>=$E$230,LOOKUP($E$230-1,$N$3:AO$3,$N293:AO293)*AP$230,SUMPRODUCT($O177:AP177,N(OFFSET($O206:AP206,0,MAX(COLUMN($O206:AP206))-COLUMN($O206:AP206),1,1))))","v":0},{"$f":"IF(AQ$3>=$E$230,LOOKUP($E$230-1,$N$3:AP$3,$N293:AP293)*AQ$230,SUMPRODUCT($O177:AQ177,N(OFFSET($O206:AQ206,0,MAX(COLUMN($O206:AQ206))-COLUMN($O206:AQ206),1,1))))","v":0},{"$f":"IF(AR$3>=$E$230,LOOKUP($E$230-1,$N$3:AQ$3,$N293:AQ293)*AR$230,SUMPRODUCT($O177:AR177,N(OFFSET($O206:AR206,0,MAX(COLUMN($O206:AR206))-COLUMN($O206:AR206),1,1))))","v":0},{"$f":"IF(AS$3>=$E$230,LOOKUP($E$230-1,$N$3:AR$3,$N293:AR293)*AS$230,SUMPRODUCT($O177:AS177,N(OFFSET($O206:AS206,0,MAX(COLUMN($O206:AS206))-COLUMN($O206:AS206),1,1))))","v":0},{"$f":"IF(AT$3>=$E$230,LOOKUP($E$230-1,$N$3:AS$3,$N293:AS293)*AT$230,SUMPRODUCT($O177:AT177,N(OFFSET($O206:AT206,0,MAX(COLUMN($O206:AT206))-COLUMN($O206:AT206),1,1))))","v":0},{"$f":"IF(AU$3>=$E$230,LOOKUP($E$230-1,$N$3:AT$3,$N293:AT293)*AU$230,SUMPRODUCT($O177:AU177,N(OFFSET($O206:AU206,0,MAX(COLUMN($O206:AU206))-COLUMN($O206:AU206),1,1))))","v":0},{"$f":"IF(AV$3>=$E$230,LOOKUP($E$230-1,$N$3:AU$3,$N293:AU293)*AV$230,SUMPRODUCT($O177:AV177,N(OFFSET($O206:AV206,0,MAX(COLUMN($O206:AV206))-COLUMN($O206:AV206),1,1))))","v":0},{"$f":"IF(AW$3>=$E$230,LOOKUP($E$230-1,$N$3:AV$3,$N293:AV293)*AW$230,SUMPRODUCT($O177:AW177,N(OFFSET($O206:AW206,0,MAX(COLUMN($O206:AW206))-COLUMN($O206:AW206),1,1))))","v":0},{"$f":"IF(AX$3>=$E$230,LOOKUP($E$230-1,$N$3:AW$3,$N293:AW293)*AX$230,SUMPRODUCT($O177:AX177,N(OFFSET($O206:AX206,0,MAX(COLUMN($O206:AX206))-COLUMN($O206:AX206),1,1))))","v":0},{"$f":"IF(AY$3>=$E$230,LOOKUP($E$230-1,$N$3:AX$3,$N293:AX293)*AY$230,SUMPRODUCT($O177:AY177,N(OFFSET($O206:AY206,0,MAX(COLUMN($O206:AY206))-COLUMN($O206:AY206),1,1))))","v":0}]
[{"$f":"+RevReq_BaseCase!A236","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A237","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A238","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G39)","v":2018},null,null,994670.31422496447,22057669,null,null,{"$f":"+Input!S115","v":21098732},{"$f":"Input!T$115*(P$3<$H238)","v":958937},{"$f":"Input!U$115*(Q$3<$H238)","v":0},{"$f":"Input!V$115*(R$3<$H238)","v":0},{"$f":"Input!W$115*(S$3<$H238)","v":0},{"$f":"Input!$X$115*(T$3<$H238)","v":0},{"$f":"Input!$X$115*(U$3<$H238)","v":0},{"$f":"Input!$X$115*(V$3<$H238)","v":0},{"$f":"Input!$X$115*(W$3<$H238)","v":0},{"$f":"Input!$X$115*(X$3<$H238)","v":0},{"$f":"Input!$X$115*(Y$3<$H238)","v":0},{"$f":"Input!$X$115*(Z$3<$H238)","v":0},{"$f":"Input!$X$115*(AA$3<$H238)","v":0},{"$f":"Input!$X$115*(AB$3<$H238)","v":0},{"$f":"Input!$X$115*(AC$3<$H238)","v":0},{"$f":"Input!$X$115*(AD$3<$H238)","v":0},{"$f":"Input!$X$115*(AE$3<$H238)","v":0},{"$f":"Input!$X$115*(AF$3<$H238)","v":0},{"$f":"Input!$X$115*(AG$3<$H238)","v":0},{"$f":"Input!$X$115*(AH$3<$H238)","v":0},{"$f":"Input!$X$115*(AI$3<$H238)","v":0},{"$f":"Input!$X$115*(AJ$3<$H238)","v":0},{"$f":"Input!$X$115*(AK$3<$H238)","v":0},{"$f":"Input!$X$115*(AL$3<$H238)","v":0},{"$f":"Input!$X$115*(AM$3<$H238)","v":0},{"$f":"Input!$X$115*(AN$3<$H238)","v":0},{"$f":"Input!$X$115*(AO$3<$H238)","v":0},{"$f":"Input!$X$115*(AP$3<$H238)","v":0},{"$f":"Input!$X$115*(AQ$3<$H238)","v":0},{"$f":"Input!$X$115*(AR$3<$H238)","v":0},{"$f":"Input!$X$115*(AS$3<$H238)","v":0},{"$f":"Input!$X$115*(AT$3<$H238)","v":0},{"$f":"Input!$X$115*(AU$3<$H238)","v":0},{"$f":"Input!$X$115*(AV$3<$H238)","v":0},{"$f":"Input!$X$115*(AW$3<$H238)","v":0},{"$f":"Input!$X$115*(AX$3<$H238)","v":0},{"$f":"Input!$X$115*(AY$3<$H238)","v":0}]
[{"$f":"+RevReq_BaseCase!A239","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A240","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A241","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A242","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A243","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A244","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A245","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G46)","v":2018},{"$f":"SUM(O245:P245)","v":39923279},{"$f":"+Input!I49","v":3.8333333333333335},-33290735.955983385,-5.5879354476928711E-9,null,null,{"$f":"Input!$S$114","v":38484875},{"$f":"Input!$T$114","v":1438404},{"$f":"-I245/J245","v":-10414768.434782607},{"$f":"MAX(-$I245/$J245,-$I245-SUM($Q245:Q245))","v":-10414768.434782607},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:R245))","v":-10414768.434782607},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:S245))","v":-8678973.6956521794},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:T245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:U245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:V245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:W245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:X245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:Y245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:Z245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AA245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AB245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AC245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AD245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AE245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AF245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AG245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AH245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AI245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AJ245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AK245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AL245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AM245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AN245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AO245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AP245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AQ245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AR245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AS245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AT245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AU245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AV245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AW245))","v":0},{"$f":"MAX(-$I$245/$J$245,-$I$245-SUM($Q245:AX245))","v":0}]
[{"$f":"+RevReq_BaseCase!A246","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A247","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A248","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,78760055.865573496,90400000,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":23582608.695652172},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":19652173.913043484},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A249","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"YEAR(+Input!G50)","v":2018},{"$f":"SUM(O249:P249)","v":9904471.125},{"$f":"+Input!I50","v":3.8333333333333335},-18051548.65696387,-1.3969838619232178E-9,null,null,{"$f":"+Input!S106","v":18988355.75},{"$f":"+Input!T107","v":-9083884.625},{"$f":"-I249/J249","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Q249))","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:R249))","v":-2583775.0760869565},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:S249))","v":-2153145.8967391308},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:T249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:U249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:V249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:W249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:X249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Y249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:Z249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AA249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AB249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AC249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AD249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AE249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AF249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AG249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AH249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AI249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AJ249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AK249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AL249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AM249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AN249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AO249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AP249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AQ249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AR249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AS249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AT249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AU249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AV249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AW249))","v":0},{"$f":"MAX(-$I249/$J249,-$I249-SUM($Q249:AX249))","v":0}]
[{"$f":"+RevReq_BaseCase!A250","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"YEAR(+Input!G51)","v":2018},{"$f":"SUM(O250:P250)","v":12382355.529999901},{"$f":"+Input!I51","v":3.8333333333333335},-14213001.97832969,-1.862645149230957E-9,null,null,{"$f":"Input!S109","v":15684317.0499999},{"$f":"+Input!T110","v":-3301961.5199999996},{"$f":"-I250/J250","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Q250))","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:R250))","v":-3230179.7034782348},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:S250))","v":-2691816.4195651971},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:T250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:U250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:V250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:W250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:X250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Y250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:Z250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AA250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AB250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AC250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AD250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AE250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AF250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AG250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AH250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AI250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AJ250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AK250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AL250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AM250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AN250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AO250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AP250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AQ250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AR250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AS250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AT250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AU250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AV250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AW250))","v":0},{"$f":"MAX(-$I250/$J250,-$I250-SUM($Q250:AX250))","v":0}]
[{"$f":"+RevReq_BaseCase!A251","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A252","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A253","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A254","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A255","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0}]
[{"$f":"+RevReq_BaseCase!A256","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D231","v":"Total Book Depreciation"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(O257:AY257,$O$5:$AY$5)","v":488297062.6200344},513517532.00000006,null,null,{"$f":"SUM(O232:O256)","v":295393879.76016361},{"$f":"SUM(P232:P256)","v":-2093200.5638102684},{"$f":"SUM(Q232:Q256)","v":26556581.327169031},26556581.327169031,26556581.327169031,25330933.746951636,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,19202695.845864657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C260+1","v":1},{"$f":"INDEX(D$55:D$79,$C261,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C261,1)","v":"Capital"},4,null,{"$f":"YEAR(I174)+H174","v":2066.87979805543},null,null,{"$f":"SUMPRODUCT(O261:AY261,$O$5:$AY$5)","v":0},{"$f":"SUM(O261:AY261)","v":0},null,null,{"$f":"-IF(AND($F261=3,O$3=$H261),$L174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C261+1","v":2},{"$f":"INDEX(D$55:D$79,$C262,1)","v":"Existing Capital, ECRC"},"Capital",4,null,2067.87979805543,null,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]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2067.87979805543,null,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]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2067.87979805543,null,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]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2082,null,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]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2082,null,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]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,2019,null,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,{"$f":"-IF(AND($F267=3,AV$3=$H267),$L180,0)","v":0},0,0,0]
[null,null,8,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F268=3,O$3=$H268),$L181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F274=3,AV$3=$H274),$L187,0)","v":0},0,0,0]
[null,null,15,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F275=3,O$3=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F281=3,AV$3=$H281),$L194,0)","v":0},0,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"-IF(AND($F282=3,O$3=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2082,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D260","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O261:O285)","v":0},{"$f":"SUM(P261:P285)","v":0},{"$f":"SUM(Q261:Q285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"+RevReq_BaseCase!A290","v":"Base"},null,{"$f":"C289+1","v":1},{"$f":"INDEX(D$55:D$79,$C290,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C290,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O174:O174)-SUM($O232:O232)+SUM($O261:O261)","v":152811451.87984398},{"$f":"SUM($O174:P174)-SUM($O232:P232)+SUM($O261:P261)","v":146168233.27184129},{"$f":"SUM($O174:Q174)-SUM($O232:Q232)+SUM($O261:Q261)","v":131551409.94465715},{"$f":"SUM($O174:R174)-SUM($O232:R232)+SUM($O261:R261)","v":116934586.61747301},{"$f":"SUM($O174:S174)-SUM($O232:S232)+SUM($O261:S261)","v":102317763.29028887},{"$f":"SUM($O174:T174)-SUM($O232:T232)+SUM($O261:T261)","v":87700939.963104725},{"$f":"SUM($O174:U174)-SUM($O232:U232)+SUM($O261:U261)","v":73084116.635920584},{"$f":"SUM($O174:V174)-SUM($O232:V232)+SUM($O261:V261)","v":58467293.308736444},{"$f":"SUM($O174:W174)-SUM($O232:W232)+SUM($O261:W261)","v":43850469.981552303},{"$f":"SUM($O174:X174)-SUM($O232:X232)+SUM($O261:X261)","v":29233646.654368162},{"$f":"SUM($O174:Y174)-SUM($O232:Y232)+SUM($O261:Y261)","v":14616823.327184021},{"$f":"SUM($O174:Z174)-SUM($O232:Z232)+SUM($O261:Z261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AA174)-SUM($O232:AA232)+SUM($O261:AA261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AB174)-SUM($O232:AB232)+SUM($O261:AB261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AC174)-SUM($O232:AC232)+SUM($O261:AC261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AD174)-SUM($O232:AD232)+SUM($O261:AD261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AE174)-SUM($O232:AE232)+SUM($O261:AE261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AF174)-SUM($O232:AF232)+SUM($O261:AF261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AG174)-SUM($O232:AG232)+SUM($O261:AG261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AH174)-SUM($O232:AH232)+SUM($O261:AH261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AI174)-SUM($O232:AI232)+SUM($O261:AI261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AJ174)-SUM($O232:AJ232)+SUM($O261:AJ261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AK174)-SUM($O232:AK232)+SUM($O261:AK261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AL174)-SUM($O232:AL232)+SUM($O261:AL261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AM174)-SUM($O232:AM232)+SUM($O261:AM261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AN174)-SUM($O232:AN232)+SUM($O261:AN261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AO174)-SUM($O232:AO232)+SUM($O261:AO261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AP174)-SUM($O232:AP232)+SUM($O261:AP261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AQ174)-SUM($O232:AQ232)+SUM($O261:AQ261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AR174)-SUM($O232:AR232)+SUM($O261:AR261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AS174)-SUM($O232:AS232)+SUM($O261:AS261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AT174)-SUM($O232:AT232)+SUM($O261:AT261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AU174)-SUM($O232:AU232)+SUM($O261:AU261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AV174)-SUM($O232:AV232)+SUM($O261:AV261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AW174)-SUM($O232:AW232)+SUM($O261:AW261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AX174)-SUM($O232:AX232)+SUM($O261:AX261)","v":-1.1920928955078125E-7},{"$f":"SUM($O174:AY174)-SUM($O232:AY232)+SUM($O261:AY261)","v":-1.1920928955078125E-7}]
[{"$f":"+RevReq_BaseCase!A291","v":"Clause"},null,{"$f":"C290+1","v":2},{"$f":"INDEX(D$55:D$79,$C291,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O175:O175)-SUM($O233:O233)+SUM($O262:O262)","v":44853611.159992337},{"$f":"SUM($O175:P175)-SUM($O233:P233)+SUM($O262:P262)","v":43623706.878618829},{"$f":"SUM($O175:Q175)-SUM($O233:Q233)+SUM($O262:Q262)","v":39261336.190756947},{"$f":"SUM($O175:R175)-SUM($O233:R233)+SUM($O262:R262)","v":34898965.502895065},{"$f":"SUM($O175:S175)-SUM($O233:S233)+SUM($O262:S262)","v":30536594.815033183},{"$f":"SUM($O175:T175)-SUM($O233:T233)+SUM($O262:T262)","v":26174224.1271713},{"$f":"SUM($O175:U175)-SUM($O233:U233)+SUM($O262:U262)","v":21811853.439309418},{"$f":"SUM($O175:V175)-SUM($O233:V233)+SUM($O262:V262)","v":17449482.751447536},{"$f":"SUM($O175:W175)-SUM($O233:W233)+SUM($O262:W262)","v":13087112.063585654},{"$f":"SUM($O175:X175)-SUM($O233:X233)+SUM($O262:X262)","v":8724741.3757237718},{"$f":"SUM($O175:Y175)-SUM($O233:Y233)+SUM($O262:Y262)","v":4362370.6878618896},{"$f":"SUM($O175:Z175)-SUM($O233:Z233)+SUM($O262:Z262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AA175)-SUM($O233:AA233)+SUM($O262:AA262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AB175)-SUM($O233:AB233)+SUM($O262:AB262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AC175)-SUM($O233:AC233)+SUM($O262:AC262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AD175)-SUM($O233:AD233)+SUM($O262:AD262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AE175)-SUM($O233:AE233)+SUM($O262:AE262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AF175)-SUM($O233:AF233)+SUM($O262:AF262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AG175)-SUM($O233:AG233)+SUM($O262:AG262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AH175)-SUM($O233:AH233)+SUM($O262:AH262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AI175)-SUM($O233:AI233)+SUM($O262:AI262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AJ175)-SUM($O233:AJ233)+SUM($O262:AJ262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AK175)-SUM($O233:AK233)+SUM($O262:AK262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AL175)-SUM($O233:AL233)+SUM($O262:AL262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AM175)-SUM($O233:AM233)+SUM($O262:AM262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AN175)-SUM($O233:AN233)+SUM($O262:AN262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AO175)-SUM($O233:AO233)+SUM($O262:AO262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AP175)-SUM($O233:AP233)+SUM($O262:AP262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AQ175)-SUM($O233:AQ233)+SUM($O262:AQ262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AR175)-SUM($O233:AR233)+SUM($O262:AR262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AS175)-SUM($O233:AS233)+SUM($O262:AS262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AT175)-SUM($O233:AT233)+SUM($O262:AT262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AU175)-SUM($O233:AU233)+SUM($O262:AU262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AV175)-SUM($O233:AV233)+SUM($O262:AV262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AW175)-SUM($O233:AW233)+SUM($O262:AW262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AX175)-SUM($O233:AX233)+SUM($O262:AX262)","v":7.4505805969238281E-9},{"$f":"SUM($O175:AY175)-SUM($O233:AY233)+SUM($O262:AY262)","v":7.4505805969238281E-9}]
[{"$f":"+RevReq_BaseCase!A292","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O176:O176)-SUM($O234:O234)+SUM($O263:O263)","v":0},{"$f":"SUM($O176:P176)-SUM($O234:P234)+SUM($O263:P263)","v":2235018.3081864738},{"$f":"SUM($O176:Q176)-SUM($O234:Q234)+SUM($O263:Q263)","v":2011516.4773678263},{"$f":"SUM($O176:R176)-SUM($O234:R234)+SUM($O263:R263)","v":1788014.6465491788},{"$f":"SUM($O176:S176)-SUM($O234:S234)+SUM($O263:S263)","v":1564512.8157305315},{"$f":"SUM($O176:T176)-SUM($O234:T234)+SUM($O263:T263)","v":1341010.9849118842},{"$f":"SUM($O176:U176)-SUM($O234:U234)+SUM($O263:U263)","v":1117509.1540932367},{"$f":"SUM($O176:V176)-SUM($O234:V234)+SUM($O263:V263)","v":894007.32327458914},{"$f":"SUM($O176:W176)-SUM($O234:W234)+SUM($O263:W263)","v":670505.49245594162},{"$f":"SUM($O176:X176)-SUM($O234:X234)+SUM($O263:X263)","v":447003.66163729411},{"$f":"SUM($O176:Y176)-SUM($O234:Y234)+SUM($O263:Y263)","v":223501.83081864659},{"$f":"SUM($O176:Z176)-SUM($O234:Z234)+SUM($O263:Z263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AA176)-SUM($O234:AA234)+SUM($O263:AA263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AB176)-SUM($O234:AB234)+SUM($O263:AB263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AC176)-SUM($O234:AC234)+SUM($O263:AC263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AD176)-SUM($O234:AD234)+SUM($O263:AD263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AE176)-SUM($O234:AE234)+SUM($O263:AE263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AF176)-SUM($O234:AF234)+SUM($O263:AF263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AG176)-SUM($O234:AG234)+SUM($O263:AG263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AH176)-SUM($O234:AH234)+SUM($O263:AH263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AI176)-SUM($O234:AI234)+SUM($O263:AI263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AJ176)-SUM($O234:AJ234)+SUM($O263:AJ263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AK176)-SUM($O234:AK234)+SUM($O263:AK263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AL176)-SUM($O234:AL234)+SUM($O263:AL263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AM176)-SUM($O234:AM234)+SUM($O263:AM263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AN176)-SUM($O234:AN234)+SUM($O263:AN263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AO176)-SUM($O234:AO234)+SUM($O263:AO263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AP176)-SUM($O234:AP234)+SUM($O263:AP263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AQ176)-SUM($O234:AQ234)+SUM($O263:AQ263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AR176)-SUM($O234:AR234)+SUM($O263:AR263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AS176)-SUM($O234:AS234)+SUM($O263:AS263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AT176)-SUM($O234:AT234)+SUM($O263:AT263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AU176)-SUM($O234:AU234)+SUM($O263:AU263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AV176)-SUM($O234:AV234)+SUM($O263:AV263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AW176)-SUM($O234:AW234)+SUM($O263:AW263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AX176)-SUM($O234:AX234)+SUM($O263:AX263)","v":-9.3132257461547852E-10},{"$f":"SUM($O176:AY176)-SUM($O234:AY234)+SUM($O263:AY263)","v":-9.3132257461547852E-10}]
[{"$f":"+RevReq_BaseCase!A293","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O177:O177)-SUM($O235:O235)+SUM($O264:O264)","v":0},{"$f":"SUM($O177:P177)-SUM($O235:P235)+SUM($O264:P264)","v":0},{"$f":"SUM($O177:Q177)-SUM($O235:Q235)+SUM($O264:Q264)","v":0},{"$f":"SUM($O177:R177)-SUM($O235:R235)+SUM($O264:R264)","v":0},{"$f":"SUM($O177:S177)-SUM($O235:S235)+SUM($O264:S264)","v":0},{"$f":"SUM($O177:T177)-SUM($O235:T235)+SUM($O264:T264)","v":0},{"$f":"SUM($O177:U177)-SUM($O235:U235)+SUM($O264:U264)","v":0},{"$f":"SUM($O177:V177)-SUM($O235:V235)+SUM($O264:V264)","v":0},{"$f":"SUM($O177:W177)-SUM($O235:W235)+SUM($O264:W264)","v":0},{"$f":"SUM($O177:X177)-SUM($O235:X235)+SUM($O264:X264)","v":0},{"$f":"SUM($O177:Y177)-SUM($O235:Y235)+SUM($O264:Y264)","v":0},{"$f":"SUM($O177:Z177)-SUM($O235:Z235)+SUM($O264:Z264)","v":0},{"$f":"SUM($O177:AA177)-SUM($O235:AA235)+SUM($O264:AA264)","v":0},{"$f":"SUM($O177:AB177)-SUM($O235:AB235)+SUM($O264:AB264)","v":0},{"$f":"SUM($O177:AC177)-SUM($O235:AC235)+SUM($O264:AC264)","v":0},{"$f":"SUM($O177:AD177)-SUM($O235:AD235)+SUM($O264:AD264)","v":0},{"$f":"SUM($O177:AE177)-SUM($O235:AE235)+SUM($O264:AE264)","v":0},{"$f":"SUM($O177:AF177)-SUM($O235:AF235)+SUM($O264:AF264)","v":0},{"$f":"SUM($O177:AG177)-SUM($O235:AG235)+SUM($O264:AG264)","v":0},{"$f":"SUM($O177:AH177)-SUM($O235:AH235)+SUM($O264:AH264)","v":0},{"$f":"SUM($O177:AI177)-SUM($O235:AI235)+SUM($O264:AI264)","v":0},{"$f":"SUM($O177:AJ177)-SUM($O235:AJ235)+SUM($O264:AJ264)","v":0},{"$f":"SUM($O177:AK177)-SUM($O235:AK235)+SUM($O264:AK264)","v":0},{"$f":"SUM($O177:AL177)-SUM($O235:AL235)+SUM($O264:AL264)","v":0},{"$f":"SUM($O177:AM177)-SUM($O235:AM235)+SUM($O264:AM264)","v":0},{"$f":"SUM($O177:AN177)-SUM($O235:AN235)+SUM($O264:AN264)","v":0},{"$f":"SUM($O177:AO177)-SUM($O235:AO235)+SUM($O264:AO264)","v":0},{"$f":"SUM($O177:AP177)-SUM($O235:AP235)+SUM($O264:AP264)","v":0},{"$f":"SUM($O177:AQ177)-SUM($O235:AQ235)+SUM($O264:AQ264)","v":0},{"$f":"SUM($O177:AR177)-SUM($O235:AR235)+SUM($O264:AR264)","v":0},{"$f":"SUM($O177:AS177)-SUM($O235:AS235)+SUM($O264:AS264)","v":0},{"$f":"SUM($O177:AT177)-SUM($O235:AT235)+SUM($O264:AT264)","v":0},{"$f":"SUM($O177:AU177)-SUM($O235:AU235)+SUM($O264:AU264)","v":0},{"$f":"SUM($O177:AV177)-SUM($O235:AV235)+SUM($O264:AV264)","v":0},{"$f":"SUM($O177:AW177)-SUM($O235:AW235)+SUM($O264:AW264)","v":0},{"$f":"SUM($O177:AX177)-SUM($O235:AX235)+SUM($O264:AX264)","v":0},{"$f":"SUM($O177:AY177)-SUM($O235:AY235)+SUM($O264:AY264)","v":0}]
[{"$f":"+RevReq_BaseCase!A294","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O178:O178)-SUM($O236:O236)+SUM($O265:O265)","v":0},{"$f":"SUM($O178:P178)-SUM($O236:P236)+SUM($O265:P265)","v":0},{"$f":"SUM($O178:Q178)-SUM($O236:Q236)+SUM($O265:Q265)","v":0},{"$f":"SUM($O178:R178)-SUM($O236:R236)+SUM($O265:R265)","v":0},{"$f":"SUM($O178:S178)-SUM($O236:S236)+SUM($O265:S265)","v":0},{"$f":"SUM($O178:T178)-SUM($O236:T236)+SUM($O265:T265)","v":0},{"$f":"SUM($O178:U178)-SUM($O236:U236)+SUM($O265:U265)","v":0},{"$f":"SUM($O178:V178)-SUM($O236:V236)+SUM($O265:V265)","v":0},{"$f":"SUM($O178:W178)-SUM($O236:W236)+SUM($O265:W265)","v":0},{"$f":"SUM($O178:X178)-SUM($O236:X236)+SUM($O265:X265)","v":0},{"$f":"SUM($O178:Y178)-SUM($O236:Y236)+SUM($O265:Y265)","v":0},{"$f":"SUM($O178:Z178)-SUM($O236:Z236)+SUM($O265:Z265)","v":0},{"$f":"SUM($O178:AA178)-SUM($O236:AA236)+SUM($O265:AA265)","v":0},{"$f":"SUM($O178:AB178)-SUM($O236:AB236)+SUM($O265:AB265)","v":0},{"$f":"SUM($O178:AC178)-SUM($O236:AC236)+SUM($O265:AC265)","v":0},{"$f":"SUM($O178:AD178)-SUM($O236:AD236)+SUM($O265:AD265)","v":0},{"$f":"SUM($O178:AE178)-SUM($O236:AE236)+SUM($O265:AE265)","v":0},{"$f":"SUM($O178:AF178)-SUM($O236:AF236)+SUM($O265:AF265)","v":0},{"$f":"SUM($O178:AG178)-SUM($O236:AG236)+SUM($O265:AG265)","v":0},{"$f":"SUM($O178:AH178)-SUM($O236:AH236)+SUM($O265:AH265)","v":0},{"$f":"SUM($O178:AI178)-SUM($O236:AI236)+SUM($O265:AI265)","v":0},{"$f":"SUM($O178:AJ178)-SUM($O236:AJ236)+SUM($O265:AJ265)","v":0},{"$f":"SUM($O178:AK178)-SUM($O236:AK236)+SUM($O265:AK265)","v":0},{"$f":"SUM($O178:AL178)-SUM($O236:AL236)+SUM($O265:AL265)","v":0},{"$f":"SUM($O178:AM178)-SUM($O236:AM236)+SUM($O265:AM265)","v":0},{"$f":"SUM($O178:AN178)-SUM($O236:AN236)+SUM($O265:AN265)","v":0},{"$f":"SUM($O178:AO178)-SUM($O236:AO236)+SUM($O265:AO265)","v":0},{"$f":"SUM($O178:AP178)-SUM($O236:AP236)+SUM($O265:AP265)","v":0},{"$f":"SUM($O178:AQ178)-SUM($O236:AQ236)+SUM($O265:AQ265)","v":0},{"$f":"SUM($O178:AR178)-SUM($O236:AR236)+SUM($O265:AR265)","v":0},{"$f":"SUM($O178:AS178)-SUM($O236:AS236)+SUM($O265:AS265)","v":0},{"$f":"SUM($O178:AT178)-SUM($O236:AT236)+SUM($O265:AT265)","v":0},{"$f":"SUM($O178:AU178)-SUM($O236:AU236)+SUM($O265:AU265)","v":0},{"$f":"SUM($O178:AV178)-SUM($O236:AV236)+SUM($O265:AV265)","v":0},{"$f":"SUM($O178:AW178)-SUM($O236:AW236)+SUM($O265:AW265)","v":0},{"$f":"SUM($O178:AX178)-SUM($O236:AX236)+SUM($O265:AX265)","v":0},{"$f":"SUM($O178:AY178)-SUM($O236:AY236)+SUM($O265:AY265)","v":0}]
[{"$f":"+RevReq_BaseCase!A295","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O179:O179)-SUM($O237:O237)+SUM($O266:O266)","v":0},{"$f":"SUM($O179:P179)-SUM($O237:P237)+SUM($O266:P266)","v":0},{"$f":"SUM($O179:Q179)-SUM($O237:Q237)+SUM($O266:Q266)","v":0},{"$f":"SUM($O179:R179)-SUM($O237:R237)+SUM($O266:R266)","v":0},{"$f":"SUM($O179:S179)-SUM($O237:S237)+SUM($O266:S266)","v":0},{"$f":"SUM($O179:T179)-SUM($O237:T237)+SUM($O266:T266)","v":0},{"$f":"SUM($O179:U179)-SUM($O237:U237)+SUM($O266:U266)","v":0},{"$f":"SUM($O179:V179)-SUM($O237:V237)+SUM($O266:V266)","v":0},{"$f":"SUM($O179:W179)-SUM($O237:W237)+SUM($O266:W266)","v":0},{"$f":"SUM($O179:X179)-SUM($O237:X237)+SUM($O266:X266)","v":0},{"$f":"SUM($O179:Y179)-SUM($O237:Y237)+SUM($O266:Y266)","v":0},{"$f":"SUM($O179:Z179)-SUM($O237:Z237)+SUM($O266:Z266)","v":0},{"$f":"SUM($O179:AA179)-SUM($O237:AA237)+SUM($O266:AA266)","v":0},{"$f":"SUM($O179:AB179)-SUM($O237:AB237)+SUM($O266:AB266)","v":0},{"$f":"SUM($O179:AC179)-SUM($O237:AC237)+SUM($O266:AC266)","v":0},{"$f":"SUM($O179:AD179)-SUM($O237:AD237)+SUM($O266:AD266)","v":0},{"$f":"SUM($O179:AE179)-SUM($O237:AE237)+SUM($O266:AE266)","v":0},{"$f":"SUM($O179:AF179)-SUM($O237:AF237)+SUM($O266:AF266)","v":0},{"$f":"SUM($O179:AG179)-SUM($O237:AG237)+SUM($O266:AG266)","v":0},{"$f":"SUM($O179:AH179)-SUM($O237:AH237)+SUM($O266:AH266)","v":0},{"$f":"SUM($O179:AI179)-SUM($O237:AI237)+SUM($O266:AI266)","v":0},{"$f":"SUM($O179:AJ179)-SUM($O237:AJ237)+SUM($O266:AJ266)","v":0},{"$f":"SUM($O179:AK179)-SUM($O237:AK237)+SUM($O266:AK266)","v":0},{"$f":"SUM($O179:AL179)-SUM($O237:AL237)+SUM($O266:AL266)","v":0},{"$f":"SUM($O179:AM179)-SUM($O237:AM237)+SUM($O266:AM266)","v":0},{"$f":"SUM($O179:AN179)-SUM($O237:AN237)+SUM($O266:AN266)","v":0},{"$f":"SUM($O179:AO179)-SUM($O237:AO237)+SUM($O266:AO266)","v":0},{"$f":"SUM($O179:AP179)-SUM($O237:AP237)+SUM($O266:AP266)","v":0},{"$f":"SUM($O179:AQ179)-SUM($O237:AQ237)+SUM($O266:AQ266)","v":0},{"$f":"SUM($O179:AR179)-SUM($O237:AR237)+SUM($O266:AR266)","v":0},{"$f":"SUM($O179:AS179)-SUM($O237:AS237)+SUM($O266:AS266)","v":0},{"$f":"SUM($O179:AT179)-SUM($O237:AT237)+SUM($O266:AT266)","v":0},{"$f":"SUM($O179:AU179)-SUM($O237:AU237)+SUM($O266:AU266)","v":0},{"$f":"SUM($O179:AV179)-SUM($O237:AV237)+SUM($O266:AV266)","v":0},{"$f":"SUM($O179:AW179)-SUM($O237:AW237)+SUM($O266:AW266)","v":0},{"$f":"SUM($O179:AX179)-SUM($O237:AX237)+SUM($O266:AX266)","v":0},{"$f":"SUM($O179:AY179)-SUM($O237:AY237)+SUM($O266:AY266)","v":0}]
[{"$f":"+RevReq_BaseCase!A296","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},null,null,null,null,null,null,{"$f":"(SUM($O180:O180)-SUM($O238:O238)+SUM($O267:O267))*(O$3<$H296)","v":-21098732},{"$f":"(SUM($O180:P180)-SUM($O238:P238)+SUM($O267:P267))*(P$3<$H296)","v":-22057669},{"$f":"(SUM($O180:Q180)-SUM($O238:Q238)+SUM($O267:Q267))*(Q$3<$H296)","v":0},{"$f":"(SUM($O180:R180)-SUM($O238:R238)+SUM($O267:R267))*(R$3<$H296)","v":0},{"$f":"(SUM($O180:S180)-SUM($O238:S238)+SUM($O267:S267))*(S$3<$H296)","v":0},{"$f":"(SUM($O180:T180)-SUM($O238:T238)+SUM($O267:T267))*(T$3<$H296)","v":0},{"$f":"(SUM($O180:U180)-SUM($O238:U238)+SUM($O267:U267))*(U$3<$H296)","v":0},{"$f":"(SUM($O180:V180)-SUM($O238:V238)+SUM($O267:V267))*(V$3<$H296)","v":0},{"$f":"(SUM($O180:W180)-SUM($O238:W238)+SUM($O267:W267))*(W$3<$H296)","v":0},{"$f":"(SUM($O180:X180)-SUM($O238:X238)+SUM($O267:X267))*(X$3<$H296)","v":0},{"$f":"(SUM($O180:Y180)-SUM($O238:Y238)+SUM($O267:Y267))*(Y$3<$H296)","v":0},{"$f":"(SUM($O180:Z180)-SUM($O238:Z238)+SUM($O267:Z267))*(Z$3<$H296)","v":0},{"$f":"(SUM($O180:AA180)-SUM($O238:AA238)+SUM($O267:AA267))*(AA$3<$H296)","v":0},{"$f":"(SUM($O180:AB180)-SUM($O238:AB238)+SUM($O267:AB267))*(AB$3<$H296)","v":0},{"$f":"(SUM($O180:AC180)-SUM($O238:AC238)+SUM($O267:AC267))*(AC$3<$H296)","v":0},{"$f":"(SUM($O180:AD180)-SUM($O238:AD238)+SUM($O267:AD267))*(AD$3<$H296)","v":0},{"$f":"(SUM($O180:AE180)-SUM($O238:AE238)+SUM($O267:AE267))*(AE$3<$H296)","v":0},{"$f":"(SUM($O180:AF180)-SUM($O238:AF238)+SUM($O267:AF267))*(AF$3<$H296)","v":0},{"$f":"(SUM($O180:AG180)-SUM($O238:AG238)+SUM($O267:AG267))*(AG$3<$H296)","v":0},{"$f":"(SUM($O180:AH180)-SUM($O238:AH238)+SUM($O267:AH267))*(AH$3<$H296)","v":0},{"$f":"(SUM($O180:AI180)-SUM($O238:AI238)+SUM($O267:AI267))*(AI$3<$H296)","v":0},{"$f":"(SUM($O180:AJ180)-SUM($O238:AJ238)+SUM($O267:AJ267))*(AJ$3<$H296)","v":0},{"$f":"(SUM($O180:AK180)-SUM($O238:AK238)+SUM($O267:AK267))*(AK$3<$H296)","v":0},{"$f":"(SUM($O180:AL180)-SUM($O238:AL238)+SUM($O267:AL267))*(AL$3<$H296)","v":0},{"$f":"(SUM($O180:AM180)-SUM($O238:AM238)+SUM($O267:AM267))*(AM$3<$H296)","v":0},{"$f":"(SUM($O180:AN180)-SUM($O238:AN238)+SUM($O267:AN267))*(AN$3<$H296)","v":0},{"$f":"(SUM($O180:AO180)-SUM($O238:AO238)+SUM($O267:AO267))*(AO$3<$H296)","v":0},{"$f":"(SUM($O180:AP180)-SUM($O238:AP238)+SUM($O267:AP267))*(AP$3<$H296)","v":0},{"$f":"(SUM($O180:AQ180)-SUM($O238:AQ238)+SUM($O267:AQ267))*(AQ$3<$H296)","v":0},{"$f":"(SUM($O180:AR180)-SUM($O238:AR238)+SUM($O267:AR267))*(AR$3<$H296)","v":0},{"$f":"(SUM($O180:AS180)-SUM($O238:AS238)+SUM($O267:AS267))*(AS$3<$H296)","v":0},{"$f":"(SUM($O180:AT180)-SUM($O238:AT238)+SUM($O267:AT267))*(AT$3<$H296)","v":0},{"$f":"(SUM($O180:AU180)-SUM($O238:AU238)+SUM($O267:AU267))*(AU$3<$H296)","v":0},{"$f":"(SUM($O180:AV180)-SUM($O238:AV238)+SUM($O267:AV267))*(AV$3<$H296)","v":0},{"$f":"(SUM($O180:AW180)-SUM($O238:AW238)+SUM($O267:AW267))*(AW$3<$H296)","v":0},{"$f":"(SUM($O180:AX180)-SUM($O238:AX238)+SUM($O267:AX267))*(AX$3<$H296)","v":0},{"$f":"(SUM($O180:AY180)-SUM($O238:AY238)+SUM($O267:AY267))*(AY$3<$H296)","v":0}]
[{"$f":"+RevReq_BaseCase!A297","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O181:O181)-SUM($O239:O239)+SUM($O268:O268)","v":0},{"$f":"SUM($O181:P181)-SUM($O239:P239)+SUM($O268:P268)","v":0},{"$f":"SUM($O181:Q181)-SUM($O239:Q239)+SUM($O268:Q268)","v":0},{"$f":"SUM($O181:R181)-SUM($O239:R239)+SUM($O268:R268)","v":0},{"$f":"SUM($O181:S181)-SUM($O239:S239)+SUM($O268:S268)","v":0},{"$f":"SUM($O181:T181)-SUM($O239:T239)+SUM($O268:T268)","v":0},{"$f":"SUM($O181:U181)-SUM($O239:U239)+SUM($O268:U268)","v":0},{"$f":"SUM($O181:V181)-SUM($O239:V239)+SUM($O268:V268)","v":0},{"$f":"SUM($O181:W181)-SUM($O239:W239)+SUM($O268:W268)","v":0},{"$f":"SUM($O181:X181)-SUM($O239:X239)+SUM($O268:X268)","v":0},{"$f":"SUM($O181:Y181)-SUM($O239:Y239)+SUM($O268:Y268)","v":0},{"$f":"SUM($O181:Z181)-SUM($O239:Z239)+SUM($O268:Z268)","v":0},{"$f":"SUM($O181:AA181)-SUM($O239:AA239)+SUM($O268:AA268)","v":0},{"$f":"SUM($O181:AB181)-SUM($O239:AB239)+SUM($O268:AB268)","v":0},{"$f":"SUM($O181:AC181)-SUM($O239:AC239)+SUM($O268:AC268)","v":0},{"$f":"SUM($O181:AD181)-SUM($O239:AD239)+SUM($O268:AD268)","v":0},{"$f":"SUM($O181:AE181)-SUM($O239:AE239)+SUM($O268:AE268)","v":0},{"$f":"SUM($O181:AF181)-SUM($O239:AF239)+SUM($O268:AF268)","v":0},{"$f":"SUM($O181:AG181)-SUM($O239:AG239)+SUM($O268:AG268)","v":0},{"$f":"SUM($O181:AH181)-SUM($O239:AH239)+SUM($O268:AH268)","v":0},{"$f":"SUM($O181:AI181)-SUM($O239:AI239)+SUM($O268:AI268)","v":0},{"$f":"SUM($O181:AJ181)-SUM($O239:AJ239)+SUM($O268:AJ268)","v":0},{"$f":"SUM($O181:AK181)-SUM($O239:AK239)+SUM($O268:AK268)","v":0},{"$f":"SUM($O181:AL181)-SUM($O239:AL239)+SUM($O268:AL268)","v":0},{"$f":"SUM($O181:AM181)-SUM($O239:AM239)+SUM($O268:AM268)","v":0},{"$f":"SUM($O181:AN181)-SUM($O239:AN239)+SUM($O268:AN268)","v":0},{"$f":"SUM($O181:AO181)-SUM($O239:AO239)+SUM($O268:AO268)","v":0},{"$f":"SUM($O181:AP181)-SUM($O239:AP239)+SUM($O268:AP268)","v":0},{"$f":"SUM($O181:AQ181)-SUM($O239:AQ239)+SUM($O268:AQ268)","v":0},{"$f":"SUM($O181:AR181)-SUM($O239:AR239)+SUM($O268:AR268)","v":0},{"$f":"SUM($O181:AS181)-SUM($O239:AS239)+SUM($O268:AS268)","v":0},{"$f":"SUM($O181:AT181)-SUM($O239:AT239)+SUM($O268:AT268)","v":0},{"$f":"SUM($O181:AU181)-SUM($O239:AU239)+SUM($O268:AU268)","v":0},{"$f":"SUM($O181:AV181)-SUM($O239:AV239)+SUM($O268:AV268)","v":0},{"$f":"SUM($O181:AW181)-SUM($O239:AW239)+SUM($O268:AW268)","v":0},{"$f":"SUM($O181:AX181)-SUM($O239:AX239)+SUM($O268:AX268)","v":0},{"$f":"SUM($O181:AY181)-SUM($O239:AY239)+SUM($O268:AY268)","v":0}]
[{"$f":"+RevReq_BaseCase!A298","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O182:O182)-SUM($O240:O240)+SUM($O269:O269)","v":0},{"$f":"SUM($O182:P182)-SUM($O240:P240)+SUM($O269:P269)","v":0},{"$f":"SUM($O182:Q182)-SUM($O240:Q240)+SUM($O269:Q269)","v":0},{"$f":"SUM($O182:R182)-SUM($O240:R240)+SUM($O269:R269)","v":0},{"$f":"SUM($O182:S182)-SUM($O240:S240)+SUM($O269:S269)","v":0},{"$f":"SUM($O182:T182)-SUM($O240:T240)+SUM($O269:T269)","v":0},{"$f":"SUM($O182:U182)-SUM($O240:U240)+SUM($O269:U269)","v":0},{"$f":"SUM($O182:V182)-SUM($O240:V240)+SUM($O269:V269)","v":0},{"$f":"SUM($O182:W182)-SUM($O240:W240)+SUM($O269:W269)","v":0},{"$f":"SUM($O182:X182)-SUM($O240:X240)+SUM($O269:X269)","v":0},{"$f":"SUM($O182:Y182)-SUM($O240:Y240)+SUM($O269:Y269)","v":0},{"$f":"SUM($O182:Z182)-SUM($O240:Z240)+SUM($O269:Z269)","v":0},{"$f":"SUM($O182:AA182)-SUM($O240:AA240)+SUM($O269:AA269)","v":0},{"$f":"SUM($O182:AB182)-SUM($O240:AB240)+SUM($O269:AB269)","v":0},{"$f":"SUM($O182:AC182)-SUM($O240:AC240)+SUM($O269:AC269)","v":0},{"$f":"SUM($O182:AD182)-SUM($O240:AD240)+SUM($O269:AD269)","v":0},{"$f":"SUM($O182:AE182)-SUM($O240:AE240)+SUM($O269:AE269)","v":0},{"$f":"SUM($O182:AF182)-SUM($O240:AF240)+SUM($O269:AF269)","v":0},{"$f":"SUM($O182:AG182)-SUM($O240:AG240)+SUM($O269:AG269)","v":0},{"$f":"SUM($O182:AH182)-SUM($O240:AH240)+SUM($O269:AH269)","v":0},{"$f":"SUM($O182:AI182)-SUM($O240:AI240)+SUM($O269:AI269)","v":0},{"$f":"SUM($O182:AJ182)-SUM($O240:AJ240)+SUM($O269:AJ269)","v":0},{"$f":"SUM($O182:AK182)-SUM($O240:AK240)+SUM($O269:AK269)","v":0},{"$f":"SUM($O182:AL182)-SUM($O240:AL240)+SUM($O269:AL269)","v":0},{"$f":"SUM($O182:AM182)-SUM($O240:AM240)+SUM($O269:AM269)","v":0},{"$f":"SUM($O182:AN182)-SUM($O240:AN240)+SUM($O269:AN269)","v":0},{"$f":"SUM($O182:AO182)-SUM($O240:AO240)+SUM($O269:AO269)","v":0},{"$f":"SUM($O182:AP182)-SUM($O240:AP240)+SUM($O269:AP269)","v":0},{"$f":"SUM($O182:AQ182)-SUM($O240:AQ240)+SUM($O269:AQ269)","v":0},{"$f":"SUM($O182:AR182)-SUM($O240:AR240)+SUM($O269:AR269)","v":0},{"$f":"SUM($O182:AS182)-SUM($O240:AS240)+SUM($O269:AS269)","v":0},{"$f":"SUM($O182:AT182)-SUM($O240:AT240)+SUM($O269:AT269)","v":0},{"$f":"SUM($O182:AU182)-SUM($O240:AU240)+SUM($O269:AU269)","v":0},{"$f":"SUM($O182:AV182)-SUM($O240:AV240)+SUM($O269:AV269)","v":0},{"$f":"SUM($O182:AW182)-SUM($O240:AW240)+SUM($O269:AW269)","v":0},{"$f":"SUM($O182:AX182)-SUM($O240:AX240)+SUM($O269:AX269)","v":0},{"$f":"SUM($O182:AY182)-SUM($O240:AY240)+SUM($O269:AY269)","v":0}]
[{"$f":"+RevReq_BaseCase!A299","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O183:O183)-SUM($O241:O241)+SUM($O270:O270)","v":0},{"$f":"SUM($O183:P183)-SUM($O241:P241)+SUM($O270:P270)","v":0},{"$f":"SUM($O183:Q183)-SUM($O241:Q241)+SUM($O270:Q270)","v":0},{"$f":"SUM($O183:R183)-SUM($O241:R241)+SUM($O270:R270)","v":0},{"$f":"SUM($O183:S183)-SUM($O241:S241)+SUM($O270:S270)","v":0},{"$f":"SUM($O183:T183)-SUM($O241:T241)+SUM($O270:T270)","v":0},{"$f":"SUM($O183:U183)-SUM($O241:U241)+SUM($O270:U270)","v":0},{"$f":"SUM($O183:V183)-SUM($O241:V241)+SUM($O270:V270)","v":0},{"$f":"SUM($O183:W183)-SUM($O241:W241)+SUM($O270:W270)","v":0},{"$f":"SUM($O183:X183)-SUM($O241:X241)+SUM($O270:X270)","v":0},{"$f":"SUM($O183:Y183)-SUM($O241:Y241)+SUM($O270:Y270)","v":0},{"$f":"SUM($O183:Z183)-SUM($O241:Z241)+SUM($O270:Z270)","v":0},{"$f":"SUM($O183:AA183)-SUM($O241:AA241)+SUM($O270:AA270)","v":0},{"$f":"SUM($O183:AB183)-SUM($O241:AB241)+SUM($O270:AB270)","v":0},{"$f":"SUM($O183:AC183)-SUM($O241:AC241)+SUM($O270:AC270)","v":0},{"$f":"SUM($O183:AD183)-SUM($O241:AD241)+SUM($O270:AD270)","v":0},{"$f":"SUM($O183:AE183)-SUM($O241:AE241)+SUM($O270:AE270)","v":0},{"$f":"SUM($O183:AF183)-SUM($O241:AF241)+SUM($O270:AF270)","v":0},{"$f":"SUM($O183:AG183)-SUM($O241:AG241)+SUM($O270:AG270)","v":0},{"$f":"SUM($O183:AH183)-SUM($O241:AH241)+SUM($O270:AH270)","v":0},{"$f":"SUM($O183:AI183)-SUM($O241:AI241)+SUM($O270:AI270)","v":0},{"$f":"SUM($O183:AJ183)-SUM($O241:AJ241)+SUM($O270:AJ270)","v":0},{"$f":"SUM($O183:AK183)-SUM($O241:AK241)+SUM($O270:AK270)","v":0},{"$f":"SUM($O183:AL183)-SUM($O241:AL241)+SUM($O270:AL270)","v":0},{"$f":"SUM($O183:AM183)-SUM($O241:AM241)+SUM($O270:AM270)","v":0},{"$f":"SUM($O183:AN183)-SUM($O241:AN241)+SUM($O270:AN270)","v":0},{"$f":"SUM($O183:AO183)-SUM($O241:AO241)+SUM($O270:AO270)","v":0},{"$f":"SUM($O183:AP183)-SUM($O241:AP241)+SUM($O270:AP270)","v":0},{"$f":"SUM($O183:AQ183)-SUM($O241:AQ241)+SUM($O270:AQ270)","v":0},{"$f":"SUM($O183:AR183)-SUM($O241:AR241)+SUM($O270:AR270)","v":0},{"$f":"SUM($O183:AS183)-SUM($O241:AS241)+SUM($O270:AS270)","v":0},{"$f":"SUM($O183:AT183)-SUM($O241:AT241)+SUM($O270:AT270)","v":0},{"$f":"SUM($O183:AU183)-SUM($O241:AU241)+SUM($O270:AU270)","v":0},{"$f":"SUM($O183:AV183)-SUM($O241:AV241)+SUM($O270:AV270)","v":0},{"$f":"SUM($O183:AW183)-SUM($O241:AW241)+SUM($O270:AW270)","v":0},{"$f":"SUM($O183:AX183)-SUM($O241:AX241)+SUM($O270:AX270)","v":0},{"$f":"SUM($O183:AY183)-SUM($O241:AY241)+SUM($O270:AY270)","v":0}]
[{"$f":"+RevReq_BaseCase!A300","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O184:O184)-SUM($O242:O242)+SUM($O271:O271)","v":0},{"$f":"SUM($O184:P184)-SUM($O242:P242)+SUM($O271:P271)","v":0},{"$f":"SUM($O184:Q184)-SUM($O242:Q242)+SUM($O271:Q271)","v":0},{"$f":"SUM($O184:R184)-SUM($O242:R242)+SUM($O271:R271)","v":0},{"$f":"SUM($O184:S184)-SUM($O242:S242)+SUM($O271:S271)","v":0},{"$f":"SUM($O184:T184)-SUM($O242:T242)+SUM($O271:T271)","v":0},{"$f":"SUM($O184:U184)-SUM($O242:U242)+SUM($O271:U271)","v":0},{"$f":"SUM($O184:V184)-SUM($O242:V242)+SUM($O271:V271)","v":0},{"$f":"SUM($O184:W184)-SUM($O242:W242)+SUM($O271:W271)","v":0},{"$f":"SUM($O184:X184)-SUM($O242:X242)+SUM($O271:X271)","v":0},{"$f":"SUM($O184:Y184)-SUM($O242:Y242)+SUM($O271:Y271)","v":0},{"$f":"SUM($O184:Z184)-SUM($O242:Z242)+SUM($O271:Z271)","v":0},{"$f":"SUM($O184:AA184)-SUM($O242:AA242)+SUM($O271:AA271)","v":0},{"$f":"SUM($O184:AB184)-SUM($O242:AB242)+SUM($O271:AB271)","v":0},{"$f":"SUM($O184:AC184)-SUM($O242:AC242)+SUM($O271:AC271)","v":0},{"$f":"SUM($O184:AD184)-SUM($O242:AD242)+SUM($O271:AD271)","v":0},{"$f":"SUM($O184:AE184)-SUM($O242:AE242)+SUM($O271:AE271)","v":0},{"$f":"SUM($O184:AF184)-SUM($O242:AF242)+SUM($O271:AF271)","v":0},{"$f":"SUM($O184:AG184)-SUM($O242:AG242)+SUM($O271:AG271)","v":0},{"$f":"SUM($O184:AH184)-SUM($O242:AH242)+SUM($O271:AH271)","v":0},{"$f":"SUM($O184:AI184)-SUM($O242:AI242)+SUM($O271:AI271)","v":0},{"$f":"SUM($O184:AJ184)-SUM($O242:AJ242)+SUM($O271:AJ271)","v":0},{"$f":"SUM($O184:AK184)-SUM($O242:AK242)+SUM($O271:AK271)","v":0},{"$f":"SUM($O184:AL184)-SUM($O242:AL242)+SUM($O271:AL271)","v":0},{"$f":"SUM($O184:AM184)-SUM($O242:AM242)+SUM($O271:AM271)","v":0},{"$f":"SUM($O184:AN184)-SUM($O242:AN242)+SUM($O271:AN271)","v":0},{"$f":"SUM($O184:AO184)-SUM($O242:AO242)+SUM($O271:AO271)","v":0},{"$f":"SUM($O184:AP184)-SUM($O242:AP242)+SUM($O271:AP271)","v":0},{"$f":"SUM($O184:AQ184)-SUM($O242:AQ242)+SUM($O271:AQ271)","v":0},{"$f":"SUM($O184:AR184)-SUM($O242:AR242)+SUM($O271:AR271)","v":0},{"$f":"SUM($O184:AS184)-SUM($O242:AS242)+SUM($O271:AS271)","v":0},{"$f":"SUM($O184:AT184)-SUM($O242:AT242)+SUM($O271:AT271)","v":0},{"$f":"SUM($O184:AU184)-SUM($O242:AU242)+SUM($O271:AU271)","v":0},{"$f":"SUM($O184:AV184)-SUM($O242:AV242)+SUM($O271:AV271)","v":0},{"$f":"SUM($O184:AW184)-SUM($O242:AW242)+SUM($O271:AW271)","v":0},{"$f":"SUM($O184:AX184)-SUM($O242:AX242)+SUM($O271:AX271)","v":0},{"$f":"SUM($O184:AY184)-SUM($O242:AY242)+SUM($O271:AY271)","v":0}]
[{"$f":"+RevReq_BaseCase!A301","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O185:O185)-SUM($O243:O243)+SUM($O272:O272)","v":0},{"$f":"SUM($O185:P185)-SUM($O243:P243)+SUM($O272:P272)","v":0},{"$f":"SUM($O185:Q185)-SUM($O243:Q243)+SUM($O272:Q272)","v":0},{"$f":"SUM($O185:R185)-SUM($O243:R243)+SUM($O272:R272)","v":0},{"$f":"SUM($O185:S185)-SUM($O243:S243)+SUM($O272:S272)","v":0},{"$f":"SUM($O185:T185)-SUM($O243:T243)+SUM($O272:T272)","v":0},{"$f":"SUM($O185:U185)-SUM($O243:U243)+SUM($O272:U272)","v":0},{"$f":"SUM($O185:V185)-SUM($O243:V243)+SUM($O272:V272)","v":0},{"$f":"SUM($O185:W185)-SUM($O243:W243)+SUM($O272:W272)","v":0},{"$f":"SUM($O185:X185)-SUM($O243:X243)+SUM($O272:X272)","v":0},{"$f":"SUM($O185:Y185)-SUM($O243:Y243)+SUM($O272:Y272)","v":0},{"$f":"SUM($O185:Z185)-SUM($O243:Z243)+SUM($O272:Z272)","v":0},{"$f":"SUM($O185:AA185)-SUM($O243:AA243)+SUM($O272:AA272)","v":0},{"$f":"SUM($O185:AB185)-SUM($O243:AB243)+SUM($O272:AB272)","v":0},{"$f":"SUM($O185:AC185)-SUM($O243:AC243)+SUM($O272:AC272)","v":0},{"$f":"SUM($O185:AD185)-SUM($O243:AD243)+SUM($O272:AD272)","v":0},{"$f":"SUM($O185:AE185)-SUM($O243:AE243)+SUM($O272:AE272)","v":0},{"$f":"SUM($O185:AF185)-SUM($O243:AF243)+SUM($O272:AF272)","v":0},{"$f":"SUM($O185:AG185)-SUM($O243:AG243)+SUM($O272:AG272)","v":0},{"$f":"SUM($O185:AH185)-SUM($O243:AH243)+SUM($O272:AH272)","v":0},{"$f":"SUM($O185:AI185)-SUM($O243:AI243)+SUM($O272:AI272)","v":0},{"$f":"SUM($O185:AJ185)-SUM($O243:AJ243)+SUM($O272:AJ272)","v":0},{"$f":"SUM($O185:AK185)-SUM($O243:AK243)+SUM($O272:AK272)","v":0},{"$f":"SUM($O185:AL185)-SUM($O243:AL243)+SUM($O272:AL272)","v":0},{"$f":"SUM($O185:AM185)-SUM($O243:AM243)+SUM($O272:AM272)","v":0},{"$f":"SUM($O185:AN185)-SUM($O243:AN243)+SUM($O272:AN272)","v":0},{"$f":"SUM($O185:AO185)-SUM($O243:AO243)+SUM($O272:AO272)","v":0},{"$f":"SUM($O185:AP185)-SUM($O243:AP243)+SUM($O272:AP272)","v":0},{"$f":"SUM($O185:AQ185)-SUM($O243:AQ243)+SUM($O272:AQ272)","v":0},{"$f":"SUM($O185:AR185)-SUM($O243:AR243)+SUM($O272:AR272)","v":0},{"$f":"SUM($O185:AS185)-SUM($O243:AS243)+SUM($O272:AS272)","v":0},{"$f":"SUM($O185:AT185)-SUM($O243:AT243)+SUM($O272:AT272)","v":0},{"$f":"SUM($O185:AU185)-SUM($O243:AU243)+SUM($O272:AU272)","v":0},{"$f":"SUM($O185:AV185)-SUM($O243:AV243)+SUM($O272:AV272)","v":0},{"$f":"SUM($O185:AW185)-SUM($O243:AW243)+SUM($O272:AW272)","v":0},{"$f":"SUM($O185:AX185)-SUM($O243:AX243)+SUM($O272:AX272)","v":0},{"$f":"SUM($O185:AY185)-SUM($O243:AY243)+SUM($O272:AY272)","v":0}]
[{"$f":"+RevReq_BaseCase!A302","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O186:O186)-SUM($O244:O244)+SUM($O273:O273)","v":0},{"$f":"SUM($O186:P186)-SUM($O244:P244)+SUM($O273:P273)","v":0},{"$f":"SUM($O186:Q186)-SUM($O244:Q244)+SUM($O273:Q273)","v":0},{"$f":"SUM($O186:R186)-SUM($O244:R244)+SUM($O273:R273)","v":0},{"$f":"SUM($O186:S186)-SUM($O244:S244)+SUM($O273:S273)","v":0},{"$f":"SUM($O186:T186)-SUM($O244:T244)+SUM($O273:T273)","v":0},{"$f":"SUM($O186:U186)-SUM($O244:U244)+SUM($O273:U273)","v":0},{"$f":"SUM($O186:V186)-SUM($O244:V244)+SUM($O273:V273)","v":0},{"$f":"SUM($O186:W186)-SUM($O244:W244)+SUM($O273:W273)","v":0},{"$f":"SUM($O186:X186)-SUM($O244:X244)+SUM($O273:X273)","v":0},{"$f":"SUM($O186:Y186)-SUM($O244:Y244)+SUM($O273:Y273)","v":0},{"$f":"SUM($O186:Z186)-SUM($O244:Z244)+SUM($O273:Z273)","v":0},{"$f":"SUM($O186:AA186)-SUM($O244:AA244)+SUM($O273:AA273)","v":0},{"$f":"SUM($O186:AB186)-SUM($O244:AB244)+SUM($O273:AB273)","v":0},{"$f":"SUM($O186:AC186)-SUM($O244:AC244)+SUM($O273:AC273)","v":0},{"$f":"SUM($O186:AD186)-SUM($O244:AD244)+SUM($O273:AD273)","v":0},{"$f":"SUM($O186:AE186)-SUM($O244:AE244)+SUM($O273:AE273)","v":0},{"$f":"SUM($O186:AF186)-SUM($O244:AF244)+SUM($O273:AF273)","v":0},{"$f":"SUM($O186:AG186)-SUM($O244:AG244)+SUM($O273:AG273)","v":0},{"$f":"SUM($O186:AH186)-SUM($O244:AH244)+SUM($O273:AH273)","v":0},{"$f":"SUM($O186:AI186)-SUM($O244:AI244)+SUM($O273:AI273)","v":0},{"$f":"SUM($O186:AJ186)-SUM($O244:AJ244)+SUM($O273:AJ273)","v":0},{"$f":"SUM($O186:AK186)-SUM($O244:AK244)+SUM($O273:AK273)","v":0},{"$f":"SUM($O186:AL186)-SUM($O244:AL244)+SUM($O273:AL273)","v":0},{"$f":"SUM($O186:AM186)-SUM($O244:AM244)+SUM($O273:AM273)","v":0},{"$f":"SUM($O186:AN186)-SUM($O244:AN244)+SUM($O273:AN273)","v":0},{"$f":"SUM($O186:AO186)-SUM($O244:AO244)+SUM($O273:AO273)","v":0},{"$f":"SUM($O186:AP186)-SUM($O244:AP244)+SUM($O273:AP273)","v":0},{"$f":"SUM($O186:AQ186)-SUM($O244:AQ244)+SUM($O273:AQ273)","v":0},{"$f":"SUM($O186:AR186)-SUM($O244:AR244)+SUM($O273:AR273)","v":0},{"$f":"SUM($O186:AS186)-SUM($O244:AS244)+SUM($O273:AS273)","v":0},{"$f":"SUM($O186:AT186)-SUM($O244:AT244)+SUM($O273:AT273)","v":0},{"$f":"SUM($O186:AU186)-SUM($O244:AU244)+SUM($O273:AU273)","v":0},{"$f":"SUM($O186:AV186)-SUM($O244:AV244)+SUM($O273:AV273)","v":0},{"$f":"SUM($O186:AW186)-SUM($O244:AW244)+SUM($O273:AW273)","v":0},{"$f":"SUM($O186:AX186)-SUM($O244:AX244)+SUM($O273:AX273)","v":0},{"$f":"SUM($O186:AY186)-SUM($O244:AY244)+SUM($O273:AY273)","v":0}]
[{"$f":"+RevReq_BaseCase!A303","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},null,null,null,null,null,null,{"$f":"SUM($O187:O187)-SUM($O245:O245)+SUM($O274:O274)","v":-38484875},{"$f":"SUM($O187:P187)-SUM($O245:P245)+SUM($O274:P274)","v":-39923279},{"$f":"SUM($O187:Q187)-SUM($O245:Q245)+SUM($O274:Q274)","v":-29508510.565217391},{"$f":"SUM($O187:R187)-SUM($O245:R245)+SUM($O274:R274)","v":-19093742.130434781},{"$f":"SUM($O187:S187)-SUM($O245:S245)+SUM($O274:S274)","v":-8678973.6956521738},{"$f":"SUM($O187:T187)-SUM($O245:T245)+SUM($O274:T274)","v":0},{"$f":"SUM($O187:U187)-SUM($O245:U245)+SUM($O274:U274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:V187)-SUM($O245:V245)+SUM($O274:V274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:W187)-SUM($O245:W245)+SUM($O274:W274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:X187)-SUM($O245:X245)+SUM($O274:X274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:Y187)-SUM($O245:Y245)+SUM($O274:Y274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:Z187)-SUM($O245:Z245)+SUM($O274:Z274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AA187)-SUM($O245:AA245)+SUM($O274:AA274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AB187)-SUM($O245:AB245)+SUM($O274:AB274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AC187)-SUM($O245:AC245)+SUM($O274:AC274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AD187)-SUM($O245:AD245)+SUM($O274:AD274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AE187)-SUM($O245:AE245)+SUM($O274:AE274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AF187)-SUM($O245:AF245)+SUM($O274:AF274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AG187)-SUM($O245:AG245)+SUM($O274:AG274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AH187)-SUM($O245:AH245)+SUM($O274:AH274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AI187)-SUM($O245:AI245)+SUM($O274:AI274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AJ187)-SUM($O245:AJ245)+SUM($O274:AJ274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AK187)-SUM($O245:AK245)+SUM($O274:AK274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AL187)-SUM($O245:AL245)+SUM($O274:AL274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AM187)-SUM($O245:AM245)+SUM($O274:AM274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AN187)-SUM($O245:AN245)+SUM($O274:AN274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AO187)-SUM($O245:AO245)+SUM($O274:AO274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AP187)-SUM($O245:AP245)+SUM($O274:AP274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AQ187)-SUM($O245:AQ245)+SUM($O274:AQ274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AR187)-SUM($O245:AR245)+SUM($O274:AR274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AS187)-SUM($O245:AS245)+SUM($O274:AS274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AT187)-SUM($O245:AT245)+SUM($O274:AT274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AU187)-SUM($O245:AU245)+SUM($O274:AU274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AV187)-SUM($O245:AV245)+SUM($O274:AV274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AW187)-SUM($O245:AW245)+SUM($O274:AW274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AX187)-SUM($O245:AX245)+SUM($O274:AX274)","v":5.5879354476928711E-9},{"$f":"SUM($O187:AY187)-SUM($O245:AY245)+SUM($O274:AY274)","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A304","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O188:O188)-SUM($O246:O246)+SUM($O275:O275)","v":0},{"$f":"SUM($O188:P188)-SUM($O246:P246)+SUM($O275:P275)","v":0},{"$f":"SUM($O188:Q188)-SUM($O246:Q246)+SUM($O275:Q275)","v":0},{"$f":"SUM($O188:R188)-SUM($O246:R246)+SUM($O275:R275)","v":0},{"$f":"SUM($O188:S188)-SUM($O246:S246)+SUM($O275:S275)","v":0},{"$f":"SUM($O188:T188)-SUM($O246:T246)+SUM($O275:T275)","v":0},{"$f":"SUM($O188:U188)-SUM($O246:U246)+SUM($O275:U275)","v":0},{"$f":"SUM($O188:V188)-SUM($O246:V246)+SUM($O275:V275)","v":0},{"$f":"SUM($O188:W188)-SUM($O246:W246)+SUM($O275:W275)","v":0},{"$f":"SUM($O188:X188)-SUM($O246:X246)+SUM($O275:X275)","v":0},{"$f":"SUM($O188:Y188)-SUM($O246:Y246)+SUM($O275:Y275)","v":0},{"$f":"SUM($O188:Z188)-SUM($O246:Z246)+SUM($O275:Z275)","v":0},{"$f":"SUM($O188:AA188)-SUM($O246:AA246)+SUM($O275:AA275)","v":0},{"$f":"SUM($O188:AB188)-SUM($O246:AB246)+SUM($O275:AB275)","v":0},{"$f":"SUM($O188:AC188)-SUM($O246:AC246)+SUM($O275:AC275)","v":0},{"$f":"SUM($O188:AD188)-SUM($O246:AD246)+SUM($O275:AD275)","v":0},{"$f":"SUM($O188:AE188)-SUM($O246:AE246)+SUM($O275:AE275)","v":0},{"$f":"SUM($O188:AF188)-SUM($O246:AF246)+SUM($O275:AF275)","v":0},{"$f":"SUM($O188:AG188)-SUM($O246:AG246)+SUM($O275:AG275)","v":0},{"$f":"SUM($O188:AH188)-SUM($O246:AH246)+SUM($O275:AH275)","v":0},{"$f":"SUM($O188:AI188)-SUM($O246:AI246)+SUM($O275:AI275)","v":0},{"$f":"SUM($O188:AJ188)-SUM($O246:AJ246)+SUM($O275:AJ275)","v":0},{"$f":"SUM($O188:AK188)-SUM($O246:AK246)+SUM($O275:AK275)","v":0},{"$f":"SUM($O188:AL188)-SUM($O246:AL246)+SUM($O275:AL275)","v":0},{"$f":"SUM($O188:AM188)-SUM($O246:AM246)+SUM($O275:AM275)","v":0},{"$f":"SUM($O188:AN188)-SUM($O246:AN246)+SUM($O275:AN275)","v":0},{"$f":"SUM($O188:AO188)-SUM($O246:AO246)+SUM($O275:AO275)","v":0},{"$f":"SUM($O188:AP188)-SUM($O246:AP246)+SUM($O275:AP275)","v":0},{"$f":"SUM($O188:AQ188)-SUM($O246:AQ246)+SUM($O275:AQ275)","v":0},{"$f":"SUM($O188:AR188)-SUM($O246:AR246)+SUM($O275:AR275)","v":0},{"$f":"SUM($O188:AS188)-SUM($O246:AS246)+SUM($O275:AS275)","v":0},{"$f":"SUM($O188:AT188)-SUM($O246:AT246)+SUM($O275:AT275)","v":0},{"$f":"SUM($O188:AU188)-SUM($O246:AU246)+SUM($O275:AU275)","v":0},{"$f":"SUM($O188:AV188)-SUM($O246:AV246)+SUM($O275:AV275)","v":0},{"$f":"SUM($O188:AW188)-SUM($O246:AW246)+SUM($O275:AW275)","v":0},{"$f":"SUM($O188:AX188)-SUM($O246:AX246)+SUM($O275:AX275)","v":0},{"$f":"SUM($O188:AY188)-SUM($O246:AY246)+SUM($O275:AY275)","v":0}]
[{"$f":"+RevReq_BaseCase!A305","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O189:O189)-SUM($O247:O247)+SUM($O276:O276)","v":0},{"$f":"SUM($O189:P189)-SUM($O247:P247)+SUM($O276:P276)","v":0},{"$f":"SUM($O189:Q189)-SUM($O247:Q247)+SUM($O276:Q276)","v":0},{"$f":"SUM($O189:R189)-SUM($O247:R247)+SUM($O276:R276)","v":0},{"$f":"SUM($O189:S189)-SUM($O247:S247)+SUM($O276:S276)","v":0},{"$f":"SUM($O189:T189)-SUM($O247:T247)+SUM($O276:T276)","v":0},{"$f":"SUM($O189:U189)-SUM($O247:U247)+SUM($O276:U276)","v":0},{"$f":"SUM($O189:V189)-SUM($O247:V247)+SUM($O276:V276)","v":0},{"$f":"SUM($O189:W189)-SUM($O247:W247)+SUM($O276:W276)","v":0},{"$f":"SUM($O189:X189)-SUM($O247:X247)+SUM($O276:X276)","v":0},{"$f":"SUM($O189:Y189)-SUM($O247:Y247)+SUM($O276:Y276)","v":0},{"$f":"SUM($O189:Z189)-SUM($O247:Z247)+SUM($O276:Z276)","v":0},{"$f":"SUM($O189:AA189)-SUM($O247:AA247)+SUM($O276:AA276)","v":0},{"$f":"SUM($O189:AB189)-SUM($O247:AB247)+SUM($O276:AB276)","v":0},{"$f":"SUM($O189:AC189)-SUM($O247:AC247)+SUM($O276:AC276)","v":0},{"$f":"SUM($O189:AD189)-SUM($O247:AD247)+SUM($O276:AD276)","v":0},{"$f":"SUM($O189:AE189)-SUM($O247:AE247)+SUM($O276:AE276)","v":0},{"$f":"SUM($O189:AF189)-SUM($O247:AF247)+SUM($O276:AF276)","v":0},{"$f":"SUM($O189:AG189)-SUM($O247:AG247)+SUM($O276:AG276)","v":0},{"$f":"SUM($O189:AH189)-SUM($O247:AH247)+SUM($O276:AH276)","v":0},{"$f":"SUM($O189:AI189)-SUM($O247:AI247)+SUM($O276:AI276)","v":0},{"$f":"SUM($O189:AJ189)-SUM($O247:AJ247)+SUM($O276:AJ276)","v":0},{"$f":"SUM($O189:AK189)-SUM($O247:AK247)+SUM($O276:AK276)","v":0},{"$f":"SUM($O189:AL189)-SUM($O247:AL247)+SUM($O276:AL276)","v":0},{"$f":"SUM($O189:AM189)-SUM($O247:AM247)+SUM($O276:AM276)","v":0},{"$f":"SUM($O189:AN189)-SUM($O247:AN247)+SUM($O276:AN276)","v":0},{"$f":"SUM($O189:AO189)-SUM($O247:AO247)+SUM($O276:AO276)","v":0},{"$f":"SUM($O189:AP189)-SUM($O247:AP247)+SUM($O276:AP276)","v":0},{"$f":"SUM($O189:AQ189)-SUM($O247:AQ247)+SUM($O276:AQ276)","v":0},{"$f":"SUM($O189:AR189)-SUM($O247:AR247)+SUM($O276:AR276)","v":0},{"$f":"SUM($O189:AS189)-SUM($O247:AS247)+SUM($O276:AS276)","v":0},{"$f":"SUM($O189:AT189)-SUM($O247:AT247)+SUM($O276:AT276)","v":0},{"$f":"SUM($O189:AU189)-SUM($O247:AU247)+SUM($O276:AU276)","v":0},{"$f":"SUM($O189:AV189)-SUM($O247:AV247)+SUM($O276:AV276)","v":0},{"$f":"SUM($O189:AW189)-SUM($O247:AW247)+SUM($O276:AW276)","v":0},{"$f":"SUM($O189:AX189)-SUM($O247:AX247)+SUM($O276:AX276)","v":0},{"$f":"SUM($O189:AY189)-SUM($O247:AY247)+SUM($O276:AY276)","v":0}]
[{"$f":"+RevReq_BaseCase!A306","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O190:O190)-SUM($O248:O248)+SUM($O277:O277)","v":0},{"$f":"SUM($O190:P190)-SUM($O248:P248)+SUM($O277:P277)","v":0},{"$f":"SUM($O190:Q190)-SUM($O248:Q248)+SUM($O277:Q277)","v":66817391.304347828},{"$f":"SUM($O190:R190)-SUM($O248:R248)+SUM($O277:R277)","v":43234782.608695656},{"$f":"SUM($O190:S190)-SUM($O248:S248)+SUM($O277:S277)","v":19652173.913043484},{"$f":"SUM($O190:T190)-SUM($O248:T248)+SUM($O277:T277)","v":0},{"$f":"SUM($O190:U190)-SUM($O248:U248)+SUM($O277:U277)","v":0},{"$f":"SUM($O190:V190)-SUM($O248:V248)+SUM($O277:V277)","v":0},{"$f":"SUM($O190:W190)-SUM($O248:W248)+SUM($O277:W277)","v":0},{"$f":"SUM($O190:X190)-SUM($O248:X248)+SUM($O277:X277)","v":0},{"$f":"SUM($O190:Y190)-SUM($O248:Y248)+SUM($O277:Y277)","v":0},{"$f":"SUM($O190:Z190)-SUM($O248:Z248)+SUM($O277:Z277)","v":0},{"$f":"SUM($O190:AA190)-SUM($O248:AA248)+SUM($O277:AA277)","v":0},{"$f":"SUM($O190:AB190)-SUM($O248:AB248)+SUM($O277:AB277)","v":0},{"$f":"SUM($O190:AC190)-SUM($O248:AC248)+SUM($O277:AC277)","v":0},{"$f":"SUM($O190:AD190)-SUM($O248:AD248)+SUM($O277:AD277)","v":0},{"$f":"SUM($O190:AE190)-SUM($O248:AE248)+SUM($O277:AE277)","v":0},{"$f":"SUM($O190:AF190)-SUM($O248:AF248)+SUM($O277:AF277)","v":0},{"$f":"SUM($O190:AG190)-SUM($O248:AG248)+SUM($O277:AG277)","v":0},{"$f":"SUM($O190:AH190)-SUM($O248:AH248)+SUM($O277:AH277)","v":0},{"$f":"SUM($O190:AI190)-SUM($O248:AI248)+SUM($O277:AI277)","v":0},{"$f":"SUM($O190:AJ190)-SUM($O248:AJ248)+SUM($O277:AJ277)","v":0},{"$f":"SUM($O190:AK190)-SUM($O248:AK248)+SUM($O277:AK277)","v":0},{"$f":"SUM($O190:AL190)-SUM($O248:AL248)+SUM($O277:AL277)","v":0},{"$f":"SUM($O190:AM190)-SUM($O248:AM248)+SUM($O277:AM277)","v":0},{"$f":"SUM($O190:AN190)-SUM($O248:AN248)+SUM($O277:AN277)","v":0},{"$f":"SUM($O190:AO190)-SUM($O248:AO248)+SUM($O277:AO277)","v":0},{"$f":"SUM($O190:AP190)-SUM($O248:AP248)+SUM($O277:AP277)","v":0},{"$f":"SUM($O190:AQ190)-SUM($O248:AQ248)+SUM($O277:AQ277)","v":0},{"$f":"SUM($O190:AR190)-SUM($O248:AR248)+SUM($O277:AR277)","v":0},{"$f":"SUM($O190:AS190)-SUM($O248:AS248)+SUM($O277:AS277)","v":0},{"$f":"SUM($O190:AT190)-SUM($O248:AT248)+SUM($O277:AT277)","v":0},{"$f":"SUM($O190:AU190)-SUM($O248:AU248)+SUM($O277:AU277)","v":0},{"$f":"SUM($O190:AV190)-SUM($O248:AV248)+SUM($O277:AV277)","v":0},{"$f":"SUM($O190:AW190)-SUM($O248:AW248)+SUM($O277:AW277)","v":0},{"$f":"SUM($O190:AX190)-SUM($O248:AX248)+SUM($O277:AX277)","v":0},{"$f":"SUM($O190:AY190)-SUM($O248:AY248)+SUM($O277:AY277)","v":0}]
[{"$f":"+RevReq_BaseCase!A307","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O191:O191)-SUM($O249:O249)+SUM($O278:O278)","v":-18988355.75},{"$f":"SUM($O191:P191)-SUM($O249:P249)+SUM($O278:P278)","v":-9904471.125},{"$f":"SUM($O191:Q191)-SUM($O249:Q249)+SUM($O278:Q278)","v":-7320696.048913043},{"$f":"SUM($O191:R191)-SUM($O249:R249)+SUM($O278:R278)","v":-4736920.972826086},{"$f":"SUM($O191:S191)-SUM($O249:S249)+SUM($O278:S278)","v":-2153145.8967391294},{"$f":"SUM($O191:T191)-SUM($O249:T249)+SUM($O278:T278)","v":0},{"$f":"SUM($O191:U191)-SUM($O249:U249)+SUM($O278:U278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:V191)-SUM($O249:V249)+SUM($O278:V278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:W191)-SUM($O249:W249)+SUM($O278:W278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:X191)-SUM($O249:X249)+SUM($O278:X278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:Y191)-SUM($O249:Y249)+SUM($O278:Y278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:Z191)-SUM($O249:Z249)+SUM($O278:Z278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AA191)-SUM($O249:AA249)+SUM($O278:AA278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AB191)-SUM($O249:AB249)+SUM($O278:AB278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AC191)-SUM($O249:AC249)+SUM($O278:AC278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AD191)-SUM($O249:AD249)+SUM($O278:AD278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AE191)-SUM($O249:AE249)+SUM($O278:AE278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AF191)-SUM($O249:AF249)+SUM($O278:AF278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AG191)-SUM($O249:AG249)+SUM($O278:AG278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AH191)-SUM($O249:AH249)+SUM($O278:AH278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AI191)-SUM($O249:AI249)+SUM($O278:AI278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AJ191)-SUM($O249:AJ249)+SUM($O278:AJ278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AK191)-SUM($O249:AK249)+SUM($O278:AK278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AL191)-SUM($O249:AL249)+SUM($O278:AL278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AM191)-SUM($O249:AM249)+SUM($O278:AM278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AN191)-SUM($O249:AN249)+SUM($O278:AN278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AO191)-SUM($O249:AO249)+SUM($O278:AO278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AP191)-SUM($O249:AP249)+SUM($O278:AP278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AQ191)-SUM($O249:AQ249)+SUM($O278:AQ278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AR191)-SUM($O249:AR249)+SUM($O278:AR278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AS191)-SUM($O249:AS249)+SUM($O278:AS278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AT191)-SUM($O249:AT249)+SUM($O278:AT278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AU191)-SUM($O249:AU249)+SUM($O278:AU278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AV191)-SUM($O249:AV249)+SUM($O278:AV278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AW191)-SUM($O249:AW249)+SUM($O278:AW278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AX191)-SUM($O249:AX249)+SUM($O278:AX278)","v":1.3969838619232178E-9},{"$f":"SUM($O191:AY191)-SUM($O249:AY249)+SUM($O278:AY278)","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A308","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O192:O192)-SUM($O250:O250)+SUM($O279:O279)","v":-15684317.0499999},{"$f":"SUM($O192:P192)-SUM($O250:P250)+SUM($O279:P279)","v":-12382355.529999901},{"$f":"SUM($O192:Q192)-SUM($O250:Q250)+SUM($O279:Q279)","v":-9152175.8265216649},{"$f":"SUM($O192:R192)-SUM($O250:R250)+SUM($O279:R279)","v":-5921996.12304343},{"$f":"SUM($O192:S192)-SUM($O250:S250)+SUM($O279:S279)","v":-2691816.4195651952},{"$f":"SUM($O192:T192)-SUM($O250:T250)+SUM($O279:T279)","v":0},{"$f":"SUM($O192:U192)-SUM($O250:U250)+SUM($O279:U279)","v":1.862645149230957E-9},{"$f":"SUM($O192:V192)-SUM($O250:V250)+SUM($O279:V279)","v":1.862645149230957E-9},{"$f":"SUM($O192:W192)-SUM($O250:W250)+SUM($O279:W279)","v":1.862645149230957E-9},{"$f":"SUM($O192:X192)-SUM($O250:X250)+SUM($O279:X279)","v":1.862645149230957E-9},{"$f":"SUM($O192:Y192)-SUM($O250:Y250)+SUM($O279:Y279)","v":1.862645149230957E-9},{"$f":"SUM($O192:Z192)-SUM($O250:Z250)+SUM($O279:Z279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AA192)-SUM($O250:AA250)+SUM($O279:AA279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AB192)-SUM($O250:AB250)+SUM($O279:AB279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AC192)-SUM($O250:AC250)+SUM($O279:AC279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AD192)-SUM($O250:AD250)+SUM($O279:AD279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AE192)-SUM($O250:AE250)+SUM($O279:AE279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AF192)-SUM($O250:AF250)+SUM($O279:AF279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AG192)-SUM($O250:AG250)+SUM($O279:AG279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AH192)-SUM($O250:AH250)+SUM($O279:AH279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AI192)-SUM($O250:AI250)+SUM($O279:AI279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AJ192)-SUM($O250:AJ250)+SUM($O279:AJ279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AK192)-SUM($O250:AK250)+SUM($O279:AK279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AL192)-SUM($O250:AL250)+SUM($O279:AL279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AM192)-SUM($O250:AM250)+SUM($O279:AM279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AN192)-SUM($O250:AN250)+SUM($O279:AN279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AO192)-SUM($O250:AO250)+SUM($O279:AO279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AP192)-SUM($O250:AP250)+SUM($O279:AP279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AQ192)-SUM($O250:AQ250)+SUM($O279:AQ279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AR192)-SUM($O250:AR250)+SUM($O279:AR279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AS192)-SUM($O250:AS250)+SUM($O279:AS279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AT192)-SUM($O250:AT250)+SUM($O279:AT279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AU192)-SUM($O250:AU250)+SUM($O279:AU279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AV192)-SUM($O250:AV250)+SUM($O279:AV279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AW192)-SUM($O250:AW250)+SUM($O279:AW279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AX192)-SUM($O250:AX250)+SUM($O279:AX279)","v":1.862645149230957E-9},{"$f":"SUM($O192:AY192)-SUM($O250:AY250)+SUM($O279:AY279)","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A309","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O193:O193)-SUM($O251:O251)+SUM($O280:O280)","v":0},{"$f":"SUM($O193:P193)-SUM($O251:P251)+SUM($O280:P280)","v":0},{"$f":"SUM($O193:Q193)-SUM($O251:Q251)+SUM($O280:Q280)","v":0},{"$f":"SUM($O193:R193)-SUM($O251:R251)+SUM($O280:R280)","v":0},{"$f":"SUM($O193:S193)-SUM($O251:S251)+SUM($O280:S280)","v":0},{"$f":"SUM($O193:T193)-SUM($O251:T251)+SUM($O280:T280)","v":0},{"$f":"SUM($O193:U193)-SUM($O251:U251)+SUM($O280:U280)","v":0},{"$f":"SUM($O193:V193)-SUM($O251:V251)+SUM($O280:V280)","v":0},{"$f":"SUM($O193:W193)-SUM($O251:W251)+SUM($O280:W280)","v":0},{"$f":"SUM($O193:X193)-SUM($O251:X251)+SUM($O280:X280)","v":0},{"$f":"SUM($O193:Y193)-SUM($O251:Y251)+SUM($O280:Y280)","v":0},{"$f":"SUM($O193:Z193)-SUM($O251:Z251)+SUM($O280:Z280)","v":0},{"$f":"SUM($O193:AA193)-SUM($O251:AA251)+SUM($O280:AA280)","v":0},{"$f":"SUM($O193:AB193)-SUM($O251:AB251)+SUM($O280:AB280)","v":0},{"$f":"SUM($O193:AC193)-SUM($O251:AC251)+SUM($O280:AC280)","v":0},{"$f":"SUM($O193:AD193)-SUM($O251:AD251)+SUM($O280:AD280)","v":0},{"$f":"SUM($O193:AE193)-SUM($O251:AE251)+SUM($O280:AE280)","v":0},{"$f":"SUM($O193:AF193)-SUM($O251:AF251)+SUM($O280:AF280)","v":0},{"$f":"SUM($O193:AG193)-SUM($O251:AG251)+SUM($O280:AG280)","v":0},{"$f":"SUM($O193:AH193)-SUM($O251:AH251)+SUM($O280:AH280)","v":0},{"$f":"SUM($O193:AI193)-SUM($O251:AI251)+SUM($O280:AI280)","v":0},{"$f":"SUM($O193:AJ193)-SUM($O251:AJ251)+SUM($O280:AJ280)","v":0},{"$f":"SUM($O193:AK193)-SUM($O251:AK251)+SUM($O280:AK280)","v":0},{"$f":"SUM($O193:AL193)-SUM($O251:AL251)+SUM($O280:AL280)","v":0},{"$f":"SUM($O193:AM193)-SUM($O251:AM251)+SUM($O280:AM280)","v":0},{"$f":"SUM($O193:AN193)-SUM($O251:AN251)+SUM($O280:AN280)","v":0},{"$f":"SUM($O193:AO193)-SUM($O251:AO251)+SUM($O280:AO280)","v":0},{"$f":"SUM($O193:AP193)-SUM($O251:AP251)+SUM($O280:AP280)","v":0},{"$f":"SUM($O193:AQ193)-SUM($O251:AQ251)+SUM($O280:AQ280)","v":0},{"$f":"SUM($O193:AR193)-SUM($O251:AR251)+SUM($O280:AR280)","v":0},{"$f":"SUM($O193:AS193)-SUM($O251:AS251)+SUM($O280:AS280)","v":0},{"$f":"SUM($O193:AT193)-SUM($O251:AT251)+SUM($O280:AT280)","v":0},{"$f":"SUM($O193:AU193)-SUM($O251:AU251)+SUM($O280:AU280)","v":0},{"$f":"SUM($O193:AV193)-SUM($O251:AV251)+SUM($O280:AV280)","v":0},{"$f":"SUM($O193:AW193)-SUM($O251:AW251)+SUM($O280:AW280)","v":0},{"$f":"SUM($O193:AX193)-SUM($O251:AX251)+SUM($O280:AX280)","v":0},{"$f":"SUM($O193:AY193)-SUM($O251:AY251)+SUM($O280:AY280)","v":0}]
[{"$f":"+RevReq_BaseCase!A310","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O194:O194)-SUM($O252:O252)+SUM($O281:O281)","v":0},{"$f":"SUM($O194:P194)-SUM($O252:P252)+SUM($O281:P281)","v":0},{"$f":"SUM($O194:Q194)-SUM($O252:Q252)+SUM($O281:Q281)","v":0},{"$f":"SUM($O194:R194)-SUM($O252:R252)+SUM($O281:R281)","v":0},{"$f":"SUM($O194:S194)-SUM($O252:S252)+SUM($O281:S281)","v":0},{"$f":"SUM($O194:T194)-SUM($O252:T252)+SUM($O281:T281)","v":0},{"$f":"SUM($O194:U194)-SUM($O252:U252)+SUM($O281:U281)","v":0},{"$f":"SUM($O194:V194)-SUM($O252:V252)+SUM($O281:V281)","v":0},{"$f":"SUM($O194:W194)-SUM($O252:W252)+SUM($O281:W281)","v":0},{"$f":"SUM($O194:X194)-SUM($O252:X252)+SUM($O281:X281)","v":0},{"$f":"SUM($O194:Y194)-SUM($O252:Y252)+SUM($O281:Y281)","v":0},{"$f":"SUM($O194:Z194)-SUM($O252:Z252)+SUM($O281:Z281)","v":0},{"$f":"SUM($O194:AA194)-SUM($O252:AA252)+SUM($O281:AA281)","v":0},{"$f":"SUM($O194:AB194)-SUM($O252:AB252)+SUM($O281:AB281)","v":0},{"$f":"SUM($O194:AC194)-SUM($O252:AC252)+SUM($O281:AC281)","v":0},{"$f":"SUM($O194:AD194)-SUM($O252:AD252)+SUM($O281:AD281)","v":0},{"$f":"SUM($O194:AE194)-SUM($O252:AE252)+SUM($O281:AE281)","v":0},{"$f":"SUM($O194:AF194)-SUM($O252:AF252)+SUM($O281:AF281)","v":0},{"$f":"SUM($O194:AG194)-SUM($O252:AG252)+SUM($O281:AG281)","v":0},{"$f":"SUM($O194:AH194)-SUM($O252:AH252)+SUM($O281:AH281)","v":0},{"$f":"SUM($O194:AI194)-SUM($O252:AI252)+SUM($O281:AI281)","v":0},{"$f":"SUM($O194:AJ194)-SUM($O252:AJ252)+SUM($O281:AJ281)","v":0},{"$f":"SUM($O194:AK194)-SUM($O252:AK252)+SUM($O281:AK281)","v":0},{"$f":"SUM($O194:AL194)-SUM($O252:AL252)+SUM($O281:AL281)","v":0},{"$f":"SUM($O194:AM194)-SUM($O252:AM252)+SUM($O281:AM281)","v":0},{"$f":"SUM($O194:AN194)-SUM($O252:AN252)+SUM($O281:AN281)","v":0},{"$f":"SUM($O194:AO194)-SUM($O252:AO252)+SUM($O281:AO281)","v":0},{"$f":"SUM($O194:AP194)-SUM($O252:AP252)+SUM($O281:AP281)","v":0},{"$f":"SUM($O194:AQ194)-SUM($O252:AQ252)+SUM($O281:AQ281)","v":0},{"$f":"SUM($O194:AR194)-SUM($O252:AR252)+SUM($O281:AR281)","v":0},{"$f":"SUM($O194:AS194)-SUM($O252:AS252)+SUM($O281:AS281)","v":0},{"$f":"SUM($O194:AT194)-SUM($O252:AT252)+SUM($O281:AT281)","v":0},{"$f":"SUM($O194:AU194)-SUM($O252:AU252)+SUM($O281:AU281)","v":0},{"$f":"SUM($O194:AV194)-SUM($O252:AV252)+SUM($O281:AV281)","v":0},{"$f":"SUM($O194:AW194)-SUM($O252:AW252)+SUM($O281:AW281)","v":0},{"$f":"SUM($O194:AX194)-SUM($O252:AX252)+SUM($O281:AX281)","v":0},{"$f":"SUM($O194:AY194)-SUM($O252:AY252)+SUM($O281:AY281)","v":0}]
[{"$f":"+RevReq_BaseCase!A311","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O195:O195)-SUM($O253:O253)+SUM($O282:O282)","v":0},{"$f":"SUM($O195:P195)-SUM($O253:P253)+SUM($O282:P282)","v":0},{"$f":"SUM($O195:Q195)-SUM($O253:Q253)+SUM($O282:Q282)","v":0},{"$f":"SUM($O195:R195)-SUM($O253:R253)+SUM($O282:R282)","v":0},{"$f":"SUM($O195:S195)-SUM($O253:S253)+SUM($O282:S282)","v":0},{"$f":"SUM($O195:T195)-SUM($O253:T253)+SUM($O282:T282)","v":0},{"$f":"SUM($O195:U195)-SUM($O253:U253)+SUM($O282:U282)","v":0},{"$f":"SUM($O195:V195)-SUM($O253:V253)+SUM($O282:V282)","v":0},{"$f":"SUM($O195:W195)-SUM($O253:W253)+SUM($O282:W282)","v":0},{"$f":"SUM($O195:X195)-SUM($O253:X253)+SUM($O282:X282)","v":0},{"$f":"SUM($O195:Y195)-SUM($O253:Y253)+SUM($O282:Y282)","v":0},{"$f":"SUM($O195:Z195)-SUM($O253:Z253)+SUM($O282:Z282)","v":0},{"$f":"SUM($O195:AA195)-SUM($O253:AA253)+SUM($O282:AA282)","v":0},{"$f":"SUM($O195:AB195)-SUM($O253:AB253)+SUM($O282:AB282)","v":0},{"$f":"SUM($O195:AC195)-SUM($O253:AC253)+SUM($O282:AC282)","v":0},{"$f":"SUM($O195:AD195)-SUM($O253:AD253)+SUM($O282:AD282)","v":0},{"$f":"SUM($O195:AE195)-SUM($O253:AE253)+SUM($O282:AE282)","v":0},{"$f":"SUM($O195:AF195)-SUM($O253:AF253)+SUM($O282:AF282)","v":0},{"$f":"SUM($O195:AG195)-SUM($O253:AG253)+SUM($O282:AG282)","v":0},{"$f":"SUM($O195:AH195)-SUM($O253:AH253)+SUM($O282:AH282)","v":0},{"$f":"SUM($O195:AI195)-SUM($O253:AI253)+SUM($O282:AI282)","v":0},{"$f":"SUM($O195:AJ195)-SUM($O253:AJ253)+SUM($O282:AJ282)","v":0},{"$f":"SUM($O195:AK195)-SUM($O253:AK253)+SUM($O282:AK282)","v":0},{"$f":"SUM($O195:AL195)-SUM($O253:AL253)+SUM($O282:AL282)","v":0},{"$f":"SUM($O195:AM195)-SUM($O253:AM253)+SUM($O282:AM282)","v":0},{"$f":"SUM($O195:AN195)-SUM($O253:AN253)+SUM($O282:AN282)","v":0},{"$f":"SUM($O195:AO195)-SUM($O253:AO253)+SUM($O282:AO282)","v":0},{"$f":"SUM($O195:AP195)-SUM($O253:AP253)+SUM($O282:AP282)","v":0},{"$f":"SUM($O195:AQ195)-SUM($O253:AQ253)+SUM($O282:AQ282)","v":0},{"$f":"SUM($O195:AR195)-SUM($O253:AR253)+SUM($O282:AR282)","v":0},{"$f":"SUM($O195:AS195)-SUM($O253:AS253)+SUM($O282:AS282)","v":0},{"$f":"SUM($O195:AT195)-SUM($O253:AT253)+SUM($O282:AT282)","v":0},{"$f":"SUM($O195:AU195)-SUM($O253:AU253)+SUM($O282:AU282)","v":0},{"$f":"SUM($O195:AV195)-SUM($O253:AV253)+SUM($O282:AV282)","v":0},{"$f":"SUM($O195:AW195)-SUM($O253:AW253)+SUM($O282:AW282)","v":0},{"$f":"SUM($O195:AX195)-SUM($O253:AX253)+SUM($O282:AX282)","v":0},{"$f":"SUM($O195:AY195)-SUM($O253:AY253)+SUM($O282:AY282)","v":0}]
[{"$f":"+RevReq_BaseCase!A312","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O196:O196)-SUM($O254:O254)+SUM($O283:O283)","v":0},{"$f":"SUM($O196:P196)-SUM($O254:P254)+SUM($O283:P283)","v":0},{"$f":"SUM($O196:Q196)-SUM($O254:Q254)+SUM($O283:Q283)","v":0},{"$f":"SUM($O196:R196)-SUM($O254:R254)+SUM($O283:R283)","v":0},{"$f":"SUM($O196:S196)-SUM($O254:S254)+SUM($O283:S283)","v":0},{"$f":"SUM($O196:T196)-SUM($O254:T254)+SUM($O283:T283)","v":0},{"$f":"SUM($O196:U196)-SUM($O254:U254)+SUM($O283:U283)","v":0},{"$f":"SUM($O196:V196)-SUM($O254:V254)+SUM($O283:V283)","v":0},{"$f":"SUM($O196:W196)-SUM($O254:W254)+SUM($O283:W283)","v":0},{"$f":"SUM($O196:X196)-SUM($O254:X254)+SUM($O283:X283)","v":0},{"$f":"SUM($O196:Y196)-SUM($O254:Y254)+SUM($O283:Y283)","v":0},{"$f":"SUM($O196:Z196)-SUM($O254:Z254)+SUM($O283:Z283)","v":0},{"$f":"SUM($O196:AA196)-SUM($O254:AA254)+SUM($O283:AA283)","v":0},{"$f":"SUM($O196:AB196)-SUM($O254:AB254)+SUM($O283:AB283)","v":0},{"$f":"SUM($O196:AC196)-SUM($O254:AC254)+SUM($O283:AC283)","v":0},{"$f":"SUM($O196:AD196)-SUM($O254:AD254)+SUM($O283:AD283)","v":0},{"$f":"SUM($O196:AE196)-SUM($O254:AE254)+SUM($O283:AE283)","v":0},{"$f":"SUM($O196:AF196)-SUM($O254:AF254)+SUM($O283:AF283)","v":0},{"$f":"SUM($O196:AG196)-SUM($O254:AG254)+SUM($O283:AG283)","v":0},{"$f":"SUM($O196:AH196)-SUM($O254:AH254)+SUM($O283:AH283)","v":0},{"$f":"SUM($O196:AI196)-SUM($O254:AI254)+SUM($O283:AI283)","v":0},{"$f":"SUM($O196:AJ196)-SUM($O254:AJ254)+SUM($O283:AJ283)","v":0},{"$f":"SUM($O196:AK196)-SUM($O254:AK254)+SUM($O283:AK283)","v":0},{"$f":"SUM($O196:AL196)-SUM($O254:AL254)+SUM($O283:AL283)","v":0},{"$f":"SUM($O196:AM196)-SUM($O254:AM254)+SUM($O283:AM283)","v":0},{"$f":"SUM($O196:AN196)-SUM($O254:AN254)+SUM($O283:AN283)","v":0},{"$f":"SUM($O196:AO196)-SUM($O254:AO254)+SUM($O283:AO283)","v":0},{"$f":"SUM($O196:AP196)-SUM($O254:AP254)+SUM($O283:AP283)","v":0},{"$f":"SUM($O196:AQ196)-SUM($O254:AQ254)+SUM($O283:AQ283)","v":0},{"$f":"SUM($O196:AR196)-SUM($O254:AR254)+SUM($O283:AR283)","v":0},{"$f":"SUM($O196:AS196)-SUM($O254:AS254)+SUM($O283:AS283)","v":0},{"$f":"SUM($O196:AT196)-SUM($O254:AT254)+SUM($O283:AT283)","v":0},{"$f":"SUM($O196:AU196)-SUM($O254:AU254)+SUM($O283:AU283)","v":0},{"$f":"SUM($O196:AV196)-SUM($O254:AV254)+SUM($O283:AV283)","v":0},{"$f":"SUM($O196:AW196)-SUM($O254:AW254)+SUM($O283:AW283)","v":0},{"$f":"SUM($O196:AX196)-SUM($O254:AX254)+SUM($O283:AX283)","v":0},{"$f":"SUM($O196:AY196)-SUM($O254:AY254)+SUM($O283:AY283)","v":0}]
[{"$f":"+RevReq_BaseCase!A313","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O197:O197)-SUM($O255:O255)+SUM($O284:O284)","v":0},{"$f":"SUM($O197:P197)-SUM($O255:P255)+SUM($O284:P284)","v":0},{"$f":"SUM($O197:Q197)-SUM($O255:Q255)+SUM($O284:Q284)","v":0},{"$f":"SUM($O197:R197)-SUM($O255:R255)+SUM($O284:R284)","v":0},{"$f":"SUM($O197:S197)-SUM($O255:S255)+SUM($O284:S284)","v":0},{"$f":"SUM($O197:T197)-SUM($O255:T255)+SUM($O284:T284)","v":0},{"$f":"SUM($O197:U197)-SUM($O255:U255)+SUM($O284:U284)","v":0},{"$f":"SUM($O197:V197)-SUM($O255:V255)+SUM($O284:V284)","v":0},{"$f":"SUM($O197:W197)-SUM($O255:W255)+SUM($O284:W284)","v":0},{"$f":"SUM($O197:X197)-SUM($O255:X255)+SUM($O284:X284)","v":0},{"$f":"SUM($O197:Y197)-SUM($O255:Y255)+SUM($O284:Y284)","v":0},{"$f":"SUM($O197:Z197)-SUM($O255:Z255)+SUM($O284:Z284)","v":0},{"$f":"SUM($O197:AA197)-SUM($O255:AA255)+SUM($O284:AA284)","v":0},{"$f":"SUM($O197:AB197)-SUM($O255:AB255)+SUM($O284:AB284)","v":0},{"$f":"SUM($O197:AC197)-SUM($O255:AC255)+SUM($O284:AC284)","v":0},{"$f":"SUM($O197:AD197)-SUM($O255:AD255)+SUM($O284:AD284)","v":0},{"$f":"SUM($O197:AE197)-SUM($O255:AE255)+SUM($O284:AE284)","v":0},{"$f":"SUM($O197:AF197)-SUM($O255:AF255)+SUM($O284:AF284)","v":0},{"$f":"SUM($O197:AG197)-SUM($O255:AG255)+SUM($O284:AG284)","v":0},{"$f":"SUM($O197:AH197)-SUM($O255:AH255)+SUM($O284:AH284)","v":0},{"$f":"SUM($O197:AI197)-SUM($O255:AI255)+SUM($O284:AI284)","v":0},{"$f":"SUM($O197:AJ197)-SUM($O255:AJ255)+SUM($O284:AJ284)","v":0},{"$f":"SUM($O197:AK197)-SUM($O255:AK255)+SUM($O284:AK284)","v":0},{"$f":"SUM($O197:AL197)-SUM($O255:AL255)+SUM($O284:AL284)","v":0},{"$f":"SUM($O197:AM197)-SUM($O255:AM255)+SUM($O284:AM284)","v":0},{"$f":"SUM($O197:AN197)-SUM($O255:AN255)+SUM($O284:AN284)","v":0},{"$f":"SUM($O197:AO197)-SUM($O255:AO255)+SUM($O284:AO284)","v":0},{"$f":"SUM($O197:AP197)-SUM($O255:AP255)+SUM($O284:AP284)","v":0},{"$f":"SUM($O197:AQ197)-SUM($O255:AQ255)+SUM($O284:AQ284)","v":0},{"$f":"SUM($O197:AR197)-SUM($O255:AR255)+SUM($O284:AR284)","v":0},{"$f":"SUM($O197:AS197)-SUM($O255:AS255)+SUM($O284:AS284)","v":0},{"$f":"SUM($O197:AT197)-SUM($O255:AT255)+SUM($O284:AT284)","v":0},{"$f":"SUM($O197:AU197)-SUM($O255:AU255)+SUM($O284:AU284)","v":0},{"$f":"SUM($O197:AV197)-SUM($O255:AV255)+SUM($O284:AV284)","v":0},{"$f":"SUM($O197:AW197)-SUM($O255:AW255)+SUM($O284:AW284)","v":0},{"$f":"SUM($O197:AX197)-SUM($O255:AX255)+SUM($O284:AX284)","v":0},{"$f":"SUM($O197:AY197)-SUM($O255:AY255)+SUM($O284:AY284)","v":0}]
[{"$f":"+RevReq_BaseCase!A314","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O198:O198)-SUM($O256:O256)+SUM($O285:O285)","v":0},{"$f":"SUM($O198:P198)-SUM($O256:P256)+SUM($O285:P285)","v":0},{"$f":"SUM($O198:Q198)-SUM($O256:Q256)+SUM($O285:Q285)","v":0},{"$f":"SUM($O198:R198)-SUM($O256:R256)+SUM($O285:R285)","v":0},{"$f":"SUM($O198:S198)-SUM($O256:S256)+SUM($O285:S285)","v":0},{"$f":"SUM($O198:T198)-SUM($O256:T256)+SUM($O285:T285)","v":0},{"$f":"SUM($O198:U198)-SUM($O256:U256)+SUM($O285:U285)","v":0},{"$f":"SUM($O198:V198)-SUM($O256:V256)+SUM($O285:V285)","v":0},{"$f":"SUM($O198:W198)-SUM($O256:W256)+SUM($O285:W285)","v":0},{"$f":"SUM($O198:X198)-SUM($O256:X256)+SUM($O285:X285)","v":0},{"$f":"SUM($O198:Y198)-SUM($O256:Y256)+SUM($O285:Y285)","v":0},{"$f":"SUM($O198:Z198)-SUM($O256:Z256)+SUM($O285:Z285)","v":0},{"$f":"SUM($O198:AA198)-SUM($O256:AA256)+SUM($O285:AA285)","v":0},{"$f":"SUM($O198:AB198)-SUM($O256:AB256)+SUM($O285:AB285)","v":0},{"$f":"SUM($O198:AC198)-SUM($O256:AC256)+SUM($O285:AC285)","v":0},{"$f":"SUM($O198:AD198)-SUM($O256:AD256)+SUM($O285:AD285)","v":0},{"$f":"SUM($O198:AE198)-SUM($O256:AE256)+SUM($O285:AE285)","v":0},{"$f":"SUM($O198:AF198)-SUM($O256:AF256)+SUM($O285:AF285)","v":0},{"$f":"SUM($O198:AG198)-SUM($O256:AG256)+SUM($O285:AG285)","v":0},{"$f":"SUM($O198:AH198)-SUM($O256:AH256)+SUM($O285:AH285)","v":0},{"$f":"SUM($O198:AI198)-SUM($O256:AI256)+SUM($O285:AI285)","v":0},{"$f":"SUM($O198:AJ198)-SUM($O256:AJ256)+SUM($O285:AJ285)","v":0},{"$f":"SUM($O198:AK198)-SUM($O256:AK256)+SUM($O285:AK285)","v":0},{"$f":"SUM($O198:AL198)-SUM($O256:AL256)+SUM($O285:AL285)","v":0},{"$f":"SUM($O198:AM198)-SUM($O256:AM256)+SUM($O285:AM285)","v":0},{"$f":"SUM($O198:AN198)-SUM($O256:AN256)+SUM($O285:AN285)","v":0},{"$f":"SUM($O198:AO198)-SUM($O256:AO256)+SUM($O285:AO285)","v":0},{"$f":"SUM($O198:AP198)-SUM($O256:AP256)+SUM($O285:AP285)","v":0},{"$f":"SUM($O198:AQ198)-SUM($O256:AQ256)+SUM($O285:AQ285)","v":0},{"$f":"SUM($O198:AR198)-SUM($O256:AR256)+SUM($O285:AR285)","v":0},{"$f":"SUM($O198:AS198)-SUM($O256:AS256)+SUM($O285:AS285)","v":0},{"$f":"SUM($O198:AT198)-SUM($O256:AT256)+SUM($O285:AT285)","v":0},{"$f":"SUM($O198:AU198)-SUM($O256:AU256)+SUM($O285:AU285)","v":0},{"$f":"SUM($O198:AV198)-SUM($O256:AV256)+SUM($O285:AV285)","v":0},{"$f":"SUM($O198:AW198)-SUM($O256:AW256)+SUM($O285:AW285)","v":0},{"$f":"SUM($O198:AX198)-SUM($O256:AX256)+SUM($O285:AX285)","v":0},{"$f":"SUM($O198:AY198)-SUM($O256:AY256)+SUM($O285:AY285)","v":0}]
[null,null,null,{"$f":"\"Total \"&D289","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O314)","v":103408783.23983642},{"$f":"SUM(P290:P314)","v":107759183.8036467},{"$f":"SUM(Q290:Q314)","v":193660271.47647762},167103690.14930859,140547108.82213956,115216175.07518792,96013479.229323238,76810783.383458555,57608087.537593909,38405391.691729233,19202695.845864564,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)"]
[{"$f":"+RevReq_BaseCase!A319","v":"Base"},null,{"$f":"C318+1","v":1},{"$f":"INDEX(D$55:D$79,$C319,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C319,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"N319+(O232-O647)*$H319+(O233-O648)*$H320","v":-66235820.995829277},{"$f":"O319+(P232-P647)*$H319+(P233-P648)*$H320","v":-64002112.869316101},-65891016.821735986,-58569792.730431989,-51248568.639127992,-43927344.547823995,-36606120.456519999,-29284896.365215998,-21963672.273911998,-14642448.182607999,-7321224.0913040005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A320","v":"Clause"},null,{"$f":"C319+1","v":2},{"$f":"INDEX(D$55:D$79,$C320,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998]
[{"$f":"+RevReq_BaseCase!A321","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N321+(O234-O649)*$H321+(O235-O650)*$H322","v":0},{"$f":"O321+(P234-P649)*$H321+(P235-P650)*$H322","v":-24095.221132932231},-775942.48114463896,-689726.64990634576,-603510.81866805255,-517294.98742975935,-431079.15619146614,-344863.32495317294,-258647.4937148797,-172431.66247658647,-86215.831238293234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A322","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998]
[{"$f":"+RevReq_BaseCase!A323","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N323+(O236-O651)*$H323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A324","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A325","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,8138835.8689999999,8508745.8167499993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A326","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A327","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A328","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A329","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU329+(AV242-AV657)*$H329","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A330","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N330+(O243-O658)*$H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A331","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A332","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,14845540.53125,15400404.87425,11382907.95053261,7365411.0268152189,3347914.1030978281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A333","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A334","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A335","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,0,0,-25774808.695652172,-16677817.391304348,-7580826.0869565234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A336","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU336+(AV249-AV664)*$H336","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A337","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N337+O665*$H337","v":6050225.3020374617},4776493.6456974614,3530451.8250807323,2284410.0044640033,1038368.1838472742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A338","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"N338+(O251-O666)*$H338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A339","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A340","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A341","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A342","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A343","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D318","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O343)","v":-37201219.293541811},{"$f":"SUM(P319:P343)","v":-35340563.753751576},{"$f":"SUM(Q319:Q343)","v":-77528408.222919449},-66287515.740363464,-55046623.257807471,-44444639.535253756,-37037199.612711467,-29629759.69016917,-22222319.767626878,-14814879.845084585,-7407439.9225422936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Rate Base, Ending"]
[{"$f":"+RevReq_BaseCase!A348","v":"Base"},null,{"$f":"C347+1","v":1},{"$f":"INDEX(D$55:D$79,$C348,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C348,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"O290+O319","v":86575630.884014696},82166120.402525187,65660393.122921161,58364793.887041017,51069194.651160873,43773595.41528073,36477996.179400586,29182396.943520445,21886797.707640305,14591198.471760163,7295599.235880021,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7]
[{"$f":"+RevReq_BaseCase!A349","v":"Clause"},null,{"$f":"C348+1","v":2},{"$f":"INDEX(D$55:D$79,$C349,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,44853611.159992337,43623706.878618829,39261336.190756947,34898965.502895065,30536594.815033183,26174224.1271713,21811853.439309418,17449482.751447536,13087112.063585654,8724741.3757237718,4362370.6878618896,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[{"$f":"+RevReq_BaseCase!A350","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,0,2210923.0870535416,1235573.9962231873,1098287.9966428331,961001.99706247891,823715.99748212483,686429.99790177052,549143.99832141621,411857.99874106189,274571.99916070764,137285.99958035335,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10]
[{"$f":"+RevReq_BaseCase!A351","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A352","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A353","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A354","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,-12959896.131000001,-13548923.183250001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV296+AV325","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A355","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O297+O326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A356","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A357","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A358","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A359","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A360","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A361","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,-23639334.46875,-24522874.125749998,-18125602.614684783,-11728331.103619562,-5331059.5925543457,0,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,{"$f":"AV303+AV332","v":5.5879354476928711E-9},5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9]
[{"$f":"+RevReq_BaseCase!A362","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O304+O333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A363","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A364","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,0,0,41042582.608695656,26556965.217391308,12071347.826086961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A365","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,-18988355.75,-9904471.125,-7320696.048913043,-4736920.972826086,-2153145.8967391294,0,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9]
[{"$f":"+RevReq_BaseCase!A366","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,-9634091.7479624376,-7605861.8843024392,-5621724.001440933,-3637586.1185794268,-1653448.2357179211,0,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9]
[{"$f":"+RevReq_BaseCase!A367","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A368","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV310+AV339","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A369","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O311+O340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A370","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A371","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A372","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D347","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O348:O372)","v":66207563.946294598},{"$f":"SUM(P348:P372)","v":72418620.049895138},{"$f":"SUM(Q348:Q372)","v":116131863.25355819},100816174.40894516,85500485.564332098,70771535.539934158,58976279.616611779,47181023.693289407,35385767.769967027,23590511.846644647,11795255.923322273,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7]
[]
[]
[null,null,null,"Rate Base, Average"]
[{"$f":"+RevReq_BaseCase!A377","v":"Base"},null,{"$f":"C376+1","v":1},{"$f":"INDEX(D$55:D$79,$C377,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C377,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J203","v":0},null,null,null,null,{"$f":"N348+O174*$J377+(-O232+O319-N319)/2","v":-128411452.05799265},84370875.643269941,73913256.762723178,62012593.504981101,54716994.269100949,47421395.033220813,40125795.797340661,32830196.561460521,25534597.325580381,18238998.089700241,10943398.853820097,3647799.6179399565,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7]
[{"$f":"+RevReq_BaseCase!A378","v":"Clause"},null,{"$f":"C377+1","v":2},{"$f":"INDEX(D$55:D$79,$C378,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,22426805.579996169,44238659.019305579,41442521.534687884,37080150.846826002,32717780.158964124,28355409.471102241,23993038.783240359,19630668.095378477,15268297.407516595,10905926.719654713,6543556.0317928307,2181185.3439309481,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[{"$f":"+RevReq_BaseCase!A379","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,0,1105461.5435267708,1723248.5416383645,1166930.9964330103,1029644.996852656,892358.99727230181,755072.99769194773,617786.99811159342,480500.99853123911,343214.99895088479,205928.99937053057,68642.999790176269,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,-9.3132257461547852E-10]
[{"$f":"+RevReq_BaseCase!A380","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A381","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A382","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A383","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,-6479948.0655000005,-13254409.657125002,-17803296.091625001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU354+AV180*$J383+(-AV238+AV325-AU325)/2","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A384","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N355+O181*$J384+(-O239+O326-N326)/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]
[{"$f":"+RevReq_BaseCase!A385","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A386","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A387","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A388","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A389","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A390","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,-11819667.234375,-24081104.297249999,-21324238.37021739,-14926966.859152175,-8529695.3480869532,-2665529.7962771701,0,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9,{"$f":"AU361+AV187*$J390+(-AV245+AV332-AU332)/2","v":5.5879354476928711E-9},5.5879354476928711E-9,5.5879354476928711E-9,5.5879354476928711E-9]
[{"$f":"+RevReq_BaseCase!A391","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N362+O188*$J391+(-O246+O333-N333)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A392","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A393","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,0,0,65721291.304347828,33799773.913043484,19314156.521739133,6035673.9130434804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A394","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,-9494177.875,-14446413.4375,-8612583.5869565215,-6028808.5108695645,-3445033.4347826075,-1076572.948369564,0,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9,1.3969838619232178E-9]
[{"$f":"+RevReq_BaseCase!A395","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,-4817045.8739812188,-8619976.8161324374,-6613792.9428716861,-4629655.0600101799,-2645517.1771486741,-826724.11785895959,0,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9,1.862645149230957E-9]
[{"$f":"+RevReq_BaseCase!A396","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A397","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU368+AV194*$J397+(-AV252+AV339-AU339)/2","v":0},0,0,0]
[{"$f":"+RevReq_BaseCase!A398","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"N369+O195*$J398+(-O253+O340-N340)/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]
[{"$f":"+RevReq_BaseCase!A399","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A400","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A401","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D376","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O377:O401)","v":-138595485.5268527},{"$f":"SUM(P377:P401)","v":69313091.998094842},{"$f":"SUM(Q377:Q401)","v":128446407.15172663},108474018.83125168,93158329.98663862,78136010.552133143,64873907.578272969,53078651.654950596,41283395.731628217,29488139.808305845,17692883.884983465,5897627.9616610892,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7,-1.0384246706962585E-7]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"+RevReq_BaseCase!A409","v":"Base"},null,{"$f":"C408+1","v":1},{"$f":"INDEX(D$55:D$79,$C409,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C409,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,{"$f":"SUMPRODUCT(O409:AY409,$O$5:$AY$5)","v":7968886.3007585704},{"$f":"SUM(O409:AY409)","v":9472114.2666556817},null,null,null,{"$f":"P377*$H409*$I409","v":1761234.5587153123},{"$f":"Q377*$H409*$I409","v":1542932.6905189038},1294507.3987180972,1142212.4106336148,989917.42254913261,837622.43446465011,685327.44638016785,533032.45829568559,380737.47021120333,228442.48212672104,76147.494042238744,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9,-2.4884833643833795E-9]
[{"$f":"+RevReq_BaseCase!A410","v":"Clause"},null,{"$f":"C409+1","v":2},{"$f":"INDEX(D$55:D$79,$C410,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,4575057.7043753304,5476683.1829406768,null,null,null,{"$f":"P378*$H410*$I410","v":923478.09006340336},865108.96764668205,774044.86578913662,682980.76393159118,591916.66207404574,500852.56021650025,409788.45835895481,318724.35650140932,227660.25464386382,136596.15278631836,45532.050928772878,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10,1.5553021027396122E-10]
[{"$f":"+RevReq_BaseCase!A411","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,146205.09279276937,175115.31254031751,null,null,null,23076.411841713842,35972.660727402901,24359.581228523781,21493.748142815097,18627.915057106416,15762.081971397738,12896.248885689054,10030.415799980372,7164.582714271688,4298.7496285630068,1432.9165428543231,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11,-1.9441276284245153E-11]
[{"$f":"+RevReq_BaseCase!A412","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A413","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A414","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A415","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-645357.55703285732,-648326.85760412645,null,null,null,-276684.62802496267,-371642.22957916377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A416","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A417","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,{"$f":"S385*$H417*$I417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A418","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A419","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A420","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A421","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A422","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-1421519.6248552399,-1493130.9530896454,null,null,null,-502690.9200239841,-445141.58789468237,-311599.11152627767,-178056.63515787286,-55642.698486835208,0,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10,1.1664765770547093E-10]
[{"$f":"+RevReq_BaseCase!A423","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A424","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V392*$H424*$I424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A425","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,2389095.1039825818,2606668.8904619119,null,null,null,0,1371926.1369055933,705567.28774646751,403181.30728369573,125994.15852615495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A426","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-676342.44966078817,-701593.4979648866,null,null,null,-301567.60139828938,-179786.9198052123,-125850.8438636486,-71914.767922084895,-22473.364975651511,0,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11,2.9161914426367732E-11]
[{"$f":"+RevReq_BaseCase!A427","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-465814.87286172324,-487129.9639514357,null,null,null,-179941.2528096507,-138062.34208619629,-96643.639460337406,-55224.936834478511,-17257.792760774515,0,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11,3.8882552568490305E-11]
[{"$f":"+RevReq_BaseCase!A428","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A429","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A430","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A431","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Y399*$H431*$I431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A432","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A433","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D408","v":"Total Interest Expense"},null,null,null,null,null,null,11870209.697498653,14400400.379988488,null,null,null,{"$f":"SUM(P409:P433)","v":1446904.6583635425},{"$f":"SUM(Q409:Q433)","v":2681307.3764333273},2264385.5386319617,1944671.8900772806,1631082.3019831786,1354237.076652548,1108012.1536248119,861787.23059707542,615562.30756933906,369337.38454160263,123112.46151386613,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9,-2.1677023056933346E-9]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"+RevReq_BaseCase!A438","v":"Base"},null,{"$f":"C437+1","v":1},{"$f":"INDEX(D$55:D$79,$C438,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C438,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,{"$f":"SUMPRODUCT(O438:AY438,$O$5:$AY$5)","v":24003341.706106715},{"$f":"SUM(O438:AY438)","v":28531263.571947481},null,null,null,{"$f":"P377*$H438*$I438","v":5305071.9186975267},4647517.7587265074,3899227.8544062013,3440495.1656525293,2981762.4768988579,2523029.7881451859,2064297.0993915147,1605564.410637843,1146831.7218841717,688099.03313049988,229366.34437682855,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9,-7.4956417083740222E-9]
[{"$f":"+RevReq_BaseCase!A439","v":"Clause"},null,{"$f":"C438+1","v":2},{"$f":"INDEX(D$55:D$79,$C439,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,13780680.16766955,16496495.607384872,null,null,null,2781638.4018158959,2605822.8690581047,2331525.7249467252,2057228.5808353461,1782931.4367239666,1508634.2926125871,1234337.1485012078,960040.00438982842,685742.86027844902,411445.71616706956,137148.57205569014,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10,4.6847760677337639E-10]
[{"$f":"+RevReq_BaseCase!A440","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,440389.11700168398,527470.53054035734,null,null,null,69509.210933876297,108354.42180113708,73374.287193714816,64742.018112101301,56109.749030487787,47477.479948874286,38845.210867260772,30212.94178564725,21580.672704033732,12948.403622420219,4316.1345408067036,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11,-5.8559700846672048E-11]
[{"$f":"+RevReq_BaseCase!A441","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A442","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A443","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A444","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1943902.4952085637,-1952846.4220699025,null,null,null,-833410.77042070578,-1119435.6516491969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A445","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,{"$f":"S384*$H445*$I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A446","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A447","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A448","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A449","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A450","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A451","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-4281805.5132859517,-4497508.3250421118,null,null,null,-1514171.6760024852,-1340825.4602425289,-938577.82216977037,-536330.18409701146,-167603.18253031588,0,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10,3.5135820508003229E-10]
[{"$f":"+RevReq_BaseCase!A452","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V391*$H452*$I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A453","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A454","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,7196271.0954756085,7851632.1768173911,null,null,null,0,4132423.3546347823,2125262.1841043481,1214435.533773913,379511.10430434794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A455","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-2037233.0984328124,-2113292.6026100754,null,null,null,-908361.58412312495,-541542.03078065207,-379079.42154645646,-216616.81231226076,-67692.753847581436,0,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11,8.7839551270008072E-11]
[{"$f":"+RevReq_BaseCase!A456","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-1403096.1345278888,-1467300.0139174641,null,null,null,-542006.90224477532,-415862.07266188582,-291103.45086332003,-166344.82906475433,-51982.759082735654,0,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10,1.171194016933441E-10]
[{"$f":"+RevReq_BaseCase!A457","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A458","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A459","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Y398*$H459*$I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A460","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A461","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A462","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D437","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,35754644.844798371,43375914.523050539,null,null,null,{"$f":"SUM(P438:P462)","v":4358268.5986562064},{"$f":"SUM(Q438:Q462)","v":8076453.1888862662},6820629.3560714414,5857609.4728998626,4913036.0714970278,4079141.5607066471,3337479.4587599835,2595817.356813319,1854155.2548666552,1112493.1529199905,370831.05097332597,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9,-6.5294066444039328E-9]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"+RevReq_BaseCase!A467","v":"Base"},null,{"$f":"C466+1","v":1},{"$f":"INDEX(D$55:D$79,$C467,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C467,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O467:AY467,$O$5:$AY$5)","v":15074137.668914389},{"$f":"SUM(O467:AY467)","v":17917679.972126588},null,null,null,{"$f":"P438*(1/(1-$H467)-1)","v":3331593.8016077676},2918648.7186467242,2448721.4405163894,2160636.5651615197,1872551.6898066497,1584466.8144517795,1296381.9390969097,1008297.0637420398,720212.1883871702,432127.31303230015,144042.4376774304,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9,-4.7072751957757909E-9]
[{"$f":"+RevReq_BaseCase!A468","v":"Clause"},null,{"$f":"C467+1","v":2},{"$f":"INDEX(D$55:D$79,$C468,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,8654289.5802662279,10359826.097759405,null,null,null,1746873.4448522294,1636461.0040523631,1464201.9509942194,1291942.8979360762,1119683.8448779327,947424.79181978921,775165.73876164586,602906.68570350239,430647.63264535897,258388.57958721547,86129.526529071998,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10,2.9420469973598693E-10]
[{"$f":"+RevReq_BaseCase!A469","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,276565.08243125706,331252.35190222732,null,null,null,43651.897627582883,68046.753292289184,46079.171811111912,40658.092774510507,35237.013737909103,29815.934701307706,24394.855664706298,18973.77662810489,13552.69759150348,8131.6185549020756,2710.5395183006694,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11,-3.6775587466998366E-11]
[{"$f":"+RevReq_BaseCase!A470","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A471","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A472","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A473","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-1220773.9316674049,-1226390.7322970533,null,null,null,-523383.3206182943,-703007.41167875903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A474","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,{"$f":"S445*(1/(1-$H474)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A475","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A476","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A477","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A478","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A479","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A480","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,-2688980.8331299247,-2824442.5500773215,null,null,null,-950902.27760351438,-842040.57189834036,-589428.40032883838,-336816.22875933611,-105255.0714872924,0,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10,2.2065352480199017E-10]
[{"$f":"+RevReq_BaseCase!A481","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V452*(1/(1-$H481)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A482","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A483","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,4519269.9634997407,4930837.7895112876,null,null,null,0,2595168.5943025923,1334668.1115478263,762667.49231304356,238333.59134782618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A484","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,-1279385.7024346073,-1327151.1948829251,null,null,null,-570452.55364346027,-340089.27696155728,-238062.4938730901,-136035.71078462288,-42511.159620194616,0,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11,5.5163381200497543E-11]
[{"$f":"+RevReq_BaseCase!A485","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,-881146.65672630537,-921466.7975069799,null,null,null,-340381.21699783817,-261162.05865579564,-182813.44105905693,-104464.82346231827,-32645.257331974408,0,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11,7.3551174933996733E-11]
[{"$f":"+RevReq_BaseCase!A486","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A487","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A488","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Y459*(1/(1-$H488)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A489","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A490","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A491","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D466","v":"Total Income Tax"},null,null,null,null,null,null,22453975.171153393,27240144.936535224,null,null,null,{"$f":"SUM(P467:P491)","v":2736999.7752244729},{"$f":"SUM(Q467:Q491)","v":5072025.7510995166},4283366.3396085612,3678588.2851788723,3085394.6513308566,2561707.5409728764,2095942.5335232622,1630177.5260736474,1164412.5186240328,698647.51117441803,232882.50372480345,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9,-4.100478002570317E-9]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"+RevReq_BaseCase!A496","v":"Base"},null,{"$f":"C495+1","v":1},{"$f":"INDEX(D$55:D$79,$C496,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C496,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,{"$f":"SUMPRODUCT(O496:AY496,$O$5:$AY$5)","v":47046365.675779678},{"$f":"SUM(O496:AY496)","v":55921057.810729712},null,null,null,{"$f":"P409+P438+P467","v":10397900.279020606},9109099.1678921357,7642456.6936406884,6743344.1414476642,5844231.58925464,4945119.0370616158,4046006.4848685926,3146893.9326755684,2247781.3804825451,1348668.8282895212,449556.27609649772,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8,-1.4691400268533193E-8]
[{"$f":"+RevReq_BaseCase!A497","v":"Clause"},null,{"$f":"C496+1","v":2},{"$f":"INDEX(D$55:D$79,$C497,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,27010027.452311113,32333004.888084956,null,null,null,5451989.9367315285,5107392.8407571502,4569772.5417300817,4032152.2427030131,3494531.943675945,2956911.6446488765,2419291.3456218084,1881671.0465947404,1344050.7475676718,806430.44854060339,268810.14951353497,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10,9.1821251678332459E-10]
[{"$f":"+RevReq_BaseCase!A498","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,863159.29222571035,1033838.1949829042,null,null,null,136237.52040317302,212373.83582082918,143813.0402333505,126893.85902942691,109974.6778255033,93055.496621579732,76136.315417656122,59217.134213732512,42297.953009808902,25378.771805885299,8459.5906019616959,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10,-1.1477656459791557E-10]
[{"$f":"+RevReq_BaseCase!A499","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A500","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A501","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A502","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-3810033.9839088265,-3827564.0119710825,null,null,null,-1633478.7190639628,-2194085.2929071197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A503","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,{"$f":"S416+S445+S474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A504","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A505","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A506","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A507","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A508","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A509","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-8392305.9712711163,-8815081.8282090854,null,null,null,-2967764.8736299835,-2628007.6200355515,-1839605.3340248866,-1051203.0480142203,-328500.95250444347,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"+RevReq_BaseCase!A510","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,{"$f":"V423+V452+V481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A511","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A512","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,14104636.162957929,15389138.856790591,null,null,null,0,8099518.0858429689,4165497.583398642,2380284.3333706525,743838.854178329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A513","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-3992961.2505282075,-4142037.2954578875,null,null,null,-1780381.7391648744,-1061418.2275474216,-742992.75928319513,-424567.29101896851,-132677.27844342755,0,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"+RevReq_BaseCase!A514","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-2750057.6641159174,-2875896.7753758924,null,null,null,-1062329.3720522642,-815086.47340387781,-570560.5313827144,-326034.5893615511,-101885.80917548458,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"+RevReq_BaseCase!A515","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A516","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A517","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"Y430+Y459+Y488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A518","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A519","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A520","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D495","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,70078829.713450432,85016459.839574203,null,null,null,{"$f":"SUM(P496:P520)","v":8542173.0322442241},{"$f":"SUM(Q496:Q520)","v":15829786.31641911},13368381.234311968,11480869.648156017,9629513.0248110611,7995086.1783320727,6541434.1459080577,5087782.1134840427,3634130.0810600263,2180478.0486360104,726826.01621199539,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8,-1.2797586952667584E-8]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$377:P$401,$H$496:$H$520)-P521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,{"$f":"C530+1","v":1},{"$f":"INDEX(D$55:D$79,$C531,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C531,1)","v":"Capital"},4,null,{"$f":"YEAR(I531)","v":2016},{"$f":"I174","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O531:AY531,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O531:AY531)","v":343398535},null,null,{"$f":"(SUM($N113:O113)-SUM($N531:N531))*IF($F531>=5,O$3>=YEAR($I531),1)*($F531>=3)","v":343398535},{"$f":"(SUM($N113:P113)-SUM($N531:O531))*IF($F531>=5,P$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Q113)-SUM($N531:P531))*IF($F531>=5,Q$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:R113)-SUM($N531:Q531))*IF($F531>=5,R$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:S113)-SUM($N531:R531))*IF($F531>=5,S$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:T113)-SUM($N531:S531))*IF($F531>=5,T$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:U113)-SUM($N531:T531))*IF($F531>=5,U$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:V113)-SUM($N531:U531))*IF($F531>=5,V$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:W113)-SUM($N531:V531))*IF($F531>=5,W$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:X113)-SUM($N531:W531))*IF($F531>=5,X$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Y113)-SUM($N531:X531))*IF($F531>=5,Y$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:Z113)-SUM($N531:Y531))*IF($F531>=5,Z$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AA113)-SUM($N531:Z531))*IF($F531>=5,AA$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AB113)-SUM($N531:AA531))*IF($F531>=5,AB$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AC113)-SUM($N531:AB531))*IF($F531>=5,AC$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AD113)-SUM($N531:AC531))*IF($F531>=5,AD$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AE113)-SUM($N531:AD531))*IF($F531>=5,AE$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AF113)-SUM($N531:AE531))*IF($F531>=5,AF$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AG113)-SUM($N531:AF531))*IF($F531>=5,AG$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AH113)-SUM($N531:AG531))*IF($F531>=5,AH$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AI113)-SUM($N531:AH531))*IF($F531>=5,AI$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AJ113)-SUM($N531:AI531))*IF($F531>=5,AJ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AK113)-SUM($N531:AJ531))*IF($F531>=5,AK$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AL113)-SUM($N531:AK531))*IF($F531>=5,AL$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AM113)-SUM($N531:AL531))*IF($F531>=5,AM$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AN113)-SUM($N531:AM531))*IF($F531>=5,AN$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AO113)-SUM($N531:AN531))*IF($F531>=5,AO$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AP113)-SUM($N531:AO531))*IF($F531>=5,AP$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AQ113)-SUM($N531:AP531))*IF($F531>=5,AQ$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AR113)-SUM($N531:AQ531))*IF($F531>=5,AR$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AS113)-SUM($N531:AR531))*IF($F531>=5,AS$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AT113)-SUM($N531:AS531))*IF($F531>=5,AT$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AU113)-SUM($N531:AT531))*IF($F531>=5,AU$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AV113)-SUM($N531:AU531))*IF($F531>=5,AV$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AW113)-SUM($N531:AV531))*IF($F531>=5,AW$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AX113)-SUM($N531:AW531))*IF($F531>=5,AX$3>=YEAR($I531),1)*($F531>=3)","v":0},{"$f":"(SUM($N113:AY113)-SUM($N531:AX531))*IF($F531>=5,AY$3>=YEAR($I531),1)*($F531>=3)","v":0}]
[null,null,{"$f":"C531+1","v":2},{"$f":"INDEX(D$55:D$79,$C532,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I532)","v":2017},"2017-07-01",null,61825260.282262594,55404128,null,null,{"$f":"(SUM($N114:O114)-SUM($N532:N532))*IF($F532>=5,O$3>=YEAR($I532),1)*($F532>=3)","v":55404128},{"$f":"(SUM($N114:P114)-SUM($N532:O532))*IF($F532>=5,P$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Q114)-SUM($N532:P532))*IF($F532>=5,Q$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:R114)-SUM($N532:Q532))*IF($F532>=5,R$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:S114)-SUM($N532:R532))*IF($F532>=5,S$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:T114)-SUM($N532:S532))*IF($F532>=5,T$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:U114)-SUM($N532:T532))*IF($F532>=5,U$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:V114)-SUM($N532:U532))*IF($F532>=5,V$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:W114)-SUM($N532:V532))*IF($F532>=5,W$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:X114)-SUM($N532:W532))*IF($F532>=5,X$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Y114)-SUM($N532:X532))*IF($F532>=5,Y$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:Z114)-SUM($N532:Y532))*IF($F532>=5,Z$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AA114)-SUM($N532:Z532))*IF($F532>=5,AA$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AB114)-SUM($N532:AA532))*IF($F532>=5,AB$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AC114)-SUM($N532:AB532))*IF($F532>=5,AC$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AD114)-SUM($N532:AC532))*IF($F532>=5,AD$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AE114)-SUM($N532:AD532))*IF($F532>=5,AE$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AF114)-SUM($N532:AE532))*IF($F532>=5,AF$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AG114)-SUM($N532:AF532))*IF($F532>=5,AG$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AH114)-SUM($N532:AG532))*IF($F532>=5,AH$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AI114)-SUM($N532:AH532))*IF($F532>=5,AI$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AJ114)-SUM($N532:AI532))*IF($F532>=5,AJ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AK114)-SUM($N532:AJ532))*IF($F532>=5,AK$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AL114)-SUM($N532:AK532))*IF($F532>=5,AL$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AM114)-SUM($N532:AL532))*IF($F532>=5,AM$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AN114)-SUM($N532:AM532))*IF($F532>=5,AN$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AO114)-SUM($N532:AN532))*IF($F532>=5,AO$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AP114)-SUM($N532:AO532))*IF($F532>=5,AP$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AQ114)-SUM($N532:AP532))*IF($F532>=5,AQ$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AR114)-SUM($N532:AQ532))*IF($F532>=5,AR$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AS114)-SUM($N532:AR532))*IF($F532>=5,AS$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AT114)-SUM($N532:AS532))*IF($F532>=5,AT$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AU114)-SUM($N532:AT532))*IF($F532>=5,AU$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AV114)-SUM($N532:AU532))*IF($F532>=5,AV$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AW114)-SUM($N532:AV532))*IF($F532>=5,AW$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AX114)-SUM($N532:AW532))*IF($F532>=5,AX$3>=YEAR($I532),1)*($F532>=3)","v":0},{"$f":"(SUM($N114:AY114)-SUM($N532:AX532))*IF($F532>=5,AY$3>=YEAR($I532),1)*($F532>=3)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2017,"2017-07-01",null,2341311.0905811223,2257200,null,null,{"$f":"(SUM($N115:O115)-SUM($N533:N533))*IF($F533>=5,O$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:P115)-SUM($N533:O533))*IF($F533>=5,P$3>=YEAR($I533),1)*($F533>=3)","v":2257200},{"$f":"(SUM($N115:Q115)-SUM($N533:P533))*IF($F533>=5,Q$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:R115)-SUM($N533:Q533))*IF($F533>=5,R$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:S115)-SUM($N533:R533))*IF($F533>=5,S$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:T115)-SUM($N533:S533))*IF($F533>=5,T$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:U115)-SUM($N533:T533))*IF($F533>=5,U$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:V115)-SUM($N533:U533))*IF($F533>=5,V$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:W115)-SUM($N533:V533))*IF($F533>=5,W$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:X115)-SUM($N533:W533))*IF($F533>=5,X$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:Y115)-SUM($N533:X533))*IF($F533>=5,Y$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:Z115)-SUM($N533:Y533))*IF($F533>=5,Z$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AA115)-SUM($N533:Z533))*IF($F533>=5,AA$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AB115)-SUM($N533:AA533))*IF($F533>=5,AB$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AC115)-SUM($N533:AB533))*IF($F533>=5,AC$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AD115)-SUM($N533:AC533))*IF($F533>=5,AD$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AE115)-SUM($N533:AD533))*IF($F533>=5,AE$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AF115)-SUM($N533:AE533))*IF($F533>=5,AF$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AG115)-SUM($N533:AF533))*IF($F533>=5,AG$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AH115)-SUM($N533:AG533))*IF($F533>=5,AH$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AI115)-SUM($N533:AH533))*IF($F533>=5,AI$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AJ115)-SUM($N533:AI533))*IF($F533>=5,AJ$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AK115)-SUM($N533:AJ533))*IF($F533>=5,AK$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AL115)-SUM($N533:AK533))*IF($F533>=5,AL$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AM115)-SUM($N533:AL533))*IF($F533>=5,AM$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AN115)-SUM($N533:AM533))*IF($F533>=5,AN$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AO115)-SUM($N533:AN533))*IF($F533>=5,AO$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AP115)-SUM($N533:AO533))*IF($F533>=5,AP$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AQ115)-SUM($N533:AP533))*IF($F533>=5,AQ$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AR115)-SUM($N533:AQ533))*IF($F533>=5,AR$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AS115)-SUM($N533:AR533))*IF($F533>=5,AS$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AT115)-SUM($N533:AS533))*IF($F533>=5,AT$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AU115)-SUM($N533:AT533))*IF($F533>=5,AU$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AV115)-SUM($N533:AU533))*IF($F533>=5,AV$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AW115)-SUM($N533:AV533))*IF($F533>=5,AW$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AX115)-SUM($N533:AW533))*IF($F533>=5,AX$3>=YEAR($I533),1)*($F533>=3)","v":0},{"$f":"(SUM($N115:AY115)-SUM($N533:AX533))*IF($F533>=5,AY$3>=YEAR($I533),1)*($F533>=3)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N116:O116)-SUM($N534:N534))*IF($F534>=5,O$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:P116)-SUM($N534:O534))*IF($F534>=5,P$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Q116)-SUM($N534:P534))*IF($F534>=5,Q$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:R116)-SUM($N534:Q534))*IF($F534>=5,R$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:S116)-SUM($N534:R534))*IF($F534>=5,S$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:T116)-SUM($N534:S534))*IF($F534>=5,T$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:U116)-SUM($N534:T534))*IF($F534>=5,U$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:V116)-SUM($N534:U534))*IF($F534>=5,V$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:W116)-SUM($N534:V534))*IF($F534>=5,W$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:X116)-SUM($N534:W534))*IF($F534>=5,X$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Y116)-SUM($N534:X534))*IF($F534>=5,Y$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:Z116)-SUM($N534:Y534))*IF($F534>=5,Z$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AA116)-SUM($N534:Z534))*IF($F534>=5,AA$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AB116)-SUM($N534:AA534))*IF($F534>=5,AB$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AC116)-SUM($N534:AB534))*IF($F534>=5,AC$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AD116)-SUM($N534:AC534))*IF($F534>=5,AD$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AE116)-SUM($N534:AD534))*IF($F534>=5,AE$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AF116)-SUM($N534:AE534))*IF($F534>=5,AF$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AG116)-SUM($N534:AF534))*IF($F534>=5,AG$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AH116)-SUM($N534:AG534))*IF($F534>=5,AH$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AI116)-SUM($N534:AH534))*IF($F534>=5,AI$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AJ116)-SUM($N534:AI534))*IF($F534>=5,AJ$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AK116)-SUM($N534:AJ534))*IF($F534>=5,AK$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AL116)-SUM($N534:AK534))*IF($F534>=5,AL$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AM116)-SUM($N534:AL534))*IF($F534>=5,AM$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AN116)-SUM($N534:AM534))*IF($F534>=5,AN$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AO116)-SUM($N534:AN534))*IF($F534>=5,AO$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AP116)-SUM($N534:AO534))*IF($F534>=5,AP$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AQ116)-SUM($N534:AP534))*IF($F534>=5,AQ$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AR116)-SUM($N534:AQ534))*IF($F534>=5,AR$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AS116)-SUM($N534:AR534))*IF($F534>=5,AS$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AT116)-SUM($N534:AS534))*IF($F534>=5,AT$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AU116)-SUM($N534:AT534))*IF($F534>=5,AU$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AV116)-SUM($N534:AU534))*IF($F534>=5,AV$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AW116)-SUM($N534:AV534))*IF($F534>=5,AW$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AX116)-SUM($N534:AW534))*IF($F534>=5,AX$3>=YEAR($I534),1)*($F534>=3)","v":0},{"$f":"(SUM($N116:AY116)-SUM($N534:AX534))*IF($F534>=5,AY$3>=YEAR($I534),1)*($F534>=3)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N117:O117)-SUM($N535:N535))*IF($F535>=5,O$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N535:O535))*IF($F535>=5,P$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Q117)-SUM($N535:P535))*IF($F535>=5,Q$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N535:Q535))*IF($F535>=5,R$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N535:R535))*IF($F535>=5,S$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N535:S535))*IF($F535>=5,T$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N535:T535))*IF($F535>=5,U$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N535:U535))*IF($F535>=5,V$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N535:V535))*IF($F535>=5,W$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N535:W535))*IF($F535>=5,X$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N535:X535))*IF($F535>=5,Y$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N535:Y535))*IF($F535>=5,Z$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N535:Z535))*IF($F535>=5,AA$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N535:AA535))*IF($F535>=5,AB$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N535:AB535))*IF($F535>=5,AC$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N535:AC535))*IF($F535>=5,AD$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N535:AD535))*IF($F535>=5,AE$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N535:AE535))*IF($F535>=5,AF$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N535:AF535))*IF($F535>=5,AG$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N535:AG535))*IF($F535>=5,AH$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N535:AH535))*IF($F535>=5,AI$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N535:AI535))*IF($F535>=5,AJ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N535:AJ535))*IF($F535>=5,AK$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N535:AK535))*IF($F535>=5,AL$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N535:AL535))*IF($F535>=5,AM$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N535:AM535))*IF($F535>=5,AN$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N535:AN535))*IF($F535>=5,AO$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N535:AO535))*IF($F535>=5,AP$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N535:AP535))*IF($F535>=5,AQ$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N535:AQ535))*IF($F535>=5,AR$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N535:AR535))*IF($F535>=5,AS$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N535:AS535))*IF($F535>=5,AT$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N535:AT535))*IF($F535>=5,AU$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N535:AU535))*IF($F535>=5,AV$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N535:AV535))*IF($F535>=5,AW$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N535:AW535))*IF($F535>=5,AX$3>=YEAR($I535),1)*($F535>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N535:AX535))*IF($F535>=5,AY$3>=YEAR($I535),1)*($F535>=3)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N118:O118)-SUM($N536:N536))*IF($F536>=5,O$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N536:O536))*IF($F536>=5,P$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N536:P536))*IF($F536>=5,Q$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N536:Q536))*IF($F536>=5,R$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N536:R536))*IF($F536>=5,S$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N536:S536))*IF($F536>=5,T$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N536:T536))*IF($F536>=5,U$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N536:U536))*IF($F536>=5,V$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N536:V536))*IF($F536>=5,W$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N536:W536))*IF($F536>=5,X$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N536:X536))*IF($F536>=5,Y$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N536:Y536))*IF($F536>=5,Z$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N536:Z536))*IF($F536>=5,AA$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N536:AA536))*IF($F536>=5,AB$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N536:AB536))*IF($F536>=5,AC$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N536:AC536))*IF($F536>=5,AD$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N536:AD536))*IF($F536>=5,AE$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N536:AE536))*IF($F536>=5,AF$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N536:AF536))*IF($F536>=5,AG$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N536:AG536))*IF($F536>=5,AH$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N536:AH536))*IF($F536>=5,AI$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N536:AI536))*IF($F536>=5,AJ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N536:AJ536))*IF($F536>=5,AK$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N536:AK536))*IF($F536>=5,AL$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N536:AL536))*IF($F536>=5,AM$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N536:AM536))*IF($F536>=5,AN$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N536:AN536))*IF($F536>=5,AO$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N536:AO536))*IF($F536>=5,AP$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N536:AP536))*IF($F536>=5,AQ$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N536:AQ536))*IF($F536>=5,AR$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N536:AR536))*IF($F536>=5,AS$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N536:AS536))*IF($F536>=5,AT$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N536:AT536))*IF($F536>=5,AU$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N536:AU536))*IF($F536>=5,AV$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N536:AV536))*IF($F536>=5,AW$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N536:AW536))*IF($F536>=5,AX$3>=YEAR($I536),1)*($F536>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N536:AX536))*IF($F536>=5,AY$3>=YEAR($I536),1)*($F536>=3)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},"2018-01-01",null,21269503.89317577,22057669,null,null,{"$f":"IF(O$3=$H537,SUM(-$O180:O180,$O238:O238),0)","v":0},{"$f":"IF(P$3=$H537,SUM(-$O180:P180,$O238:P238),0)","v":0},{"$f":"IF(Q$3=$H537,SUM(-$O180:Q180,$O238:Q238),0)","v":22057669},{"$f":"IF(R$3=$H537,SUM(-$O180:R180,$O238:R238),0)","v":0},{"$f":"IF(S$3=$H537,SUM(-$O180:S180,$O238:S238),0)","v":0},{"$f":"IF(T$3=$H537,SUM(-$O180:T180,$O238:T238),0)","v":0},{"$f":"IF(U$3=$H537,SUM(-$O180:U180,$O238:U238),0)","v":0},{"$f":"IF(V$3=$H537,SUM(-$O180:V180,$O238:V238),0)","v":0},{"$f":"IF(W$3=$H537,SUM(-$O180:W180,$O238:W238),0)","v":0},{"$f":"IF(X$3=$H537,SUM(-$O180:X180,$O238:X238),0)","v":0},{"$f":"IF(Y$3=$H537,SUM(-$O180:Y180,$O238:Y238),0)","v":0},{"$f":"IF(Z$3=$H537,SUM(-$O180:Z180,$O238:Z238),0)","v":0},{"$f":"IF(AA$3=$H537,SUM(-$O180:AA180,$O238:AA238),0)","v":0},{"$f":"IF(AB$3=$H537,SUM(-$O180:AB180,$O238:AB238),0)","v":0},{"$f":"IF(AC$3=$H537,SUM(-$O180:AC180,$O238:AC238),0)","v":0},{"$f":"IF(AD$3=$H537,SUM(-$O180:AD180,$O238:AD238),0)","v":0},{"$f":"IF(AE$3=$H537,SUM(-$O180:AE180,$O238:AE238),0)","v":0},{"$f":"IF(AF$3=$H537,SUM(-$O180:AF180,$O238:AF238),0)","v":0},{"$f":"IF(AG$3=$H537,SUM(-$O180:AG180,$O238:AG238),0)","v":0},{"$f":"IF(AH$3=$H537,SUM(-$O180:AH180,$O238:AH238),0)","v":0},{"$f":"IF(AI$3=$H537,SUM(-$O180:AI180,$O238:AI238),0)","v":0},{"$f":"IF(AJ$3=$H537,SUM(-$O180:AJ180,$O238:AJ238),0)","v":0},{"$f":"IF(AK$3=$H537,SUM(-$O180:AK180,$O238:AK238),0)","v":0},{"$f":"IF(AL$3=$H537,SUM(-$O180:AL180,$O238:AL238),0)","v":0},{"$f":"IF(AM$3=$H537,SUM(-$O180:AM180,$O238:AM238),0)","v":0},{"$f":"IF(AN$3=$H537,SUM(-$O180:AN180,$O238:AN238),0)","v":0},{"$f":"IF(AO$3=$H537,SUM(-$O180:AO180,$O238:AO238),0)","v":0},{"$f":"IF(AP$3=$H537,SUM(-$O180:AP180,$O238:AP238),0)","v":0},{"$f":"IF(AQ$3=$H537,SUM(-$O180:AQ180,$O238:AQ238),0)","v":0},{"$f":"IF(AR$3=$H537,SUM(-$O180:AR180,$O238:AR238),0)","v":0},{"$f":"IF(AS$3=$H537,SUM(-$O180:AS180,$O238:AS238),0)","v":0},{"$f":"IF(AT$3=$H537,SUM(-$O180:AT180,$O238:AT238),0)","v":0},{"$f":"IF(AU$3=$H537,SUM(-$O180:AU180,$O238:AU238),0)","v":0},{"$f":"IF(AV$3=$H537,SUM(-$O180:AV180,$O238:AV238),0)","v":0},{"$f":"IF(AW$3=$H537,SUM(-$O180:AW180,$O238:AW238),0)","v":0},{"$f":"IF(AX$3=$H537,SUM(-$O180:AX180,$O238:AX238),0)","v":0},{"$f":"IF(AY$3=$H537,SUM(-$O180:AY180,$O238:AY238),0)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"YEAR(I538)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N538:N538))*IF($F538>=5,O$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N538:O538))*IF($F538>=5,P$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N538:P538))*IF($F538>=5,Q$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N538:Q538))*IF($F538>=5,R$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N538:R538))*IF($F538>=5,S$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N538:S538))*IF($F538>=5,T$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N538:T538))*IF($F538>=5,U$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N538:U538))*IF($F538>=5,V$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N538:V538))*IF($F538>=5,W$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N538:W538))*IF($F538>=5,X$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N538:X538))*IF($F538>=5,Y$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N538:Y538))*IF($F538>=5,Z$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N538:Z538))*IF($F538>=5,AA$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N538:AA538))*IF($F538>=5,AB$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N538:AB538))*IF($F538>=5,AC$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N538:AC538))*IF($F538>=5,AD$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N538:AD538))*IF($F538>=5,AE$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N538:AE538))*IF($F538>=5,AF$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N538:AF538))*IF($F538>=5,AG$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N538:AG538))*IF($F538>=5,AH$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N538:AH538))*IF($F538>=5,AI$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N538:AI538))*IF($F538>=5,AJ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N538:AJ538))*IF($F538>=5,AK$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N538:AK538))*IF($F538>=5,AL$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N538:AL538))*IF($F538>=5,AM$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N538:AM538))*IF($F538>=5,AN$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N538:AN538))*IF($F538>=5,AO$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N538:AO538))*IF($F538>=5,AP$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N538:AP538))*IF($F538>=5,AQ$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N538:AQ538))*IF($F538>=5,AR$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N538:AR538))*IF($F538>=5,AS$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N538:AS538))*IF($F538>=5,AT$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N538:AT538))*IF($F538>=5,AU$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N538:AU538))*IF($F538>=5,AV$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N538:AV538))*IF($F538>=5,AW$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N538:AW538))*IF($F538>=5,AX$3>=YEAR($I538),1)*($F538>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N538:AX538))*IF($F538>=5,AY$3>=YEAR($I538),1)*($F538>=3)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N539:N539))*IF($F539>=5,O$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N539:O539))*IF($F539>=5,P$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N539:P539))*IF($F539>=5,Q$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N539:Q539))*IF($F539>=5,R$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N539:R539))*IF($F539>=5,S$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N539:S539))*IF($F539>=5,T$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N539:T539))*IF($F539>=5,U$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N539:U539))*IF($F539>=5,V$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N539:V539))*IF($F539>=5,W$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N539:W539))*IF($F539>=5,X$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N539:X539))*IF($F539>=5,Y$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N539:Y539))*IF($F539>=5,Z$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N539:Z539))*IF($F539>=5,AA$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N539:AA539))*IF($F539>=5,AB$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N539:AB539))*IF($F539>=5,AC$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N539:AC539))*IF($F539>=5,AD$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N539:AD539))*IF($F539>=5,AE$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N539:AE539))*IF($F539>=5,AF$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N539:AF539))*IF($F539>=5,AG$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N539:AG539))*IF($F539>=5,AH$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N539:AH539))*IF($F539>=5,AI$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N539:AI539))*IF($F539>=5,AJ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N539:AJ539))*IF($F539>=5,AK$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N539:AK539))*IF($F539>=5,AL$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N539:AL539))*IF($F539>=5,AM$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N539:AM539))*IF($F539>=5,AN$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N539:AN539))*IF($F539>=5,AO$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N539:AO539))*IF($F539>=5,AP$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N539:AP539))*IF($F539>=5,AQ$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N539:AQ539))*IF($F539>=5,AR$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N539:AR539))*IF($F539>=5,AS$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N539:AS539))*IF($F539>=5,AT$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N539:AT539))*IF($F539>=5,AU$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N539:AU539))*IF($F539>=5,AV$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N539:AV539))*IF($F539>=5,AW$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N539:AW539))*IF($F539>=5,AX$3>=YEAR($I539),1)*($F539>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N539:AX539))*IF($F539>=5,AY$3>=YEAR($I539),1)*($F539>=3)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N540:N540))*IF($F540>=5,O$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N540:O540))*IF($F540>=5,P$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N540:P540))*IF($F540>=5,Q$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N540:Q540))*IF($F540>=5,R$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N540:R540))*IF($F540>=5,S$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N540:S540))*IF($F540>=5,T$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N540:T540))*IF($F540>=5,U$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N540:U540))*IF($F540>=5,V$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N540:V540))*IF($F540>=5,W$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N540:W540))*IF($F540>=5,X$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N540:X540))*IF($F540>=5,Y$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N540:Y540))*IF($F540>=5,Z$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N540:Z540))*IF($F540>=5,AA$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N540:AA540))*IF($F540>=5,AB$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N540:AB540))*IF($F540>=5,AC$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N540:AC540))*IF($F540>=5,AD$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N540:AD540))*IF($F540>=5,AE$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N540:AE540))*IF($F540>=5,AF$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N540:AF540))*IF($F540>=5,AG$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N540:AG540))*IF($F540>=5,AH$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N540:AH540))*IF($F540>=5,AI$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N540:AI540))*IF($F540>=5,AJ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N540:AJ540))*IF($F540>=5,AK$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N540:AK540))*IF($F540>=5,AL$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N540:AL540))*IF($F540>=5,AM$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N540:AM540))*IF($F540>=5,AN$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N540:AN540))*IF($F540>=5,AO$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N540:AO540))*IF($F540>=5,AP$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N540:AP540))*IF($F540>=5,AQ$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N540:AQ540))*IF($F540>=5,AR$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N540:AR540))*IF($F540>=5,AS$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N540:AS540))*IF($F540>=5,AT$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N540:AT540))*IF($F540>=5,AU$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N540:AU540))*IF($F540>=5,AV$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N540:AV540))*IF($F540>=5,AW$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N540:AW540))*IF($F540>=5,AX$3>=YEAR($I540),1)*($F540>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N540:AX540))*IF($F540>=5,AY$3>=YEAR($I540),1)*($F540>=3)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N541:N541))*IF($F541>=5,O$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N541:O541))*IF($F541>=5,P$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N541:P541))*IF($F541>=5,Q$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N541:Q541))*IF($F541>=5,R$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N541:R541))*IF($F541>=5,S$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N541:S541))*IF($F541>=5,T$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N541:T541))*IF($F541>=5,U$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N541:U541))*IF($F541>=5,V$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N541:V541))*IF($F541>=5,W$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N541:W541))*IF($F541>=5,X$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N541:X541))*IF($F541>=5,Y$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N541:Y541))*IF($F541>=5,Z$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N541:Z541))*IF($F541>=5,AA$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N541:AA541))*IF($F541>=5,AB$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N541:AB541))*IF($F541>=5,AC$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N541:AC541))*IF($F541>=5,AD$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N541:AD541))*IF($F541>=5,AE$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N541:AE541))*IF($F541>=5,AF$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N541:AF541))*IF($F541>=5,AG$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N541:AG541))*IF($F541>=5,AH$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N541:AH541))*IF($F541>=5,AI$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N541:AI541))*IF($F541>=5,AJ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N541:AJ541))*IF($F541>=5,AK$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N541:AK541))*IF($F541>=5,AL$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N541:AL541))*IF($F541>=5,AM$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N541:AM541))*IF($F541>=5,AN$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N541:AN541))*IF($F541>=5,AO$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N541:AO541))*IF($F541>=5,AP$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N541:AP541))*IF($F541>=5,AQ$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N541:AQ541))*IF($F541>=5,AR$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N541:AR541))*IF($F541>=5,AS$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N541:AS541))*IF($F541>=5,AT$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N541:AT541))*IF($F541>=5,AU$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N541:AU541))*IF($F541>=5,AV$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N541:AV541))*IF($F541>=5,AW$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N541:AW541))*IF($F541>=5,AX$3>=YEAR($I541),1)*($F541>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N541:AX541))*IF($F541>=5,AY$3>=YEAR($I541),1)*($F541>=3)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N542:N542))*IF($F542>=5,O$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N542:O542))*IF($F542>=5,P$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N542:P542))*IF($F542>=5,Q$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N542:Q542))*IF($F542>=5,R$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N542:R542))*IF($F542>=5,S$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N542:S542))*IF($F542>=5,T$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N542:T542))*IF($F542>=5,U$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N542:U542))*IF($F542>=5,V$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N542:V542))*IF($F542>=5,W$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N542:W542))*IF($F542>=5,X$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N542:X542))*IF($F542>=5,Y$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N542:Y542))*IF($F542>=5,Z$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N542:Z542))*IF($F542>=5,AA$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N542:AA542))*IF($F542>=5,AB$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N542:AB542))*IF($F542>=5,AC$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N542:AC542))*IF($F542>=5,AD$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N542:AD542))*IF($F542>=5,AE$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N542:AE542))*IF($F542>=5,AF$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N542:AF542))*IF($F542>=5,AG$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N542:AG542))*IF($F542>=5,AH$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N542:AH542))*IF($F542>=5,AI$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N542:AI542))*IF($F542>=5,AJ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N542:AJ542))*IF($F542>=5,AK$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N542:AK542))*IF($F542>=5,AL$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N542:AL542))*IF($F542>=5,AM$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N542:AM542))*IF($F542>=5,AN$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N542:AN542))*IF($F542>=5,AO$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N542:AO542))*IF($F542>=5,AP$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N542:AP542))*IF($F542>=5,AQ$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N542:AQ542))*IF($F542>=5,AR$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N542:AR542))*IF($F542>=5,AS$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N542:AS542))*IF($F542>=5,AT$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N542:AT542))*IF($F542>=5,AU$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N542:AU542))*IF($F542>=5,AV$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N542:AV542))*IF($F542>=5,AW$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N542:AW542))*IF($F542>=5,AX$3>=YEAR($I542),1)*($F542>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N542:AX542))*IF($F542>=5,AY$3>=YEAR($I542),1)*($F542>=3)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N543:N543))*IF($F543>=5,O$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N543:O543))*IF($F543>=5,P$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N543:P543))*IF($F543>=5,Q$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N543:Q543))*IF($F543>=5,R$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N543:R543))*IF($F543>=5,S$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N543:S543))*IF($F543>=5,T$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N543:T543))*IF($F543>=5,U$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N543:U543))*IF($F543>=5,V$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N543:V543))*IF($F543>=5,W$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N543:W543))*IF($F543>=5,X$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N543:X543))*IF($F543>=5,Y$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N543:Y543))*IF($F543>=5,Z$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N543:Z543))*IF($F543>=5,AA$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N543:AA543))*IF($F543>=5,AB$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N543:AB543))*IF($F543>=5,AC$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N543:AC543))*IF($F543>=5,AD$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N543:AD543))*IF($F543>=5,AE$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N543:AE543))*IF($F543>=5,AF$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N543:AF543))*IF($F543>=5,AG$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N543:AG543))*IF($F543>=5,AH$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N543:AH543))*IF($F543>=5,AI$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N543:AI543))*IF($F543>=5,AJ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N543:AJ543))*IF($F543>=5,AK$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N543:AK543))*IF($F543>=5,AL$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N543:AL543))*IF($F543>=5,AM$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N543:AM543))*IF($F543>=5,AN$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N543:AN543))*IF($F543>=5,AO$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N543:AO543))*IF($F543>=5,AP$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N543:AP543))*IF($F543>=5,AQ$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N543:AQ543))*IF($F543>=5,AR$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N543:AR543))*IF($F543>=5,AS$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N543:AS543))*IF($F543>=5,AT$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N543:AT543))*IF($F543>=5,AU$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N543:AU543))*IF($F543>=5,AV$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N543:AV543))*IF($F543>=5,AW$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N543:AW543))*IF($F543>=5,AX$3>=YEAR($I543),1)*($F543>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N543:AX543))*IF($F543>=5,AY$3>=YEAR($I543),1)*($F543>=3)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N544:N544))*IF($H544=5,O$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N544:O544))*IF($H544=5,P$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N544:P544))*IF($H544=5,Q$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N544:Q544))*IF($H544=5,R$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N544:R544))*IF($H544=5,S$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N544:S544))*IF($H544=5,T$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N544:T544))*IF($H544=5,U$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N544:U544))*IF($H544=5,V$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N544:V544))*IF($H544=5,W$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N544:W544))*IF($H544=5,X$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N544:X544))*IF($H544=5,Y$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N544:Y544))*IF($H544=5,Z$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N544:Z544))*IF($H544=5,AA$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N544:AA544))*IF($H544=5,AB$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N544:AB544))*IF($H544=5,AC$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N544:AC544))*IF($H544=5,AD$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N544:AD544))*IF($H544=5,AE$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N544:AE544))*IF($H544=5,AF$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N544:AF544))*IF($H544=5,AG$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N544:AG544))*IF($H544=5,AH$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N544:AH544))*IF($H544=5,AI$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N544:AI544))*IF($H544=5,AJ$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N544:AJ544))*IF($H544=5,AK$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N544:AK544))*IF($H544=5,AL$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N544:AL544))*IF($H544=5,AM$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N544:AM544))*IF($H544=5,AN$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N544:AN544))*IF($H544=5,AO$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N544:AO544))*IF($H544=5,AP$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N544:AP544))*IF($H544=5,AQ$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N544:AQ544))*IF($H544=5,AR$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N544:AR544))*IF($H544=5,AS$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N544:AS544))*IF($H544=5,AT$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N544:AT544))*IF($H544=5,AU$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N544:AU544))*IF($H544=5,AV$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N544:AV544))*IF($H544=5,AW$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N544:AW544))*IF($H544=5,AX$3>=YEAR($I544),1)*($F604>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N544:AX544))*IF($H544=5,AY$3>=YEAR($I544),1)*($F604>=3)","v":0}]
[null,null,15,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N545:N545))*IF($F545>=5,O$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N545:O545))*IF($F545>=5,P$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N545:P545))*IF($F545>=5,Q$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N545:Q545))*IF($F545>=5,R$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N545:R545))*IF($F545>=5,S$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N545:S545))*IF($F545>=5,T$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N545:T545))*IF($F545>=5,U$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N545:U545))*IF($F545>=5,V$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N545:V545))*IF($F545>=5,W$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N545:W545))*IF($F545>=5,X$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N545:X545))*IF($F545>=5,Y$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N545:Y545))*IF($F545>=5,Z$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N545:Z545))*IF($F545>=5,AA$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N545:AA545))*IF($F545>=5,AB$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N545:AB545))*IF($F545>=5,AC$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N545:AC545))*IF($F545>=5,AD$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N545:AD545))*IF($F545>=5,AE$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N545:AE545))*IF($F545>=5,AF$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N545:AF545))*IF($F545>=5,AG$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N545:AG545))*IF($F545>=5,AH$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N545:AH545))*IF($F545>=5,AI$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N545:AI545))*IF($F545>=5,AJ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N545:AJ545))*IF($F545>=5,AK$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N545:AK545))*IF($F545>=5,AL$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N545:AL545))*IF($F545>=5,AM$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N545:AM545))*IF($F545>=5,AN$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N545:AN545))*IF($F545>=5,AO$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N545:AO545))*IF($F545>=5,AP$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N545:AP545))*IF($F545>=5,AQ$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N545:AQ545))*IF($F545>=5,AR$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N545:AR545))*IF($F545>=5,AS$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N545:AS545))*IF($F545>=5,AT$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N545:AT545))*IF($F545>=5,AU$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N545:AU545))*IF($F545>=5,AV$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N545:AV545))*IF($F545>=5,AW$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N545:AW545))*IF($F545>=5,AX$3>=YEAR($I545),1)*($F545>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N545:AX545))*IF($F545>=5,AY$3>=YEAR($I545),1)*($F545>=3)","v":0}]
[null,null,16,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N546:N546))*IF($F546>=5,O$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N546:O546))*IF($F546>=5,P$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N546:P546))*IF($F546>=5,Q$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N546:Q546))*IF($F546>=5,R$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N546:R546))*IF($F546>=5,S$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N546:S546))*IF($F546>=5,T$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N546:T546))*IF($F546>=5,U$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N546:U546))*IF($F546>=5,V$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N546:V546))*IF($F546>=5,W$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N546:W546))*IF($F546>=5,X$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N546:X546))*IF($F546>=5,Y$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N546:Y546))*IF($F546>=5,Z$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N546:Z546))*IF($F546>=5,AA$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N546:AA546))*IF($F546>=5,AB$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N546:AB546))*IF($F546>=5,AC$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N546:AC546))*IF($F546>=5,AD$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N546:AD546))*IF($F546>=5,AE$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N546:AE546))*IF($F546>=5,AF$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N546:AF546))*IF($F546>=5,AG$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N546:AG546))*IF($F546>=5,AH$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N546:AH546))*IF($F546>=5,AI$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N546:AI546))*IF($F546>=5,AJ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N546:AJ546))*IF($F546>=5,AK$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N546:AK546))*IF($F546>=5,AL$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N546:AL546))*IF($F546>=5,AM$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N546:AM546))*IF($F546>=5,AN$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N546:AN546))*IF($F546>=5,AO$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N546:AO546))*IF($F546>=5,AP$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N546:AP546))*IF($F546>=5,AQ$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N546:AQ546))*IF($F546>=5,AR$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N546:AR546))*IF($F546>=5,AS$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N546:AS546))*IF($F546>=5,AT$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N546:AT546))*IF($F546>=5,AU$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N546:AU546))*IF($F546>=5,AV$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N546:AV546))*IF($F546>=5,AW$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N546:AW546))*IF($F546>=5,AX$3>=YEAR($I546),1)*($F546>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N546:AX546))*IF($F546>=5,AY$3>=YEAR($I546),1)*($F546>=3)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2018,"2018-01-01",null,87169825.240513384,90400000,null,null,{"$f":"(SUM($N129:O129)-SUM($N547:N547))*IF($F547>=5,O$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N547:O547))*IF($F547>=5,P$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N547:P547))*IF($F547>=5,Q$3>=YEAR($I547),1)*($F547>=3)","v":90400000},{"$f":"(SUM($N129:R129)-SUM($N547:Q547))*IF($F547>=5,R$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N547:R547))*IF($F547>=5,S$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N547:S547))*IF($F547>=5,T$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N547:T547))*IF($F547>=5,U$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N547:U547))*IF($F547>=5,V$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N547:V547))*IF($F547>=5,W$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N547:W547))*IF($F547>=5,X$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N547:X547))*IF($F547>=5,Y$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N547:Y547))*IF($F547>=5,Z$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N547:Z547))*IF($F547>=5,AA$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N547:AA547))*IF($F547>=5,AB$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N547:AB547))*IF($F547>=5,AC$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N547:AC547))*IF($F547>=5,AD$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N547:AD547))*IF($F547>=5,AE$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N547:AE547))*IF($F547>=5,AF$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N547:AF547))*IF($F547>=5,AG$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N547:AG547))*IF($F547>=5,AH$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N547:AH547))*IF($F547>=5,AI$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N547:AI547))*IF($F547>=5,AJ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N547:AJ547))*IF($F547>=5,AK$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N547:AK547))*IF($F547>=5,AL$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N547:AL547))*IF($F547>=5,AM$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N547:AM547))*IF($F547>=5,AN$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N547:AN547))*IF($F547>=5,AO$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N547:AO547))*IF($F547>=5,AP$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N547:AP547))*IF($F547>=5,AQ$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N547:AQ547))*IF($F547>=5,AR$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N547:AR547))*IF($F547>=5,AS$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N547:AS547))*IF($F547>=5,AT$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N547:AT547))*IF($F547>=5,AU$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N547:AU547))*IF($F547>=5,AV$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N547:AV547))*IF($F547>=5,AW$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N547:AW547))*IF($F547>=5,AX$3>=YEAR($I547),1)*($F547>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N547:AX547))*IF($F547>=5,AY$3>=YEAR($I547),1)*($F547>=3)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N548:N548))*IF($F548>=5,O$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N548:O548))*IF($F548>=5,P$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N548:P548))*IF($F548>=5,Q$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N548:Q548))*IF($F548>=5,R$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N548:R548))*IF($F548>=5,S$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N548:S548))*IF($F548>=5,T$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N548:T548))*IF($F548>=5,U$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N548:U548))*IF($F548>=5,V$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N548:V548))*IF($F548>=5,W$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N548:W548))*IF($F548>=5,X$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N548:X548))*IF($F548>=5,Y$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N548:Y548))*IF($F548>=5,Z$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N548:Z548))*IF($F548>=5,AA$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N548:AA548))*IF($F548>=5,AB$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N548:AB548))*IF($F548>=5,AC$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N548:AC548))*IF($F548>=5,AD$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N548:AD548))*IF($F548>=5,AE$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N548:AE548))*IF($F548>=5,AF$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N548:AF548))*IF($F548>=5,AG$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N548:AG548))*IF($F548>=5,AH$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N548:AH548))*IF($F548>=5,AI$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N548:AI548))*IF($F548>=5,AJ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N548:AJ548))*IF($F548>=5,AK$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N548:AK548))*IF($F548>=5,AL$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N548:AL548))*IF($F548>=5,AM$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N548:AM548))*IF($F548>=5,AN$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N548:AN548))*IF($F548>=5,AO$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N548:AO548))*IF($F548>=5,AP$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N548:AP548))*IF($F548>=5,AQ$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N548:AQ548))*IF($F548>=5,AR$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N548:AR548))*IF($F548>=5,AS$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N548:AS548))*IF($F548>=5,AT$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N548:AT548))*IF($F548>=5,AU$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N548:AU548))*IF($F548>=5,AV$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N548:AV548))*IF($F548>=5,AW$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N548:AW548))*IF($F548>=5,AX$3>=YEAR($I548),1)*($F548>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N548:AX548))*IF($F548>=5,AY$3>=YEAR($I548),1)*($F548>=3)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N549:N549))*IF($F549>=5,O$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N549:O549))*IF($F549>=5,P$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N549:P549))*IF($F549>=5,Q$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N549:Q549))*IF($F549>=5,R$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N549:R549))*IF($F549>=5,S$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N549:S549))*IF($F549>=5,T$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N549:T549))*IF($F549>=5,U$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N549:U549))*IF($F549>=5,V$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N549:V549))*IF($F549>=5,W$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N549:W549))*IF($F549>=5,X$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N549:X549))*IF($F549>=5,Y$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N549:Y549))*IF($F549>=5,Z$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N549:Z549))*IF($F549>=5,AA$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N549:AA549))*IF($F549>=5,AB$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N549:AB549))*IF($F549>=5,AC$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N549:AC549))*IF($F549>=5,AD$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N549:AD549))*IF($F549>=5,AE$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N549:AE549))*IF($F549>=5,AF$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N549:AF549))*IF($F549>=5,AG$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N549:AG549))*IF($F549>=5,AH$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N549:AH549))*IF($F549>=5,AI$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N549:AI549))*IF($F549>=5,AJ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N549:AJ549))*IF($F549>=5,AK$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N549:AK549))*IF($F549>=5,AL$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N549:AL549))*IF($F549>=5,AM$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N549:AM549))*IF($F549>=5,AN$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N549:AN549))*IF($F549>=5,AO$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N549:AO549))*IF($F549>=5,AP$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N549:AP549))*IF($F549>=5,AQ$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N549:AQ549))*IF($F549>=5,AR$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N549:AR549))*IF($F549>=5,AS$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N549:AS549))*IF($F549>=5,AT$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N549:AT549))*IF($F549>=5,AU$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N549:AU549))*IF($F549>=5,AV$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N549:AV549))*IF($F549>=5,AW$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N549:AW549))*IF($F549>=5,AX$3>=YEAR($I549),1)*($F549>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N549:AX549))*IF($F549>=5,AY$3>=YEAR($I549),1)*($F549>=3)","v":0}]
[null,null,20,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N550:N550))*IF($F550>=5,O$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N550:O550))*IF($F550>=5,P$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N550:P550))*IF($F550>=5,Q$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N550:Q550))*IF($F550>=5,R$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N550:R550))*IF($F550>=5,S$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N550:S550))*IF($F550>=5,T$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N550:T550))*IF($F550>=5,U$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N550:U550))*IF($F550>=5,V$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N550:V550))*IF($F550>=5,W$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N550:W550))*IF($F550>=5,X$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N550:X550))*IF($F550>=5,Y$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N550:Y550))*IF($F550>=5,Z$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N550:Z550))*IF($F550>=5,AA$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N550:AA550))*IF($F550>=5,AB$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N550:AB550))*IF($F550>=5,AC$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N550:AC550))*IF($F550>=5,AD$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N550:AD550))*IF($F550>=5,AE$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N550:AE550))*IF($F550>=5,AF$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N550:AF550))*IF($F550>=5,AG$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N550:AG550))*IF($F550>=5,AH$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N550:AH550))*IF($F550>=5,AI$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N550:AI550))*IF($F550>=5,AJ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N550:AJ550))*IF($F550>=5,AK$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N550:AK550))*IF($F550>=5,AL$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N550:AL550))*IF($F550>=5,AM$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N550:AM550))*IF($F550>=5,AN$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N550:AN550))*IF($F550>=5,AO$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N550:AO550))*IF($F550>=5,AP$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N550:AP550))*IF($F550>=5,AQ$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N550:AQ550))*IF($F550>=5,AR$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N550:AR550))*IF($F550>=5,AS$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N550:AS550))*IF($F550>=5,AT$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N550:AT550))*IF($F550>=5,AU$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N550:AU550))*IF($F550>=5,AV$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N550:AV550))*IF($F550>=5,AW$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N550:AW550))*IF($F550>=5,AX$3>=YEAR($I550),1)*($F550>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N550:AX550))*IF($F550>=5,AY$3>=YEAR($I550),1)*($F550>=3)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N551:N551))*IF($F551>=5,O$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N551:O551))*IF($F551>=5,P$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N551:P551))*IF($F551>=5,Q$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N551:Q551))*IF($F551>=5,R$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N551:R551))*IF($F551>=5,S$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N551:S551))*IF($F551>=5,T$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N551:T551))*IF($F551>=5,U$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N551:U551))*IF($F551>=5,V$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N551:V551))*IF($F551>=5,W$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N551:W551))*IF($F551>=5,X$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N551:X551))*IF($F551>=5,Y$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N551:Y551))*IF($F551>=5,Z$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N551:Z551))*IF($F551>=5,AA$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N551:AA551))*IF($F551>=5,AB$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N551:AB551))*IF($F551>=5,AC$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N551:AC551))*IF($F551>=5,AD$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N551:AD551))*IF($F551>=5,AE$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N551:AE551))*IF($F551>=5,AF$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N551:AF551))*IF($F551>=5,AG$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N551:AG551))*IF($F551>=5,AH$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N551:AH551))*IF($F551>=5,AI$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N551:AI551))*IF($F551>=5,AJ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N551:AJ551))*IF($F551>=5,AK$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N551:AK551))*IF($F551>=5,AL$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N551:AL551))*IF($F551>=5,AM$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N551:AM551))*IF($F551>=5,AN$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N551:AN551))*IF($F551>=5,AO$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N551:AO551))*IF($F551>=5,AP$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N551:AP551))*IF($F551>=5,AQ$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N551:AQ551))*IF($F551>=5,AR$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N551:AR551))*IF($F551>=5,AS$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N551:AS551))*IF($F551>=5,AT$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N551:AT551))*IF($F551>=5,AU$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N551:AU551))*IF($F551>=5,AV$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N551:AV551))*IF($F551>=5,AW$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N551:AW551))*IF($F551>=5,AX$3>=YEAR($I551),1)*($F551>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N551:AX551))*IF($F551>=5,AY$3>=YEAR($I551),1)*($F551>=3)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N552:N552))*IF($F552>=5,O$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N552:O552))*IF($F552>=5,P$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N552:P552))*IF($F552>=5,Q$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N552:Q552))*IF($F552>=5,R$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N552:R552))*IF($F552>=5,S$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N552:S552))*IF($F552>=5,T$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N552:T552))*IF($F552>=5,U$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N552:U552))*IF($F552>=5,V$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N552:V552))*IF($F552>=5,W$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N552:W552))*IF($F552>=5,X$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N552:X552))*IF($F552>=5,Y$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N552:Y552))*IF($F552>=5,Z$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N552:Z552))*IF($F552>=5,AA$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N552:AA552))*IF($F552>=5,AB$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N552:AB552))*IF($F552>=5,AC$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N552:AC552))*IF($F552>=5,AD$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N552:AD552))*IF($F552>=5,AE$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N552:AE552))*IF($F552>=5,AF$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N552:AF552))*IF($F552>=5,AG$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N552:AG552))*IF($F552>=5,AH$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N552:AH552))*IF($F552>=5,AI$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N552:AI552))*IF($F552>=5,AJ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N552:AJ552))*IF($F552>=5,AK$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N552:AK552))*IF($F552>=5,AL$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N552:AL552))*IF($F552>=5,AM$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N552:AM552))*IF($F552>=5,AN$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N552:AN552))*IF($F552>=5,AO$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N552:AO552))*IF($F552>=5,AP$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N552:AP552))*IF($F552>=5,AQ$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N552:AQ552))*IF($F552>=5,AR$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N552:AR552))*IF($F552>=5,AS$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N552:AS552))*IF($F552>=5,AT$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N552:AT552))*IF($F552>=5,AU$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N552:AU552))*IF($F552>=5,AV$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N552:AV552))*IF($F552>=5,AW$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N552:AW552))*IF($F552>=5,AX$3>=YEAR($I552),1)*($F552>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N552:AX552))*IF($F552>=5,AY$3>=YEAR($I552),1)*($F552>=3)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N553:N553))*IF($F553>=5,O$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N553:O553))*IF($F553>=5,P$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N553:P553))*IF($F553>=5,Q$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N553:Q553))*IF($F553>=5,R$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N553:R553))*IF($F553>=5,S$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N553:S553))*IF($F553>=5,T$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N553:T553))*IF($F553>=5,U$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N553:U553))*IF($F553>=5,V$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N553:V553))*IF($F553>=5,W$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N553:W553))*IF($F553>=5,X$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N553:X553))*IF($F553>=5,Y$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N553:Y553))*IF($F553>=5,Z$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N553:Z553))*IF($F553>=5,AA$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N553:AA553))*IF($F553>=5,AB$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N553:AB553))*IF($F553>=5,AC$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N553:AC553))*IF($F553>=5,AD$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N553:AD553))*IF($F553>=5,AE$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N553:AE553))*IF($F553>=5,AF$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N553:AF553))*IF($F553>=5,AG$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N553:AG553))*IF($F553>=5,AH$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N553:AH553))*IF($F553>=5,AI$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N553:AI553))*IF($F553>=5,AJ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N553:AJ553))*IF($F553>=5,AK$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N553:AK553))*IF($F553>=5,AL$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N553:AL553))*IF($F553>=5,AM$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N553:AM553))*IF($F553>=5,AN$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N553:AN553))*IF($F553>=5,AO$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N553:AO553))*IF($F553>=5,AP$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N553:AP553))*IF($F553>=5,AQ$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N553:AQ553))*IF($F553>=5,AR$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N553:AR553))*IF($F553>=5,AS$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N553:AS553))*IF($F553>=5,AT$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N553:AT553))*IF($F553>=5,AU$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N553:AU553))*IF($F553>=5,AV$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N553:AV553))*IF($F553>=5,AW$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N553:AW553))*IF($F553>=5,AX$3>=YEAR($I553),1)*($F553>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N553:AX553))*IF($F553>=5,AY$3>=YEAR($I553),1)*($F553>=3)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N554:N554))*IF($F554>=5,O$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N554:O554))*IF($F554>=5,P$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N554:P554))*IF($F554>=5,Q$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N554:Q554))*IF($F554>=5,R$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N554:R554))*IF($F554>=5,S$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N554:S554))*IF($F554>=5,T$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N554:T554))*IF($F554>=5,U$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N554:U554))*IF($F554>=5,V$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N554:V554))*IF($F554>=5,W$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N554:W554))*IF($F554>=5,X$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N554:X554))*IF($F554>=5,Y$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N554:Y554))*IF($F554>=5,Z$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N554:Z554))*IF($F554>=5,AA$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N554:AA554))*IF($F554>=5,AB$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N554:AB554))*IF($F554>=5,AC$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N554:AC554))*IF($F554>=5,AD$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N554:AD554))*IF($F554>=5,AE$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N554:AE554))*IF($F554>=5,AF$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N554:AF554))*IF($F554>=5,AG$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N554:AG554))*IF($F554>=5,AH$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N554:AH554))*IF($F554>=5,AI$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N554:AI554))*IF($F554>=5,AJ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N554:AJ554))*IF($F554>=5,AK$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N554:AK554))*IF($F554>=5,AL$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N554:AL554))*IF($F554>=5,AM$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N554:AM554))*IF($F554>=5,AN$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N554:AN554))*IF($F554>=5,AO$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N554:AO554))*IF($F554>=5,AP$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N554:AP554))*IF($F554>=5,AQ$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N554:AQ554))*IF($F554>=5,AR$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N554:AR554))*IF($F554>=5,AS$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N554:AS554))*IF($F554>=5,AT$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N554:AT554))*IF($F554>=5,AU$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N554:AU554))*IF($F554>=5,AV$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N554:AV554))*IF($F554>=5,AW$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N554:AW554))*IF($F554>=5,AX$3>=YEAR($I554),1)*($F554>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N554:AX554))*IF($F554>=5,AY$3>=YEAR($I554),1)*($F554>=3)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N555:N555))*IF($F555>=5,O$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N555:O555))*IF($F555>=5,P$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N555:P555))*IF($F555>=5,Q$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N555:Q555))*IF($F555>=5,R$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N555:R555))*IF($F555>=5,S$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N555:S555))*IF($F555>=5,T$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N555:T555))*IF($F555>=5,U$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N555:U555))*IF($F555>=5,V$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N555:V555))*IF($F555>=5,W$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N555:W555))*IF($F555>=5,X$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N555:X555))*IF($F555>=5,Y$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N555:Y555))*IF($F555>=5,Z$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N555:Z555))*IF($F555>=5,AA$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N555:AA555))*IF($F555>=5,AB$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N555:AB555))*IF($F555>=5,AC$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N555:AC555))*IF($F555>=5,AD$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N555:AD555))*IF($F555>=5,AE$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N555:AE555))*IF($F555>=5,AF$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N555:AF555))*IF($F555>=5,AG$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N555:AG555))*IF($F555>=5,AH$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N555:AH555))*IF($F555>=5,AI$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N555:AI555))*IF($F555>=5,AJ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N555:AJ555))*IF($F555>=5,AK$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N555:AK555))*IF($F555>=5,AL$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N555:AL555))*IF($F555>=5,AM$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N555:AM555))*IF($F555>=5,AN$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N555:AN555))*IF($F555>=5,AO$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N555:AO555))*IF($F555>=5,AP$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N555:AP555))*IF($F555>=5,AQ$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N555:AQ555))*IF($F555>=5,AR$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N555:AR555))*IF($F555>=5,AS$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N555:AS555))*IF($F555>=5,AT$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N555:AT555))*IF($F555>=5,AU$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N555:AU555))*IF($F555>=5,AV$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N555:AV555))*IF($F555>=5,AW$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N555:AW555))*IF($F555>=5,AX$3>=YEAR($I555),1)*($F555>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N555:AX555))*IF($F555>=5,AY$3>=YEAR($I555),1)*($F555>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D530","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,null,555803047.9631747,513517532,null,null,{"$f":"SUM(O531:O555)","v":398802663},{"$f":"SUM(P531:P555)","v":2257200},{"$f":"SUM(Q531:Q555)","v":112457669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C559+1","v":1},{"$f":"INDEX(D$55:D$79,$C560,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C560,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O560:AY560,$O$5:$AY$5)","v":383197147.45664191},{"$f":"SUM(O560:AY560)","v":343398535},null,null,{"$f":"O531","v":343398535},{"$f":"P531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C560+1","v":2},{"$f":"INDEX(D$55:D$79,$C561,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61825260.282262594,55404128,null,null,{"$f":"O532","v":55404128},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2341311.0905811223,2257200,null,null,0,2257200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,21269503.89317577,22057669,null,null,0,0,22057669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV538","v":0},0,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV545","v":0},0,0,0]
[null,null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,0,0,90400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV552","v":0},0,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D559","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,555803047.9631747,513517532,null,null,{"$f":"SUM(O560:O584)","v":398802663},{"$f":"SUM(P560:P584)","v":2257200},{"$f":"SUM(Q560:Q584)","v":112457669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C588+1","v":1},{"$f":"INDEX(D$55:D$79,$C589,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C589,1)","v":"Capital"},4,null,{"$f":"Input!L33","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H589=TRUE)*($F589>=4)","v":0}]
[null,null,{"$f":"C589+1","v":2},{"$f":"INDEX(D$55:D$79,$C590,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!L34","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H590=TRUE)*($F590>=4)","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!L35","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H591=TRUE)*($F591>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!L36","v":true},null,null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H592=TRUE)*($F592>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!L37","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H593=TRUE)*($F593>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!L38","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H594=TRUE)*($F594>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!L39","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H595=TRUE)*($F595>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!L40","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H596=TRUE)*($F596>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!L41","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H597=TRUE)*($F597>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!L42","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H598=TRUE)*($F598>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!L43","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H599=TRUE)*($F599>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!L44","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H600=TRUE)*($F600>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!L45","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H601=TRUE)*($F601>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!L46","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H602=TRUE)*($F602>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!L47","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H603=TRUE)*($F603>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!L48","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H604=TRUE)*($F604>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!L49","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H605=TRUE)*($F605>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!L50","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H606=TRUE)*($F606>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!L51","v":false},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H607=TRUE)*($F607>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!L52","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H608=TRUE)*($F608>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!L53","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H609=TRUE)*($F609>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!L54","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H610=TRUE)*($F610>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!L55","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H611=TRUE)*($F611>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!L56","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H612=TRUE)*($F612>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!L57","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$38:$K$38,O$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,P$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Q$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,R$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,S$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,T$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,U$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,V$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,W$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,X$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Y$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,Z$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AA$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AB$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AC$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AD$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AE$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AF$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AG$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AH$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AI$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AJ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AK$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AL$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AM$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AN$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AO$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AP$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AQ$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AR$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AS$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AT$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AU$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AV$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AW$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AX$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$38:$K$38,AY$3,Assumptions!$C$40:$K$40)*($H613=TRUE)*($F613>=4)","v":0}]
[null,null,null,{"$f":"D588","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C617+1","v":1},{"$f":"INDEX(D$55:D$79,$C618,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C618,1)","v":"Capital"},4,null,{"$f":"Input!J33","v":20},null,null,{"$f":"SUMPRODUCT(O618:AY618,$O$5:$AY$5)","v":1.0864157411087116},{"$f":"SUM(O618:AY618)","v":1.0000000000000002},null,null,{"$f":"+RevReq_BaseCase!O618","v":0.93490900304988511},{"$f":"+RevReq_BaseCase!P618","v":5.2220411312368254E-3},{"$f":"+RevReq_BaseCase!Q618","v":5.116590447725459E-3},{"$f":"+RevReq_BaseCase!R618","v":5.0131489267471862E-3},{"$f":"+RevReq_BaseCase!S618","v":4.9206366174552683E-3},{"$f":"+RevReq_BaseCase!T618","v":4.8065415205018778E-3},{"$f":"+RevReq_BaseCase!U618","v":4.7232982399417383E-3},{"$f":"+RevReq_BaseCase!V618","v":4.631624096031353E-3},{"$f":"+RevReq_BaseCase!W618","v":4.5041121917637136E-3},{"$f":"+RevReq_BaseCase!X618","v":4.3249935912347982E-3},{"$f":"+RevReq_BaseCase!Y618","v":4.0994129229808456E-3},{"$f":"+RevReq_BaseCase!Z618","v":3.7586367368494882E-3},{"$f":"+RevReq_BaseCase!AA618","v":3.4800967134805696E-3},{"$f":"+RevReq_BaseCase!AB618","v":2.2697475581380691E-3},{"$f":"+RevReq_BaseCase!AC618","v":1.1472452199122157E-3},{"$f":"+RevReq_BaseCase!AD618","v":1.0886831160313397E-3},{"$f":"+RevReq_BaseCase!AE618","v":1.0318056133027038E-3},{"$f":"+RevReq_BaseCase!AF618","v":9.9549741296917397E-4},{"$f":"+RevReq_BaseCase!AG618","v":5.362778531120923E-4},{"$f":"+RevReq_BaseCase!AH618","v":5.9643620640233303E-5},{"$f":"+RevReq_BaseCase!AI618","v":1.25686172115099E-5},{"$f":"+RevReq_BaseCase!AJ618","v":6.2857173277019926E-6},{"$f":"+RevReq_BaseCase!AK618","v":0},{"$f":"+RevReq_BaseCase!AL618","v":0},{"$f":"+RevReq_BaseCase!AM618","v":0},{"$f":"+RevReq_BaseCase!AN618","v":0},{"$f":"+RevReq_BaseCase!AO618","v":0},{"$f":"+RevReq_BaseCase!AP618","v":0},{"$f":"+RevReq_BaseCase!AQ618","v":0},{"$f":"+RevReq_BaseCase!AR618","v":0},{"$f":"+RevReq_BaseCase!AS618","v":0},{"$f":"+RevReq_BaseCase!AT618","v":0},{"$f":"+RevReq_BaseCase!AU618","v":0},{"$f":"+RevReq_BaseCase!AV618","v":0},{"$f":"+RevReq_BaseCase!AW618","v":0},{"$f":"+RevReq_BaseCase!AX618","v":0},{"$f":"+RevReq_BaseCase!AY618","v":3.3421090855205978E-3}]
[null,null,{"$f":"C618+1","v":2},{"$f":"INDEX(D$55:D$79,$C619,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!J34","v":20},null,null,1.0864157411087116,1.0000000000000002,null,null,{"$f":"+RevReq_BaseCase!O619","v":0.93490900304988511},{"$f":"+RevReq_BaseCase!P619","v":5.2220411312368254E-3},{"$f":"+RevReq_BaseCase!Q619","v":5.116590447725459E-3},{"$f":"+RevReq_BaseCase!R619","v":5.0131489267471862E-3},{"$f":"+RevReq_BaseCase!S619","v":4.9206366174552683E-3},{"$f":"+RevReq_BaseCase!T619","v":4.8065415205018778E-3},{"$f":"+RevReq_BaseCase!U619","v":4.7232982399417383E-3},{"$f":"+RevReq_BaseCase!V619","v":4.631624096031353E-3},{"$f":"+RevReq_BaseCase!W619","v":4.5041121917637136E-3},{"$f":"+RevReq_BaseCase!X619","v":4.3249935912347982E-3},{"$f":"+RevReq_BaseCase!Y619","v":4.0994129229808456E-3},{"$f":"+RevReq_BaseCase!Z619","v":3.7586367368494882E-3},{"$f":"+RevReq_BaseCase!AA619","v":3.4800967134805696E-3},{"$f":"+RevReq_BaseCase!AB619","v":2.2697475581380691E-3},{"$f":"+RevReq_BaseCase!AC619","v":1.1472452199122157E-3},{"$f":"+RevReq_BaseCase!AD619","v":1.0886831160313397E-3},{"$f":"+RevReq_BaseCase!AE619","v":1.0318056133027038E-3},{"$f":"+RevReq_BaseCase!AF619","v":9.9549741296917397E-4},{"$f":"+RevReq_BaseCase!AG619","v":5.362778531120923E-4},{"$f":"+RevReq_BaseCase!AH619","v":5.9643620640233303E-5},{"$f":"+RevReq_BaseCase!AI619","v":1.25686172115099E-5},{"$f":"+RevReq_BaseCase!AJ619","v":6.2857173277019926E-6},{"$f":"+RevReq_BaseCase!AK619","v":0},{"$f":"+RevReq_BaseCase!AL619","v":0},{"$f":"+RevReq_BaseCase!AM619","v":0},{"$f":"+RevReq_BaseCase!AN619","v":0},{"$f":"+RevReq_BaseCase!AO619","v":0},{"$f":"+RevReq_BaseCase!AP619","v":0},{"$f":"+RevReq_BaseCase!AQ619","v":0},{"$f":"+RevReq_BaseCase!AR619","v":0},{"$f":"+RevReq_BaseCase!AS619","v":0},{"$f":"+RevReq_BaseCase!AT619","v":0},{"$f":"+RevReq_BaseCase!AU619","v":0},{"$f":"+RevReq_BaseCase!AV619","v":0},{"$f":"+RevReq_BaseCase!AW619","v":0},{"$f":"+RevReq_BaseCase!AX619","v":0},{"$f":"+RevReq_BaseCase!AY619","v":3.3421090855205978E-3}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!J35","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H620,lookups!$C$44:$C$61,0),1)*($F205>=4)","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!J36","v":20},null,null,0.62641352923337967,1.0000000000000002,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H621,lookups!$C$44:$C$61,0),1)*($F206>=4)","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!J37","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H622,lookups!$C$44:$C$61,0),1)*($F207>=4)","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!J38","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H623,lookups!$C$44:$C$61,0),1)*($F208>=4)","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!J39","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H624,lookups!$C$44:$C$61,0),1)*($F209>=4)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!J40","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H625,lookups!$C$44:$C$61,0),1)*($F210>=4)","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!J41","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H626,lookups!$C$44:$C$61,0),1)*($F211>=4)","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!J42","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H627,lookups!$C$44:$C$61,0),1)*($F212>=4)","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!J43","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H628,lookups!$C$44:$C$61,0),1)*($F213>=4)","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!J44","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H629,lookups!$C$44:$C$61,0),1)*($F214>=4)","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!J45","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H630,lookups!$C$44:$C$61,0),1)*($F215>=4)","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!J46","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H631,lookups!$C$44:$C$61,0),1)*($F216>=4)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!J47","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H632,lookups!$C$44:$C$61,0),1)*($F217>=4)","v":0}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!J48","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H633,lookups!$C$44:$C$61,0),1)*($F218>=4)","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!J49","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H634,lookups!$C$44:$C$61,0),1)*($F219>=4)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!J50","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H635,lookups!$C$44:$C$61,0),1)*($F220>=4)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!J51","v":1},null,null,1.1158962791050984,1,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":1},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H636,lookups!$C$44:$C$61,0),1)*($F221>=4)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!J52","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H637,lookups!$C$44:$C$61,0),1)*($F222>=4)","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!J53","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H638,lookups!$C$44:$C$61,0),1)*($F223>=4)","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!J54","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H639,lookups!$C$44:$C$61,0),1)*($F224>=4)","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!J55","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H640,lookups!$C$44:$C$61,0),1)*($F225>=4)","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!J56","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H641,lookups!$C$44:$C$61,0),1)*($F226>=4)","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!J57","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$44:F$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!G$44:G$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!H$44:H$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!I$44:I$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!J$44:J$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!K$44:K$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!L$44:L$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!M$44:M$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!N$44:N$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!O$44:O$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!P$44:P$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Q$44:Q$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!R$44:R$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!S$44:S$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!T$44:T$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!U$44:U$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!V$44:V$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!W$44:W$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!X$44:X$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Y$44:Y$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Z$44:Z$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AA$44:AA$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AB$44:AB$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AC$44:AC$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AD$44:AD$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AE$44:AE$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AF$44:AF$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AG$44:AG$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AH$44:AH$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AI$44:AI$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AJ$44:AJ$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AK$44:AK$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AL$44:AL$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AM$44:AM$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AN$44:AN$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AO$44:AO$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AP$44:AP$61,MATCH($H642,lookups!$C$44:$C$61,0),1)*($F227>=4)","v":0}]
[null,null,null,{"$f":"D617","v":"Tax Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"Input!$O$73","v":2018},{"$f":"Input!$O$74","v":1},null,null,null,null,null,{"$f":"IF(O$3>=$H645,MIN(1/$I645,1-SUM($N645:N645)),0)","v":0},{"$f":"IF(P$3>=$H645,MIN(1/$I645,1-SUM($N645:O645)),0)","v":0},{"$f":"IF(Q$3>=$H645,MIN(1/$I645,1-SUM($N645:P645)),0)","v":1},{"$f":"IF(R$3>=$H645,MIN(1/$I645,1-SUM($N645:Q645)),0)","v":0},{"$f":"IF(S$3>=$H645,MIN(1/$I645,1-SUM($N645:R645)),0)","v":0},{"$f":"IF(T$3>=$H645,MIN(1/$I645,1-SUM($N645:S645)),0)","v":0},{"$f":"IF(U$3>=$H645,MIN(1/$I645,1-SUM($N645:T645)),0)","v":0},{"$f":"IF(V$3>=$H645,MIN(1/$I645,1-SUM($N645:U645)),0)","v":0},{"$f":"IF(W$3>=$H645,MIN(1/$I645,1-SUM($N645:V645)),0)","v":0},{"$f":"IF(X$3>=$H645,MIN(1/$I645,1-SUM($N645:W645)),0)","v":0},{"$f":"IF(Y$3>=$H645,MIN(1/$I645,1-SUM($N645:X645)),0)","v":0},{"$f":"IF(Z$3>=$H645,MIN(1/$I645,1-SUM($N645:Y645)),0)","v":0},{"$f":"IF(AA$3>=$H645,MIN(1/$I645,1-SUM($N645:Z645)),0)","v":0},{"$f":"IF(AB$3>=$H645,MIN(1/$I645,1-SUM($N645:AA645)),0)","v":0},{"$f":"IF(AC$3>=$H645,MIN(1/$I645,1-SUM($N645:AB645)),0)","v":0},{"$f":"IF(AD$3>=$H645,MIN(1/$I645,1-SUM($N645:AC645)),0)","v":0},{"$f":"IF(AE$3>=$H645,MIN(1/$I645,1-SUM($N645:AD645)),0)","v":0},{"$f":"IF(AF$3>=$H645,MIN(1/$I645,1-SUM($N645:AE645)),0)","v":0},{"$f":"IF(AG$3>=$H645,MIN(1/$I645,1-SUM($N645:AF645)),0)","v":0},{"$f":"IF(AH$3>=$H645,MIN(1/$I645,1-SUM($N645:AG645)),0)","v":0},{"$f":"IF(AI$3>=$H645,MIN(1/$I645,1-SUM($N645:AH645)),0)","v":0},{"$f":"IF(AJ$3>=$H645,MIN(1/$I645,1-SUM($N645:AI645)),0)","v":0},{"$f":"IF(AK$3>=$H645,MIN(1/$I645,1-SUM($N645:AJ645)),0)","v":0},{"$f":"IF(AL$3>=$H645,MIN(1/$I645,1-SUM($N645:AK645)),0)","v":0},{"$f":"IF(AM$3>=$H645,MIN(1/$I645,1-SUM($N645:AL645)),0)","v":0},{"$f":"IF(AN$3>=$H645,MIN(1/$I645,1-SUM($N645:AM645)),0)","v":0},{"$f":"IF(AO$3>=$H645,MIN(1/$I645,1-SUM($N645:AN645)),0)","v":0},{"$f":"IF(AP$3>=$H645,MIN(1/$I645,1-SUM($N645:AO645)),0)","v":0},{"$f":"IF(AQ$3>=$H645,MIN(1/$I645,1-SUM($N645:AP645)),0)","v":0},{"$f":"IF(AR$3>=$H645,MIN(1/$I645,1-SUM($N645:AQ645)),0)","v":0},{"$f":"IF(AS$3>=$H645,MIN(1/$I645,1-SUM($N645:AR645)),0)","v":0},{"$f":"IF(AT$3>=$H645,MIN(1/$I645,1-SUM($N645:AS645)),0)","v":0},{"$f":"IF(AU$3>=$H645,MIN(1/$I645,1-SUM($N645:AT645)),0)","v":0},{"$f":"IF(AV$3>=$H645,MIN(1/$I645,1-SUM($N645:AU645)),0)","v":0},{"$f":"IF(AW$3>=$H645,MIN(1/$I645,1-SUM($N645:AV645)),0)","v":0},{"$f":"IF(AX$3>=$H645,MIN(1/$I645,1-SUM($N645:AW645)),0)","v":0},{"$f":"IF(AY$3>=$H645,MIN(1/$I645,1-SUM($N645:AX645)),0)","v":0}]
[null,null,null,"Tax Depreciation"]
[{"$f":"+RevReq_BaseCase!A647","v":"Base"},null,{"$f":"C646+1","v":1},{"$f":"INDEX(D$55:D$79,$C647,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C647,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O647:AY647,$O$5:$AY$5)","v":379938826.9967705},{"$f":"SUM(O647:AY647)","v":343398535},null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N676:N676,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O560:O560,N(1-$O589:O589),N(OFFSET($O618:O618,0,MAX(COLUMN($O618:O618))-COLUMN($O618:O618),1,1))))+O589*O560","v":321046382.0056411},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N676:O676,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O560:P560,N(1-$O589:P589),N(OFFSET($O618:P618,0,MAX(COLUMN($O618:P618))-COLUMN($O618:P618),1,1))))+P589*P560","v":1793241.2741764686},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N676:P676,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O560:Q560,N(1-$O589:Q589),N(OFFSET($O618:Q618,0,MAX(COLUMN($O618:Q618))-COLUMN($O618:Q618),1,1))))+Q589*Q560","v":20558911.720182419},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N676:Q676,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O560:R560,N(1-$O589:R589),N(OFFSET($O618:R618,0,MAX(COLUMN($O618:R618))-COLUMN($O618:R618),1,1))))+R589*R560","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N676:R676,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O560:S560,N(1-$O589:S589),N(OFFSET($O618:S618,0,MAX(COLUMN($O618:S618))-COLUMN($O618:S618),1,1))))+S589*S560","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N676:S676,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O560:T560,N(1-$O589:T589),N(OFFSET($O618:T618,0,MAX(COLUMN($O618:T618))-COLUMN($O618:T618),1,1))))+T589*T560","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N676:T676,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O560:U560,N(1-$O589:U589),N(OFFSET($O618:U618,0,MAX(COLUMN($O618:U618))-COLUMN($O618:U618),1,1))))+U589*U560","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N676:U676,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O560:V560,N(1-$O589:V589),N(OFFSET($O618:V618,0,MAX(COLUMN($O618:V618))-COLUMN($O618:V618),1,1))))+V589*V560","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N676:V676,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O560:W560,N(1-$O589:W589),N(OFFSET($O618:W618,0,MAX(COLUMN($O618:W618))-COLUMN($O618:W618),1,1))))+W589*W560","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N676:W676,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O560:X560,N(1-$O589:X589),N(OFFSET($O618:X618,0,MAX(COLUMN($O618:X618))-COLUMN($O618:X618),1,1))))+X589*X560","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N676:X676,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O560:Y560,N(1-$O589:Y589),N(OFFSET($O618:Y618,0,MAX(COLUMN($O618:Y618))-COLUMN($O618:Y618),1,1))))+Y589*Y560","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N676:Y676,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O560:Z560,N(1-$O589:Z589),N(OFFSET($O618:Z618,0,MAX(COLUMN($O618:Z618))-COLUMN($O618:Z618),1,1))))+Z589*Z560","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N676:Z676,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O560:AA560,N(1-$O589:AA589),N(OFFSET($O618:AA618,0,MAX(COLUMN($O618:AA618))-COLUMN($O618:AA618),1,1))))+AA589*AA560","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N676:AA676,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O560:AB560,N(1-$O589:AB589),N(OFFSET($O618:AB618,0,MAX(COLUMN($O618:AB618))-COLUMN($O618:AB618),1,1))))+AB589*AB560","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N676:AB676,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O560:AC560,N(1-$O589:AC589),N(OFFSET($O618:AC618,0,MAX(COLUMN($O618:AC618))-COLUMN($O618:AC618),1,1))))+AC589*AC560","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N676:AC676,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O560:AD560,N(1-$O589:AD589),N(OFFSET($O618:AD618,0,MAX(COLUMN($O618:AD618))-COLUMN($O618:AD618),1,1))))+AD589*AD560","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N676:AD676,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O560:AE560,N(1-$O589:AE589),N(OFFSET($O618:AE618,0,MAX(COLUMN($O618:AE618))-COLUMN($O618:AE618),1,1))))+AE589*AE560","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N676:AE676,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O560:AF560,N(1-$O589:AF589),N(OFFSET($O618:AF618,0,MAX(COLUMN($O618:AF618))-COLUMN($O618:AF618),1,1))))+AF589*AF560","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N676:AF676,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O560:AG560,N(1-$O589:AG589),N(OFFSET($O618:AG618,0,MAX(COLUMN($O618:AG618))-COLUMN($O618:AG618),1,1))))+AG589*AG560","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N676:AG676,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O560:AH560,N(1-$O589:AH589),N(OFFSET($O618:AH618,0,MAX(COLUMN($O618:AH618))-COLUMN($O618:AH618),1,1))))+AH589*AH560","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N676:AH676,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O560:AI560,N(1-$O589:AI589),N(OFFSET($O618:AI618,0,MAX(COLUMN($O618:AI618))-COLUMN($O618:AI618),1,1))))+AI589*AI560","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N676:AI676,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O560:AJ560,N(1-$O589:AJ589),N(OFFSET($O618:AJ618,0,MAX(COLUMN($O618:AJ618))-COLUMN($O618:AJ618),1,1))))+AJ589*AJ560","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N676:AJ676,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O560:AK560,N(1-$O589:AK589),N(OFFSET($O618:AK618,0,MAX(COLUMN($O618:AK618))-COLUMN($O618:AK618),1,1))))+AK589*AK560","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N676:AK676,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O560:AL560,N(1-$O589:AL589),N(OFFSET($O618:AL618,0,MAX(COLUMN($O618:AL618))-COLUMN($O618:AL618),1,1))))+AL589*AL560","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N676:AL676,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O560:AM560,N(1-$O589:AM589),N(OFFSET($O618:AM618,0,MAX(COLUMN($O618:AM618))-COLUMN($O618:AM618),1,1))))+AM589*AM560","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N676:AM676,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O560:AN560,N(1-$O589:AN589),N(OFFSET($O618:AN618,0,MAX(COLUMN($O618:AN618))-COLUMN($O618:AN618),1,1))))+AN589*AN560","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N676:AN676,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O560:AO560,N(1-$O589:AO589),N(OFFSET($O618:AO618,0,MAX(COLUMN($O618:AO618))-COLUMN($O618:AO618),1,1))))+AO589*AO560","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N676:AO676,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O560:AP560,N(1-$O589:AP589),N(OFFSET($O618:AP618,0,MAX(COLUMN($O618:AP618))-COLUMN($O618:AP618),1,1))))+AP589*AP560","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N676:AP676,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O560:AQ560,N(1-$O589:AQ589),N(OFFSET($O618:AQ618,0,MAX(COLUMN($O618:AQ618))-COLUMN($O618:AQ618),1,1))))+AQ589*AQ560","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N676:AQ676,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O560:AR560,N(1-$O589:AR589),N(OFFSET($O618:AR618,0,MAX(COLUMN($O618:AR618))-COLUMN($O618:AR618),1,1))))+AR589*AR560","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N676:AR676,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O560:AS560,N(1-$O589:AS589),N(OFFSET($O618:AS618,0,MAX(COLUMN($O618:AS618))-COLUMN($O618:AS618),1,1))))+AS589*AS560","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N676:AS676,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O560:AT560,N(1-$O589:AT589),N(OFFSET($O618:AT618,0,MAX(COLUMN($O618:AT618))-COLUMN($O618:AT618),1,1))))+AT589*AT560","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N676:AT676,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O560:AU560,N(1-$O589:AU589),N(OFFSET($O618:AU618,0,MAX(COLUMN($O618:AU618))-COLUMN($O618:AU618),1,1))))+AU589*AU560","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N676:AU676,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O560:AV560,N(1-$O589:AV589),N(OFFSET($O618:AV618,0,MAX(COLUMN($O618:AV618))-COLUMN($O618:AV618),1,1))))+AV589*AV560","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N676:AV676,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O560:AW560,N(1-$O589:AW589),N(OFFSET($O618:AW618,0,MAX(COLUMN($O618:AW618))-COLUMN($O618:AW618),1,1))))+AW589*AW560","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N676:AW676,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O560:AX560,N(1-$O589:AX589),N(OFFSET($O618:AX618,0,MAX(COLUMN($O618:AX618))-COLUMN($O618:AX618),1,1))))+AX589*AX560","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N676:AX676,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O560:AY560,N(1-$O589:AY589),N(OFFSET($O618:AY618,0,MAX(COLUMN($O618:AY618))-COLUMN($O618:AY618),1,1))))+AY589*AY560","v":0}]
[{"$f":"+RevReq_BaseCase!A648","v":"Clause"},null,{"$f":"C647+1","v":2},{"$f":"INDEX(D$55:D$79,$C648,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,61299560.88222371,55404128,null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N677:N677,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O561:O561,N(1-$O590:O590),N(OFFSET($O619:O619,0,MAX(COLUMN($O619:O619))-COLUMN($O619:O619),1,1))))+O590*O561","v":51797818.073328227},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N677:O677,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O561:P561,N(1-$O590:P590),N(OFFSET($O619:P619,0,MAX(COLUMN($O619:P619))-COLUMN($O619:P619),1,1))))+P590*P561","v":289322.63525630988},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N677:P677,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O561:Q561,N(1-$O590:Q590),N(OFFSET($O619:Q619,0,MAX(COLUMN($O619:Q619))-COLUMN($O619:Q619),1,1))))+Q590*Q561","v":3316987.2914154604},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N677:Q677,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O561:R561,N(1-$O590:R590),N(OFFSET($O619:R619,0,MAX(COLUMN($O619:R619))-COLUMN($O619:R619),1,1))))+R590*R561","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N677:R677,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O561:S561,N(1-$O590:S590),N(OFFSET($O619:S619,0,MAX(COLUMN($O619:S619))-COLUMN($O619:S619),1,1))))+S590*S561","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N677:S677,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O561:T561,N(1-$O590:T590),N(OFFSET($O619:T619,0,MAX(COLUMN($O619:T619))-COLUMN($O619:T619),1,1))))+T590*T561","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N677:T677,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O561:U561,N(1-$O590:U590),N(OFFSET($O619:U619,0,MAX(COLUMN($O619:U619))-COLUMN($O619:U619),1,1))))+U590*U561","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N677:U677,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O561:V561,N(1-$O590:V590),N(OFFSET($O619:V619,0,MAX(COLUMN($O619:V619))-COLUMN($O619:V619),1,1))))+V590*V561","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N677:V677,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O561:W561,N(1-$O590:W590),N(OFFSET($O619:W619,0,MAX(COLUMN($O619:W619))-COLUMN($O619:W619),1,1))))+W590*W561","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N677:W677,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O561:X561,N(1-$O590:X590),N(OFFSET($O619:X619,0,MAX(COLUMN($O619:X619))-COLUMN($O619:X619),1,1))))+X590*X561","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N677:X677,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O561:Y561,N(1-$O590:Y590),N(OFFSET($O619:Y619,0,MAX(COLUMN($O619:Y619))-COLUMN($O619:Y619),1,1))))+Y590*Y561","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N677:Y677,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O561:Z561,N(1-$O590:Z590),N(OFFSET($O619:Z619,0,MAX(COLUMN($O619:Z619))-COLUMN($O619:Z619),1,1))))+Z590*Z561","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N677:Z677,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O561:AA561,N(1-$O590:AA590),N(OFFSET($O619:AA619,0,MAX(COLUMN($O619:AA619))-COLUMN($O619:AA619),1,1))))+AA590*AA561","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N677:AA677,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O561:AB561,N(1-$O590:AB590),N(OFFSET($O619:AB619,0,MAX(COLUMN($O619:AB619))-COLUMN($O619:AB619),1,1))))+AB590*AB561","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N677:AB677,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O561:AC561,N(1-$O590:AC590),N(OFFSET($O619:AC619,0,MAX(COLUMN($O619:AC619))-COLUMN($O619:AC619),1,1))))+AC590*AC561","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N677:AC677,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O561:AD561,N(1-$O590:AD590),N(OFFSET($O619:AD619,0,MAX(COLUMN($O619:AD619))-COLUMN($O619:AD619),1,1))))+AD590*AD561","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N677:AD677,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O561:AE561,N(1-$O590:AE590),N(OFFSET($O619:AE619,0,MAX(COLUMN($O619:AE619))-COLUMN($O619:AE619),1,1))))+AE590*AE561","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N677:AE677,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O561:AF561,N(1-$O590:AF590),N(OFFSET($O619:AF619,0,MAX(COLUMN($O619:AF619))-COLUMN($O619:AF619),1,1))))+AF590*AF561","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N677:AF677,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O561:AG561,N(1-$O590:AG590),N(OFFSET($O619:AG619,0,MAX(COLUMN($O619:AG619))-COLUMN($O619:AG619),1,1))))+AG590*AG561","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N677:AG677,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O561:AH561,N(1-$O590:AH590),N(OFFSET($O619:AH619,0,MAX(COLUMN($O619:AH619))-COLUMN($O619:AH619),1,1))))+AH590*AH561","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N677:AH677,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O561:AI561,N(1-$O590:AI590),N(OFFSET($O619:AI619,0,MAX(COLUMN($O619:AI619))-COLUMN($O619:AI619),1,1))))+AI590*AI561","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N677:AI677,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O561:AJ561,N(1-$O590:AJ590),N(OFFSET($O619:AJ619,0,MAX(COLUMN($O619:AJ619))-COLUMN($O619:AJ619),1,1))))+AJ590*AJ561","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N677:AJ677,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O561:AK561,N(1-$O590:AK590),N(OFFSET($O619:AK619,0,MAX(COLUMN($O619:AK619))-COLUMN($O619:AK619),1,1))))+AK590*AK561","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N677:AK677,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O561:AL561,N(1-$O590:AL590),N(OFFSET($O619:AL619,0,MAX(COLUMN($O619:AL619))-COLUMN($O619:AL619),1,1))))+AL590*AL561","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N677:AL677,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O561:AM561,N(1-$O590:AM590),N(OFFSET($O619:AM619,0,MAX(COLUMN($O619:AM619))-COLUMN($O619:AM619),1,1))))+AM590*AM561","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N677:AM677,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O561:AN561,N(1-$O590:AN590),N(OFFSET($O619:AN619,0,MAX(COLUMN($O619:AN619))-COLUMN($O619:AN619),1,1))))+AN590*AN561","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N677:AN677,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O561:AO561,N(1-$O590:AO590),N(OFFSET($O619:AO619,0,MAX(COLUMN($O619:AO619))-COLUMN($O619:AO619),1,1))))+AO590*AO561","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N677:AO677,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O561:AP561,N(1-$O590:AP590),N(OFFSET($O619:AP619,0,MAX(COLUMN($O619:AP619))-COLUMN($O619:AP619),1,1))))+AP590*AP561","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N677:AP677,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O561:AQ561,N(1-$O590:AQ590),N(OFFSET($O619:AQ619,0,MAX(COLUMN($O619:AQ619))-COLUMN($O619:AQ619),1,1))))+AQ590*AQ561","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N677:AQ677,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O561:AR561,N(1-$O590:AR590),N(OFFSET($O619:AR619,0,MAX(COLUMN($O619:AR619))-COLUMN($O619:AR619),1,1))))+AR590*AR561","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N677:AR677,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O561:AS561,N(1-$O590:AS590),N(OFFSET($O619:AS619,0,MAX(COLUMN($O619:AS619))-COLUMN($O619:AS619),1,1))))+AS590*AS561","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N677:AS677,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O561:AT561,N(1-$O590:AT590),N(OFFSET($O619:AT619,0,MAX(COLUMN($O619:AT619))-COLUMN($O619:AT619),1,1))))+AT590*AT561","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N677:AT677,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O561:AU561,N(1-$O590:AU590),N(OFFSET($O619:AU619,0,MAX(COLUMN($O619:AU619))-COLUMN($O619:AU619),1,1))))+AU590*AU561","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N677:AU677,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O561:AV561,N(1-$O590:AV590),N(OFFSET($O619:AV619,0,MAX(COLUMN($O619:AV619))-COLUMN($O619:AV619),1,1))))+AV590*AV561","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N677:AV677,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O561:AW561,N(1-$O590:AW590),N(OFFSET($O619:AW619,0,MAX(COLUMN($O619:AW619))-COLUMN($O619:AW619),1,1))))+AW590*AW561","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N677:AW677,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O561:AX561,N(1-$O590:AX590),N(OFFSET($O619:AX619,0,MAX(COLUMN($O619:AX619))-COLUMN($O619:AX619),1,1))))+AX590*AX561","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N677:AX677,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O561:AY561,N(1-$O590:AY590),N(OFFSET($O619:AY619,0,MAX(COLUMN($O619:AY619))-COLUMN($O619:AY619),1,1))))+AY590*AY561","v":0}]
[{"$f":"+RevReq_BaseCase!A649","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,2182724.3835450616,2257200,null,null,{"$f":"IF(O$3>=$E$645,SUMPRODUCT($N678:N678,N($N$3:N$3=$E$645-1))*O$645,SUMPRODUCT($O562:O562,N(1-$O591:O591),N(OFFSET($O620:O620,0,MAX(COLUMN($O620:O620))-COLUMN($O620:O620),1,1))))+O591*O562","v":0},{"$f":"IF(P$3>=$E$645,SUMPRODUCT($N678:O678,N($N$3:O$3=$E$645-1))*P$645,SUMPRODUCT($O562:P562,N(1-$O591:P591),N(OFFSET($O620:P620,0,MAX(COLUMN($O620:P620))-COLUMN($O620:P620),1,1))))+P591*P562","v":84645},{"$f":"IF(Q$3>=$E$645,SUMPRODUCT($N678:P678,N($N$3:P$3=$E$645-1))*Q$645,SUMPRODUCT($O562:Q562,N(1-$O591:Q591),N(OFFSET($O620:Q620,0,MAX(COLUMN($O620:Q620))-COLUMN($O620:Q620),1,1))))+Q591*Q562","v":2172555},{"$f":"IF(R$3>=$E$645,SUMPRODUCT($N678:Q678,N($N$3:Q$3=$E$645-1))*R$645,SUMPRODUCT($O562:R562,N(1-$O591:R591),N(OFFSET($O620:R620,0,MAX(COLUMN($O620:R620))-COLUMN($O620:R620),1,1))))+R591*R562","v":0},{"$f":"IF(S$3>=$E$645,SUMPRODUCT($N678:R678,N($N$3:R$3=$E$645-1))*S$645,SUMPRODUCT($O562:S562,N(1-$O591:S591),N(OFFSET($O620:S620,0,MAX(COLUMN($O620:S620))-COLUMN($O620:S620),1,1))))+S591*S562","v":0},{"$f":"IF(T$3>=$E$645,SUMPRODUCT($N678:S678,N($N$3:S$3=$E$645-1))*T$645,SUMPRODUCT($O562:T562,N(1-$O591:T591),N(OFFSET($O620:T620,0,MAX(COLUMN($O620:T620))-COLUMN($O620:T620),1,1))))+T591*T562","v":0},{"$f":"IF(U$3>=$E$645,SUMPRODUCT($N678:T678,N($N$3:T$3=$E$645-1))*U$645,SUMPRODUCT($O562:U562,N(1-$O591:U591),N(OFFSET($O620:U620,0,MAX(COLUMN($O620:U620))-COLUMN($O620:U620),1,1))))+U591*U562","v":0},{"$f":"IF(V$3>=$E$645,SUMPRODUCT($N678:U678,N($N$3:U$3=$E$645-1))*V$645,SUMPRODUCT($O562:V562,N(1-$O591:V591),N(OFFSET($O620:V620,0,MAX(COLUMN($O620:V620))-COLUMN($O620:V620),1,1))))+V591*V562","v":0},{"$f":"IF(W$3>=$E$645,SUMPRODUCT($N678:V678,N($N$3:V$3=$E$645-1))*W$645,SUMPRODUCT($O562:W562,N(1-$O591:W591),N(OFFSET($O620:W620,0,MAX(COLUMN($O620:W620))-COLUMN($O620:W620),1,1))))+W591*W562","v":0},{"$f":"IF(X$3>=$E$645,SUMPRODUCT($N678:W678,N($N$3:W$3=$E$645-1))*X$645,SUMPRODUCT($O562:X562,N(1-$O591:X591),N(OFFSET($O620:X620,0,MAX(COLUMN($O620:X620))-COLUMN($O620:X620),1,1))))+X591*X562","v":0},{"$f":"IF(Y$3>=$E$645,SUMPRODUCT($N678:X678,N($N$3:X$3=$E$645-1))*Y$645,SUMPRODUCT($O562:Y562,N(1-$O591:Y591),N(OFFSET($O620:Y620,0,MAX(COLUMN($O620:Y620))-COLUMN($O620:Y620),1,1))))+Y591*Y562","v":0},{"$f":"IF(Z$3>=$E$645,SUMPRODUCT($N678:Y678,N($N$3:Y$3=$E$645-1))*Z$645,SUMPRODUCT($O562:Z562,N(1-$O591:Z591),N(OFFSET($O620:Z620,0,MAX(COLUMN($O620:Z620))-COLUMN($O620:Z620),1,1))))+Z591*Z562","v":0},{"$f":"IF(AA$3>=$E$645,SUMPRODUCT($N678:Z678,N($N$3:Z$3=$E$645-1))*AA$645,SUMPRODUCT($O562:AA562,N(1-$O591:AA591),N(OFFSET($O620:AA620,0,MAX(COLUMN($O620:AA620))-COLUMN($O620:AA620),1,1))))+AA591*AA562","v":0},{"$f":"IF(AB$3>=$E$645,SUMPRODUCT($N678:AA678,N($N$3:AA$3=$E$645-1))*AB$645,SUMPRODUCT($O562:AB562,N(1-$O591:AB591),N(OFFSET($O620:AB620,0,MAX(COLUMN($O620:AB620))-COLUMN($O620:AB620),1,1))))+AB591*AB562","v":0},{"$f":"IF(AC$3>=$E$645,SUMPRODUCT($N678:AB678,N($N$3:AB$3=$E$645-1))*AC$645,SUMPRODUCT($O562:AC562,N(1-$O591:AC591),N(OFFSET($O620:AC620,0,MAX(COLUMN($O620:AC620))-COLUMN($O620:AC620),1,1))))+AC591*AC562","v":0},{"$f":"IF(AD$3>=$E$645,SUMPRODUCT($N678:AC678,N($N$3:AC$3=$E$645-1))*AD$645,SUMPRODUCT($O562:AD562,N(1-$O591:AD591),N(OFFSET($O620:AD620,0,MAX(COLUMN($O620:AD620))-COLUMN($O620:AD620),1,1))))+AD591*AD562","v":0},{"$f":"IF(AE$3>=$E$645,SUMPRODUCT($N678:AD678,N($N$3:AD$3=$E$645-1))*AE$645,SUMPRODUCT($O562:AE562,N(1-$O591:AE591),N(OFFSET($O620:AE620,0,MAX(COLUMN($O620:AE620))-COLUMN($O620:AE620),1,1))))+AE591*AE562","v":0},{"$f":"IF(AF$3>=$E$645,SUMPRODUCT($N678:AE678,N($N$3:AE$3=$E$645-1))*AF$645,SUMPRODUCT($O562:AF562,N(1-$O591:AF591),N(OFFSET($O620:AF620,0,MAX(COLUMN($O620:AF620))-COLUMN($O620:AF620),1,1))))+AF591*AF562","v":0},{"$f":"IF(AG$3>=$E$645,SUMPRODUCT($N678:AF678,N($N$3:AF$3=$E$645-1))*AG$645,SUMPRODUCT($O562:AG562,N(1-$O591:AG591),N(OFFSET($O620:AG620,0,MAX(COLUMN($O620:AG620))-COLUMN($O620:AG620),1,1))))+AG591*AG562","v":0},{"$f":"IF(AH$3>=$E$645,SUMPRODUCT($N678:AG678,N($N$3:AG$3=$E$645-1))*AH$645,SUMPRODUCT($O562:AH562,N(1-$O591:AH591),N(OFFSET($O620:AH620,0,MAX(COLUMN($O620:AH620))-COLUMN($O620:AH620),1,1))))+AH591*AH562","v":0},{"$f":"IF(AI$3>=$E$645,SUMPRODUCT($N678:AH678,N($N$3:AH$3=$E$645-1))*AI$645,SUMPRODUCT($O562:AI562,N(1-$O591:AI591),N(OFFSET($O620:AI620,0,MAX(COLUMN($O620:AI620))-COLUMN($O620:AI620),1,1))))+AI591*AI562","v":0},{"$f":"IF(AJ$3>=$E$645,SUMPRODUCT($N678:AI678,N($N$3:AI$3=$E$645-1))*AJ$645,SUMPRODUCT($O562:AJ562,N(1-$O591:AJ591),N(OFFSET($O620:AJ620,0,MAX(COLUMN($O620:AJ620))-COLUMN($O620:AJ620),1,1))))+AJ591*AJ562","v":0},{"$f":"IF(AK$3>=$E$645,SUMPRODUCT($N678:AJ678,N($N$3:AJ$3=$E$645-1))*AK$645,SUMPRODUCT($O562:AK562,N(1-$O591:AK591),N(OFFSET($O620:AK620,0,MAX(COLUMN($O620:AK620))-COLUMN($O620:AK620),1,1))))+AK591*AK562","v":0},{"$f":"IF(AL$3>=$E$645,SUMPRODUCT($N678:AK678,N($N$3:AK$3=$E$645-1))*AL$645,SUMPRODUCT($O562:AL562,N(1-$O591:AL591),N(OFFSET($O620:AL620,0,MAX(COLUMN($O620:AL620))-COLUMN($O620:AL620),1,1))))+AL591*AL562","v":0},{"$f":"IF(AM$3>=$E$645,SUMPRODUCT($N678:AL678,N($N$3:AL$3=$E$645-1))*AM$645,SUMPRODUCT($O562:AM562,N(1-$O591:AM591),N(OFFSET($O620:AM620,0,MAX(COLUMN($O620:AM620))-COLUMN($O620:AM620),1,1))))+AM591*AM562","v":0},{"$f":"IF(AN$3>=$E$645,SUMPRODUCT($N678:AM678,N($N$3:AM$3=$E$645-1))*AN$645,SUMPRODUCT($O562:AN562,N(1-$O591:AN591),N(OFFSET($O620:AN620,0,MAX(COLUMN($O620:AN620))-COLUMN($O620:AN620),1,1))))+AN591*AN562","v":0},{"$f":"IF(AO$3>=$E$645,SUMPRODUCT($N678:AN678,N($N$3:AN$3=$E$645-1))*AO$645,SUMPRODUCT($O562:AO562,N(1-$O591:AO591),N(OFFSET($O620:AO620,0,MAX(COLUMN($O620:AO620))-COLUMN($O620:AO620),1,1))))+AO591*AO562","v":0},{"$f":"IF(AP$3>=$E$645,SUMPRODUCT($N678:AO678,N($N$3:AO$3=$E$645-1))*AP$645,SUMPRODUCT($O562:AP562,N(1-$O591:AP591),N(OFFSET($O620:AP620,0,MAX(COLUMN($O620:AP620))-COLUMN($O620:AP620),1,1))))+AP591*AP562","v":0},{"$f":"IF(AQ$3>=$E$645,SUMPRODUCT($N678:AP678,N($N$3:AP$3=$E$645-1))*AQ$645,SUMPRODUCT($O562:AQ562,N(1-$O591:AQ591),N(OFFSET($O620:AQ620,0,MAX(COLUMN($O620:AQ620))-COLUMN($O620:AQ620),1,1))))+AQ591*AQ562","v":0},{"$f":"IF(AR$3>=$E$645,SUMPRODUCT($N678:AQ678,N($N$3:AQ$3=$E$645-1))*AR$645,SUMPRODUCT($O562:AR562,N(1-$O591:AR591),N(OFFSET($O620:AR620,0,MAX(COLUMN($O620:AR620))-COLUMN($O620:AR620),1,1))))+AR591*AR562","v":0},{"$f":"IF(AS$3>=$E$645,SUMPRODUCT($N678:AR678,N($N$3:AR$3=$E$645-1))*AS$645,SUMPRODUCT($O562:AS562,N(1-$O591:AS591),N(OFFSET($O620:AS620,0,MAX(COLUMN($O620:AS620))-COLUMN($O620:AS620),1,1))))+AS591*AS562","v":0},{"$f":"IF(AT$3>=$E$645,SUMPRODUCT($N678:AS678,N($N$3:AS$3=$E$645-1))*AT$645,SUMPRODUCT($O562:AT562,N(1-$O591:AT591),N(OFFSET($O620:AT620,0,MAX(COLUMN($O620:AT620))-COLUMN($O620:AT620),1,1))))+AT591*AT562","v":0},{"$f":"IF(AU$3>=$E$645,SUMPRODUCT($N678:AT678,N($N$3:AT$3=$E$645-1))*AU$645,SUMPRODUCT($O562:AU562,N(1-$O591:AU591),N(OFFSET($O620:AU620,0,MAX(COLUMN($O620:AU620))-COLUMN($O620:AU620),1,1))))+AU591*AU562","v":0},{"$f":"IF(AV$3>=$E$645,SUMPRODUCT($N678:AU678,N($N$3:AU$3=$E$645-1))*AV$645,SUMPRODUCT($O562:AV562,N(1-$O591:AV591),N(OFFSET($O620:AV620,0,MAX(COLUMN($O620:AV620))-COLUMN($O620:AV620),1,1))))+AV591*AV562","v":0},{"$f":"IF(AW$3>=$E$645,SUMPRODUCT($N678:AV678,N($N$3:AV$3=$E$645-1))*AW$645,SUMPRODUCT($O562:AW562,N(1-$O591:AW591),N(OFFSET($O620:AW620,0,MAX(COLUMN($O620:AW620))-COLUMN($O620:AW620),1,1))))+AW591*AW562","v":0},{"$f":"IF(AX$3>=$E$645,SUMPRODUCT($N678:AW678,N($N$3:AW$3=$E$645-1))*AX$645,SUMPRODUCT($O562:AX562,N(1-$O591:AX591),N(OFFSET($O620:AX620,0,MAX(COLUMN($O620:AX620))-COLUMN($O620:AX620),1,1))))+AX591*AX562","v":0},{"$f":"IF(AY$3>=$E$645,SUMPRODUCT($N678:AX678,N($N$3:AX$3=$E$645-1))*AY$645,SUMPRODUCT($O562:AY562,N(1-$O591:AY591),N(OFFSET($O620:AY620,0,MAX(COLUMN($O620:AY620))-COLUMN($O620:AY620),1,1))))+AY591*AY562","v":0}]
[{"$f":"+RevReq_BaseCase!A650","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O563:O563,N(1-$O592:O592),N(OFFSET($O621:O621,0,MAX(COLUMN($O621:O621))-COLUMN($O621:O621),1,1)))+O592*O563","v":0},{"$f":"SUMPRODUCT($O563:P563,N(1-$O592:P592),N(OFFSET($O621:P621,0,MAX(COLUMN($O621:P621))-COLUMN($O621:P621),1,1)))+P592*P563","v":0},{"$f":"SUMPRODUCT($O563:Q563,N(1-$O592:Q592),N(OFFSET($O621:Q621,0,MAX(COLUMN($O621:Q621))-COLUMN($O621:Q621),1,1)))+Q592*Q563","v":0},{"$f":"SUMPRODUCT($O563:R563,N(1-$O592:R592),N(OFFSET($O621:R621,0,MAX(COLUMN($O621:R621))-COLUMN($O621:R621),1,1)))+R592*R563","v":0},{"$f":"SUMPRODUCT($O563:S563,N(1-$O592:S592),N(OFFSET($O621:S621,0,MAX(COLUMN($O621:S621))-COLUMN($O621:S621),1,1)))+S592*S563","v":0},{"$f":"SUMPRODUCT($O563:T563,N(1-$O592:T592),N(OFFSET($O621:T621,0,MAX(COLUMN($O621:T621))-COLUMN($O621:T621),1,1)))+T592*T563","v":0},{"$f":"SUMPRODUCT($O563:U563,N(1-$O592:U592),N(OFFSET($O621:U621,0,MAX(COLUMN($O621:U621))-COLUMN($O621:U621),1,1)))+U592*U563","v":0},{"$f":"SUMPRODUCT($O563:V563,N(1-$O592:V592),N(OFFSET($O621:V621,0,MAX(COLUMN($O621:V621))-COLUMN($O621:V621),1,1)))+V592*V563","v":0},{"$f":"SUMPRODUCT($O563:W563,N(1-$O592:W592),N(OFFSET($O621:W621,0,MAX(COLUMN($O621:W621))-COLUMN($O621:W621),1,1)))+W592*W563","v":0},{"$f":"SUMPRODUCT($O563:X563,N(1-$O592:X592),N(OFFSET($O621:X621,0,MAX(COLUMN($O621:X621))-COLUMN($O621:X621),1,1)))+X592*X563","v":0},{"$f":"SUMPRODUCT($O563:Y563,N(1-$O592:Y592),N(OFFSET($O621:Y621,0,MAX(COLUMN($O621:Y621))-COLUMN($O621:Y621),1,1)))+Y592*Y563","v":0},{"$f":"SUMPRODUCT($O563:Z563,N(1-$O592:Z592),N(OFFSET($O621:Z621,0,MAX(COLUMN($O621:Z621))-COLUMN($O621:Z621),1,1)))+Z592*Z563","v":0},{"$f":"SUMPRODUCT($O563:AA563,N(1-$O592:AA592),N(OFFSET($O621:AA621,0,MAX(COLUMN($O621:AA621))-COLUMN($O621:AA621),1,1)))+AA592*AA563","v":0},{"$f":"SUMPRODUCT($O563:AB563,N(1-$O592:AB592),N(OFFSET($O621:AB621,0,MAX(COLUMN($O621:AB621))-COLUMN($O621:AB621),1,1)))+AB592*AB563","v":0},{"$f":"SUMPRODUCT($O563:AC563,N(1-$O592:AC592),N(OFFSET($O621:AC621,0,MAX(COLUMN($O621:AC621))-COLUMN($O621:AC621),1,1)))+AC592*AC563","v":0},{"$f":"SUMPRODUCT($O563:AD563,N(1-$O592:AD592),N(OFFSET($O621:AD621,0,MAX(COLUMN($O621:AD621))-COLUMN($O621:AD621),1,1)))+AD592*AD563","v":0},{"$f":"SUMPRODUCT($O563:AE563,N(1-$O592:AE592),N(OFFSET($O621:AE621,0,MAX(COLUMN($O621:AE621))-COLUMN($O621:AE621),1,1)))+AE592*AE563","v":0},{"$f":"SUMPRODUCT($O563:AF563,N(1-$O592:AF592),N(OFFSET($O621:AF621,0,MAX(COLUMN($O621:AF621))-COLUMN($O621:AF621),1,1)))+AF592*AF563","v":0},{"$f":"SUMPRODUCT($O563:AG563,N(1-$O592:AG592),N(OFFSET($O621:AG621,0,MAX(COLUMN($O621:AG621))-COLUMN($O621:AG621),1,1)))+AG592*AG563","v":0},{"$f":"SUMPRODUCT($O563:AH563,N(1-$O592:AH592),N(OFFSET($O621:AH621,0,MAX(COLUMN($O621:AH621))-COLUMN($O621:AH621),1,1)))+AH592*AH563","v":0},{"$f":"SUMPRODUCT($O563:AI563,N(1-$O592:AI592),N(OFFSET($O621:AI621,0,MAX(COLUMN($O621:AI621))-COLUMN($O621:AI621),1,1)))+AI592*AI563","v":0},{"$f":"SUMPRODUCT($O563:AJ563,N(1-$O592:AJ592),N(OFFSET($O621:AJ621,0,MAX(COLUMN($O621:AJ621))-COLUMN($O621:AJ621),1,1)))+AJ592*AJ563","v":0},{"$f":"SUMPRODUCT($O563:AK563,N(1-$O592:AK592),N(OFFSET($O621:AK621,0,MAX(COLUMN($O621:AK621))-COLUMN($O621:AK621),1,1)))+AK592*AK563","v":0},{"$f":"SUMPRODUCT($O563:AL563,N(1-$O592:AL592),N(OFFSET($O621:AL621,0,MAX(COLUMN($O621:AL621))-COLUMN($O621:AL621),1,1)))+AL592*AL563","v":0},{"$f":"SUMPRODUCT($O563:AM563,N(1-$O592:AM592),N(OFFSET($O621:AM621,0,MAX(COLUMN($O621:AM621))-COLUMN($O621:AM621),1,1)))+AM592*AM563","v":0},{"$f":"SUMPRODUCT($O563:AN563,N(1-$O592:AN592),N(OFFSET($O621:AN621,0,MAX(COLUMN($O621:AN621))-COLUMN($O621:AN621),1,1)))+AN592*AN563","v":0},{"$f":"SUMPRODUCT($O563:AO563,N(1-$O592:AO592),N(OFFSET($O621:AO621,0,MAX(COLUMN($O621:AO621))-COLUMN($O621:AO621),1,1)))+AO592*AO563","v":0},{"$f":"SUMPRODUCT($O563:AP563,N(1-$O592:AP592),N(OFFSET($O621:AP621,0,MAX(COLUMN($O621:AP621))-COLUMN($O621:AP621),1,1)))+AP592*AP563","v":0},{"$f":"SUMPRODUCT($O563:AQ563,N(1-$O592:AQ592),N(OFFSET($O621:AQ621,0,MAX(COLUMN($O621:AQ621))-COLUMN($O621:AQ621),1,1)))+AQ592*AQ563","v":0},{"$f":"SUMPRODUCT($O563:AR563,N(1-$O592:AR592),N(OFFSET($O621:AR621,0,MAX(COLUMN($O621:AR621))-COLUMN($O621:AR621),1,1)))+AR592*AR563","v":0},{"$f":"SUMPRODUCT($O563:AS563,N(1-$O592:AS592),N(OFFSET($O621:AS621,0,MAX(COLUMN($O621:AS621))-COLUMN($O621:AS621),1,1)))+AS592*AS563","v":0},{"$f":"SUMPRODUCT($O563:AT563,N(1-$O592:AT592),N(OFFSET($O621:AT621,0,MAX(COLUMN($O621:AT621))-COLUMN($O621:AT621),1,1)))+AT592*AT563","v":0},{"$f":"SUMPRODUCT($O563:AU563,N(1-$O592:AU592),N(OFFSET($O621:AU621,0,MAX(COLUMN($O621:AU621))-COLUMN($O621:AU621),1,1)))+AU592*AU563","v":0},{"$f":"SUMPRODUCT($O563:AV563,N(1-$O592:AV592),N(OFFSET($O621:AV621,0,MAX(COLUMN($O621:AV621))-COLUMN($O621:AV621),1,1)))+AV592*AV563","v":0},{"$f":"SUMPRODUCT($O563:AW563,N(1-$O592:AW592),N(OFFSET($O621:AW621,0,MAX(COLUMN($O621:AW621))-COLUMN($O621:AW621),1,1)))+AW592*AW563","v":0},{"$f":"SUMPRODUCT($O563:AX563,N(1-$O592:AX592),N(OFFSET($O621:AX621,0,MAX(COLUMN($O621:AX621))-COLUMN($O621:AX621),1,1)))+AX592*AX563","v":0},{"$f":"SUMPRODUCT($O563:AY563,N(1-$O592:AY592),N(OFFSET($O621:AY621,0,MAX(COLUMN($O621:AY621))-COLUMN($O621:AY621),1,1)))+AY592*AY563","v":0}]
[{"$f":"+RevReq_BaseCase!A651","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O564:O564,N(1-$O593:O593),N(OFFSET($O622:O622,0,MAX(COLUMN($O622:O622))-COLUMN($O622:O622),1,1)))+O593*O564","v":0},{"$f":"SUMPRODUCT($O564:P564,N(1-$O593:P593),N(OFFSET($O622:P622,0,MAX(COLUMN($O622:P622))-COLUMN($O622:P622),1,1)))+P593*P564","v":0},{"$f":"SUMPRODUCT($O564:Q564,N(1-$O593:Q593),N(OFFSET($O622:Q622,0,MAX(COLUMN($O622:Q622))-COLUMN($O622:Q622),1,1)))+Q593*Q564","v":0},{"$f":"SUMPRODUCT($O564:R564,N(1-$O593:R593),N(OFFSET($O622:R622,0,MAX(COLUMN($O622:R622))-COLUMN($O622:R622),1,1)))+R593*R564","v":0},{"$f":"SUMPRODUCT($O564:S564,N(1-$O593:S593),N(OFFSET($O622:S622,0,MAX(COLUMN($O622:S622))-COLUMN($O622:S622),1,1)))+S593*S564","v":0},{"$f":"SUMPRODUCT($O564:T564,N(1-$O593:T593),N(OFFSET($O622:T622,0,MAX(COLUMN($O622:T622))-COLUMN($O622:T622),1,1)))+T593*T564","v":0},{"$f":"SUMPRODUCT($O564:U564,N(1-$O593:U593),N(OFFSET($O622:U622,0,MAX(COLUMN($O622:U622))-COLUMN($O622:U622),1,1)))+U593*U564","v":0},{"$f":"SUMPRODUCT($O564:V564,N(1-$O593:V593),N(OFFSET($O622:V622,0,MAX(COLUMN($O622:V622))-COLUMN($O622:V622),1,1)))+V593*V564","v":0},{"$f":"SUMPRODUCT($O564:W564,N(1-$O593:W593),N(OFFSET($O622:W622,0,MAX(COLUMN($O622:W622))-COLUMN($O622:W622),1,1)))+W593*W564","v":0},{"$f":"SUMPRODUCT($O564:X564,N(1-$O593:X593),N(OFFSET($O622:X622,0,MAX(COLUMN($O622:X622))-COLUMN($O622:X622),1,1)))+X593*X564","v":0},{"$f":"SUMPRODUCT($O564:Y564,N(1-$O593:Y593),N(OFFSET($O622:Y622,0,MAX(COLUMN($O622:Y622))-COLUMN($O622:Y622),1,1)))+Y593*Y564","v":0},{"$f":"SUMPRODUCT($O564:Z564,N(1-$O593:Z593),N(OFFSET($O622:Z622,0,MAX(COLUMN($O622:Z622))-COLUMN($O622:Z622),1,1)))+Z593*Z564","v":0},{"$f":"SUMPRODUCT($O564:AA564,N(1-$O593:AA593),N(OFFSET($O622:AA622,0,MAX(COLUMN($O622:AA622))-COLUMN($O622:AA622),1,1)))+AA593*AA564","v":0},{"$f":"SUMPRODUCT($O564:AB564,N(1-$O593:AB593),N(OFFSET($O622:AB622,0,MAX(COLUMN($O622:AB622))-COLUMN($O622:AB622),1,1)))+AB593*AB564","v":0},{"$f":"SUMPRODUCT($O564:AC564,N(1-$O593:AC593),N(OFFSET($O622:AC622,0,MAX(COLUMN($O622:AC622))-COLUMN($O622:AC622),1,1)))+AC593*AC564","v":0},{"$f":"SUMPRODUCT($O564:AD564,N(1-$O593:AD593),N(OFFSET($O622:AD622,0,MAX(COLUMN($O622:AD622))-COLUMN($O622:AD622),1,1)))+AD593*AD564","v":0},{"$f":"SUMPRODUCT($O564:AE564,N(1-$O593:AE593),N(OFFSET($O622:AE622,0,MAX(COLUMN($O622:AE622))-COLUMN($O622:AE622),1,1)))+AE593*AE564","v":0},{"$f":"SUMPRODUCT($O564:AF564,N(1-$O593:AF593),N(OFFSET($O622:AF622,0,MAX(COLUMN($O622:AF622))-COLUMN($O622:AF622),1,1)))+AF593*AF564","v":0},{"$f":"SUMPRODUCT($O564:AG564,N(1-$O593:AG593),N(OFFSET($O622:AG622,0,MAX(COLUMN($O622:AG622))-COLUMN($O622:AG622),1,1)))+AG593*AG564","v":0},{"$f":"SUMPRODUCT($O564:AH564,N(1-$O593:AH593),N(OFFSET($O622:AH622,0,MAX(COLUMN($O622:AH622))-COLUMN($O622:AH622),1,1)))+AH593*AH564","v":0},{"$f":"SUMPRODUCT($O564:AI564,N(1-$O593:AI593),N(OFFSET($O622:AI622,0,MAX(COLUMN($O622:AI622))-COLUMN($O622:AI622),1,1)))+AI593*AI564","v":0},{"$f":"SUMPRODUCT($O564:AJ564,N(1-$O593:AJ593),N(OFFSET($O622:AJ622,0,MAX(COLUMN($O622:AJ622))-COLUMN($O622:AJ622),1,1)))+AJ593*AJ564","v":0},{"$f":"SUMPRODUCT($O564:AK564,N(1-$O593:AK593),N(OFFSET($O622:AK622,0,MAX(COLUMN($O622:AK622))-COLUMN($O622:AK622),1,1)))+AK593*AK564","v":0},{"$f":"SUMPRODUCT($O564:AL564,N(1-$O593:AL593),N(OFFSET($O622:AL622,0,MAX(COLUMN($O622:AL622))-COLUMN($O622:AL622),1,1)))+AL593*AL564","v":0},{"$f":"SUMPRODUCT($O564:AM564,N(1-$O593:AM593),N(OFFSET($O622:AM622,0,MAX(COLUMN($O622:AM622))-COLUMN($O622:AM622),1,1)))+AM593*AM564","v":0},{"$f":"SUMPRODUCT($O564:AN564,N(1-$O593:AN593),N(OFFSET($O622:AN622,0,MAX(COLUMN($O622:AN622))-COLUMN($O622:AN622),1,1)))+AN593*AN564","v":0},{"$f":"SUMPRODUCT($O564:AO564,N(1-$O593:AO593),N(OFFSET($O622:AO622,0,MAX(COLUMN($O622:AO622))-COLUMN($O622:AO622),1,1)))+AO593*AO564","v":0},{"$f":"SUMPRODUCT($O564:AP564,N(1-$O593:AP593),N(OFFSET($O622:AP622,0,MAX(COLUMN($O622:AP622))-COLUMN($O622:AP622),1,1)))+AP593*AP564","v":0},{"$f":"SUMPRODUCT($O564:AQ564,N(1-$O593:AQ593),N(OFFSET($O622:AQ622,0,MAX(COLUMN($O622:AQ622))-COLUMN($O622:AQ622),1,1)))+AQ593*AQ564","v":0},{"$f":"SUMPRODUCT($O564:AR564,N(1-$O593:AR593),N(OFFSET($O622:AR622,0,MAX(COLUMN($O622:AR622))-COLUMN($O622:AR622),1,1)))+AR593*AR564","v":0},{"$f":"SUMPRODUCT($O564:AS564,N(1-$O593:AS593),N(OFFSET($O622:AS622,0,MAX(COLUMN($O622:AS622))-COLUMN($O622:AS622),1,1)))+AS593*AS564","v":0},{"$f":"SUMPRODUCT($O564:AT564,N(1-$O593:AT593),N(OFFSET($O622:AT622,0,MAX(COLUMN($O622:AT622))-COLUMN($O622:AT622),1,1)))+AT593*AT564","v":0},{"$f":"SUMPRODUCT($O564:AU564,N(1-$O593:AU593),N(OFFSET($O622:AU622,0,MAX(COLUMN($O622:AU622))-COLUMN($O622:AU622),1,1)))+AU593*AU564","v":0},{"$f":"SUMPRODUCT($O564:AV564,N(1-$O593:AV593),N(OFFSET($O622:AV622,0,MAX(COLUMN($O622:AV622))-COLUMN($O622:AV622),1,1)))+AV593*AV564","v":0},{"$f":"SUMPRODUCT($O564:AW564,N(1-$O593:AW593),N(OFFSET($O622:AW622,0,MAX(COLUMN($O622:AW622))-COLUMN($O622:AW622),1,1)))+AW593*AW564","v":0},{"$f":"SUMPRODUCT($O564:AX564,N(1-$O593:AX593),N(OFFSET($O622:AX622,0,MAX(COLUMN($O622:AX622))-COLUMN($O622:AX622),1,1)))+AX593*AX564","v":0},{"$f":"SUMPRODUCT($O564:AY564,N(1-$O593:AY593),N(OFFSET($O622:AY622,0,MAX(COLUMN($O622:AY622))-COLUMN($O622:AY622),1,1)))+AY593*AY564","v":0}]
[{"$f":"+RevReq_BaseCase!A652","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O565:O565,N(1-$O594:O594),N(OFFSET($O623:O623,0,MAX(COLUMN($O623:O623))-COLUMN($O623:O623),1,1)))+O594*O565","v":0},{"$f":"SUMPRODUCT($O565:P565,N(1-$O594:P594),N(OFFSET($O623:P623,0,MAX(COLUMN($O623:P623))-COLUMN($O623:P623),1,1)))+P594*P565","v":0},{"$f":"SUMPRODUCT($O565:Q565,N(1-$O594:Q594),N(OFFSET($O623:Q623,0,MAX(COLUMN($O623:Q623))-COLUMN($O623:Q623),1,1)))+Q594*Q565","v":0},{"$f":"SUMPRODUCT($O565:R565,N(1-$O594:R594),N(OFFSET($O623:R623,0,MAX(COLUMN($O623:R623))-COLUMN($O623:R623),1,1)))+R594*R565","v":0},{"$f":"SUMPRODUCT($O565:S565,N(1-$O594:S594),N(OFFSET($O623:S623,0,MAX(COLUMN($O623:S623))-COLUMN($O623:S623),1,1)))+S594*S565","v":0},{"$f":"SUMPRODUCT($O565:T565,N(1-$O594:T594),N(OFFSET($O623:T623,0,MAX(COLUMN($O623:T623))-COLUMN($O623:T623),1,1)))+T594*T565","v":0},{"$f":"SUMPRODUCT($O565:U565,N(1-$O594:U594),N(OFFSET($O623:U623,0,MAX(COLUMN($O623:U623))-COLUMN($O623:U623),1,1)))+U594*U565","v":0},{"$f":"SUMPRODUCT($O565:V565,N(1-$O594:V594),N(OFFSET($O623:V623,0,MAX(COLUMN($O623:V623))-COLUMN($O623:V623),1,1)))+V594*V565","v":0},{"$f":"SUMPRODUCT($O565:W565,N(1-$O594:W594),N(OFFSET($O623:W623,0,MAX(COLUMN($O623:W623))-COLUMN($O623:W623),1,1)))+W594*W565","v":0},{"$f":"SUMPRODUCT($O565:X565,N(1-$O594:X594),N(OFFSET($O623:X623,0,MAX(COLUMN($O623:X623))-COLUMN($O623:X623),1,1)))+X594*X565","v":0},{"$f":"SUMPRODUCT($O565:Y565,N(1-$O594:Y594),N(OFFSET($O623:Y623,0,MAX(COLUMN($O623:Y623))-COLUMN($O623:Y623),1,1)))+Y594*Y565","v":0},{"$f":"SUMPRODUCT($O565:Z565,N(1-$O594:Z594),N(OFFSET($O623:Z623,0,MAX(COLUMN($O623:Z623))-COLUMN($O623:Z623),1,1)))+Z594*Z565","v":0},{"$f":"SUMPRODUCT($O565:AA565,N(1-$O594:AA594),N(OFFSET($O623:AA623,0,MAX(COLUMN($O623:AA623))-COLUMN($O623:AA623),1,1)))+AA594*AA565","v":0},{"$f":"SUMPRODUCT($O565:AB565,N(1-$O594:AB594),N(OFFSET($O623:AB623,0,MAX(COLUMN($O623:AB623))-COLUMN($O623:AB623),1,1)))+AB594*AB565","v":0},{"$f":"SUMPRODUCT($O565:AC565,N(1-$O594:AC594),N(OFFSET($O623:AC623,0,MAX(COLUMN($O623:AC623))-COLUMN($O623:AC623),1,1)))+AC594*AC565","v":0},{"$f":"SUMPRODUCT($O565:AD565,N(1-$O594:AD594),N(OFFSET($O623:AD623,0,MAX(COLUMN($O623:AD623))-COLUMN($O623:AD623),1,1)))+AD594*AD565","v":0},{"$f":"SUMPRODUCT($O565:AE565,N(1-$O594:AE594),N(OFFSET($O623:AE623,0,MAX(COLUMN($O623:AE623))-COLUMN($O623:AE623),1,1)))+AE594*AE565","v":0},{"$f":"SUMPRODUCT($O565:AF565,N(1-$O594:AF594),N(OFFSET($O623:AF623,0,MAX(COLUMN($O623:AF623))-COLUMN($O623:AF623),1,1)))+AF594*AF565","v":0},{"$f":"SUMPRODUCT($O565:AG565,N(1-$O594:AG594),N(OFFSET($O623:AG623,0,MAX(COLUMN($O623:AG623))-COLUMN($O623:AG623),1,1)))+AG594*AG565","v":0},{"$f":"SUMPRODUCT($O565:AH565,N(1-$O594:AH594),N(OFFSET($O623:AH623,0,MAX(COLUMN($O623:AH623))-COLUMN($O623:AH623),1,1)))+AH594*AH565","v":0},{"$f":"SUMPRODUCT($O565:AI565,N(1-$O594:AI594),N(OFFSET($O623:AI623,0,MAX(COLUMN($O623:AI623))-COLUMN($O623:AI623),1,1)))+AI594*AI565","v":0},{"$f":"SUMPRODUCT($O565:AJ565,N(1-$O594:AJ594),N(OFFSET($O623:AJ623,0,MAX(COLUMN($O623:AJ623))-COLUMN($O623:AJ623),1,1)))+AJ594*AJ565","v":0},{"$f":"SUMPRODUCT($O565:AK565,N(1-$O594:AK594),N(OFFSET($O623:AK623,0,MAX(COLUMN($O623:AK623))-COLUMN($O623:AK623),1,1)))+AK594*AK565","v":0},{"$f":"SUMPRODUCT($O565:AL565,N(1-$O594:AL594),N(OFFSET($O623:AL623,0,MAX(COLUMN($O623:AL623))-COLUMN($O623:AL623),1,1)))+AL594*AL565","v":0},{"$f":"SUMPRODUCT($O565:AM565,N(1-$O594:AM594),N(OFFSET($O623:AM623,0,MAX(COLUMN($O623:AM623))-COLUMN($O623:AM623),1,1)))+AM594*AM565","v":0},{"$f":"SUMPRODUCT($O565:AN565,N(1-$O594:AN594),N(OFFSET($O623:AN623,0,MAX(COLUMN($O623:AN623))-COLUMN($O623:AN623),1,1)))+AN594*AN565","v":0},{"$f":"SUMPRODUCT($O565:AO565,N(1-$O594:AO594),N(OFFSET($O623:AO623,0,MAX(COLUMN($O623:AO623))-COLUMN($O623:AO623),1,1)))+AO594*AO565","v":0},{"$f":"SUMPRODUCT($O565:AP565,N(1-$O594:AP594),N(OFFSET($O623:AP623,0,MAX(COLUMN($O623:AP623))-COLUMN($O623:AP623),1,1)))+AP594*AP565","v":0},{"$f":"SUMPRODUCT($O565:AQ565,N(1-$O594:AQ594),N(OFFSET($O623:AQ623,0,MAX(COLUMN($O623:AQ623))-COLUMN($O623:AQ623),1,1)))+AQ594*AQ565","v":0},{"$f":"SUMPRODUCT($O565:AR565,N(1-$O594:AR594),N(OFFSET($O623:AR623,0,MAX(COLUMN($O623:AR623))-COLUMN($O623:AR623),1,1)))+AR594*AR565","v":0},{"$f":"SUMPRODUCT($O565:AS565,N(1-$O594:AS594),N(OFFSET($O623:AS623,0,MAX(COLUMN($O623:AS623))-COLUMN($O623:AS623),1,1)))+AS594*AS565","v":0},{"$f":"SUMPRODUCT($O565:AT565,N(1-$O594:AT594),N(OFFSET($O623:AT623,0,MAX(COLUMN($O623:AT623))-COLUMN($O623:AT623),1,1)))+AT594*AT565","v":0},{"$f":"SUMPRODUCT($O565:AU565,N(1-$O594:AU594),N(OFFSET($O623:AU623,0,MAX(COLUMN($O623:AU623))-COLUMN($O623:AU623),1,1)))+AU594*AU565","v":0},{"$f":"SUMPRODUCT($O565:AV565,N(1-$O594:AV594),N(OFFSET($O623:AV623,0,MAX(COLUMN($O623:AV623))-COLUMN($O623:AV623),1,1)))+AV594*AV565","v":0},{"$f":"SUMPRODUCT($O565:AW565,N(1-$O594:AW594),N(OFFSET($O623:AW623,0,MAX(COLUMN($O623:AW623))-COLUMN($O623:AW623),1,1)))+AW594*AW565","v":0},{"$f":"SUMPRODUCT($O565:AX565,N(1-$O594:AX594),N(OFFSET($O623:AX623,0,MAX(COLUMN($O623:AX623))-COLUMN($O623:AX623),1,1)))+AX594*AX565","v":0},{"$f":"SUMPRODUCT($O565:AY565,N(1-$O594:AY594),N(OFFSET($O623:AY623,0,MAX(COLUMN($O623:AY623))-COLUMN($O623:AY623),1,1)))+AY594*AY565","v":0}]
[{"$f":"+RevReq_BaseCase!A653","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,21269503.89317577,22057669,null,null,{"$f":"SUMPRODUCT($O566:O566,N(1-$O595:O595),N(OFFSET($O624:O624,0,MAX(COLUMN($O624:O624))-COLUMN($O624:O624),1,1)))+O595*O566","v":0},{"$f":"SUMPRODUCT($O566:P566,N(1-$O595:P595),N(OFFSET($O624:P624,0,MAX(COLUMN($O624:P624))-COLUMN($O624:P624),1,1)))+P595*P566","v":0},{"$f":"SUMPRODUCT($O566:Q566,N(1-$O595:Q595),N(OFFSET($O624:Q624,0,MAX(COLUMN($O624:Q624))-COLUMN($O624:Q624),1,1)))+Q595*Q566","v":22057669},{"$f":"SUMPRODUCT($O566:R566,N(1-$O595:R595),N(OFFSET($O624:R624,0,MAX(COLUMN($O624:R624))-COLUMN($O624:R624),1,1)))+R595*R566","v":0},{"$f":"SUMPRODUCT($O566:S566,N(1-$O595:S595),N(OFFSET($O624:S624,0,MAX(COLUMN($O624:S624))-COLUMN($O624:S624),1,1)))+S595*S566","v":0},{"$f":"SUMPRODUCT($O566:T566,N(1-$O595:T595),N(OFFSET($O624:T624,0,MAX(COLUMN($O624:T624))-COLUMN($O624:T624),1,1)))+T595*T566","v":0},{"$f":"SUMPRODUCT($O566:U566,N(1-$O595:U595),N(OFFSET($O624:U624,0,MAX(COLUMN($O624:U624))-COLUMN($O624:U624),1,1)))+U595*U566","v":0},{"$f":"SUMPRODUCT($O566:V566,N(1-$O595:V595),N(OFFSET($O624:V624,0,MAX(COLUMN($O624:V624))-COLUMN($O624:V624),1,1)))+V595*V566","v":0},{"$f":"SUMPRODUCT($O566:W566,N(1-$O595:W595),N(OFFSET($O624:W624,0,MAX(COLUMN($O624:W624))-COLUMN($O624:W624),1,1)))+W595*W566","v":0},{"$f":"SUMPRODUCT($O566:X566,N(1-$O595:X595),N(OFFSET($O624:X624,0,MAX(COLUMN($O624:X624))-COLUMN($O624:X624),1,1)))+X595*X566","v":0},{"$f":"SUMPRODUCT($O566:Y566,N(1-$O595:Y595),N(OFFSET($O624:Y624,0,MAX(COLUMN($O624:Y624))-COLUMN($O624:Y624),1,1)))+Y595*Y566","v":0},{"$f":"SUMPRODUCT($O566:Z566,N(1-$O595:Z595),N(OFFSET($O624:Z624,0,MAX(COLUMN($O624:Z624))-COLUMN($O624:Z624),1,1)))+Z595*Z566","v":0},{"$f":"SUMPRODUCT($O566:AA566,N(1-$O595:AA595),N(OFFSET($O624:AA624,0,MAX(COLUMN($O624:AA624))-COLUMN($O624:AA624),1,1)))+AA595*AA566","v":0},{"$f":"SUMPRODUCT($O566:AB566,N(1-$O595:AB595),N(OFFSET($O624:AB624,0,MAX(COLUMN($O624:AB624))-COLUMN($O624:AB624),1,1)))+AB595*AB566","v":0},{"$f":"SUMPRODUCT($O566:AC566,N(1-$O595:AC595),N(OFFSET($O624:AC624,0,MAX(COLUMN($O624:AC624))-COLUMN($O624:AC624),1,1)))+AC595*AC566","v":0},{"$f":"SUMPRODUCT($O566:AD566,N(1-$O595:AD595),N(OFFSET($O624:AD624,0,MAX(COLUMN($O624:AD624))-COLUMN($O624:AD624),1,1)))+AD595*AD566","v":0},{"$f":"SUMPRODUCT($O566:AE566,N(1-$O595:AE595),N(OFFSET($O624:AE624,0,MAX(COLUMN($O624:AE624))-COLUMN($O624:AE624),1,1)))+AE595*AE566","v":0},{"$f":"SUMPRODUCT($O566:AF566,N(1-$O595:AF595),N(OFFSET($O624:AF624,0,MAX(COLUMN($O624:AF624))-COLUMN($O624:AF624),1,1)))+AF595*AF566","v":0},{"$f":"SUMPRODUCT($O566:AG566,N(1-$O595:AG595),N(OFFSET($O624:AG624,0,MAX(COLUMN($O624:AG624))-COLUMN($O624:AG624),1,1)))+AG595*AG566","v":0},{"$f":"SUMPRODUCT($O566:AH566,N(1-$O595:AH595),N(OFFSET($O624:AH624,0,MAX(COLUMN($O624:AH624))-COLUMN($O624:AH624),1,1)))+AH595*AH566","v":0},{"$f":"SUMPRODUCT($O566:AI566,N(1-$O595:AI595),N(OFFSET($O624:AI624,0,MAX(COLUMN($O624:AI624))-COLUMN($O624:AI624),1,1)))+AI595*AI566","v":0},{"$f":"SUMPRODUCT($O566:AJ566,N(1-$O595:AJ595),N(OFFSET($O624:AJ624,0,MAX(COLUMN($O624:AJ624))-COLUMN($O624:AJ624),1,1)))+AJ595*AJ566","v":0},{"$f":"SUMPRODUCT($O566:AK566,N(1-$O595:AK595),N(OFFSET($O624:AK624,0,MAX(COLUMN($O624:AK624))-COLUMN($O624:AK624),1,1)))+AK595*AK566","v":0},{"$f":"SUMPRODUCT($O566:AL566,N(1-$O595:AL595),N(OFFSET($O624:AL624,0,MAX(COLUMN($O624:AL624))-COLUMN($O624:AL624),1,1)))+AL595*AL566","v":0},{"$f":"SUMPRODUCT($O566:AM566,N(1-$O595:AM595),N(OFFSET($O624:AM624,0,MAX(COLUMN($O624:AM624))-COLUMN($O624:AM624),1,1)))+AM595*AM566","v":0},{"$f":"SUMPRODUCT($O566:AN566,N(1-$O595:AN595),N(OFFSET($O624:AN624,0,MAX(COLUMN($O624:AN624))-COLUMN($O624:AN624),1,1)))+AN595*AN566","v":0},{"$f":"SUMPRODUCT($O566:AO566,N(1-$O595:AO595),N(OFFSET($O624:AO624,0,MAX(COLUMN($O624:AO624))-COLUMN($O624:AO624),1,1)))+AO595*AO566","v":0},{"$f":"SUMPRODUCT($O566:AP566,N(1-$O595:AP595),N(OFFSET($O624:AP624,0,MAX(COLUMN($O624:AP624))-COLUMN($O624:AP624),1,1)))+AP595*AP566","v":0},{"$f":"SUMPRODUCT($O566:AQ566,N(1-$O595:AQ595),N(OFFSET($O624:AQ624,0,MAX(COLUMN($O624:AQ624))-COLUMN($O624:AQ624),1,1)))+AQ595*AQ566","v":0},{"$f":"SUMPRODUCT($O566:AR566,N(1-$O595:AR595),N(OFFSET($O624:AR624,0,MAX(COLUMN($O624:AR624))-COLUMN($O624:AR624),1,1)))+AR595*AR566","v":0},{"$f":"SUMPRODUCT($O566:AS566,N(1-$O595:AS595),N(OFFSET($O624:AS624,0,MAX(COLUMN($O624:AS624))-COLUMN($O624:AS624),1,1)))+AS595*AS566","v":0},{"$f":"SUMPRODUCT($O566:AT566,N(1-$O595:AT595),N(OFFSET($O624:AT624,0,MAX(COLUMN($O624:AT624))-COLUMN($O624:AT624),1,1)))+AT595*AT566","v":0},{"$f":"SUMPRODUCT($O566:AU566,N(1-$O595:AU595),N(OFFSET($O624:AU624,0,MAX(COLUMN($O624:AU624))-COLUMN($O624:AU624),1,1)))+AU595*AU566","v":0},{"$f":"SUMPRODUCT($O566:AV566,N(1-$O595:AV595),N(OFFSET($O624:AV624,0,MAX(COLUMN($O624:AV624))-COLUMN($O624:AV624),1,1)))+AV595*AV566","v":0},{"$f":"SUMPRODUCT($O566:AW566,N(1-$O595:AW595),N(OFFSET($O624:AW624,0,MAX(COLUMN($O624:AW624))-COLUMN($O624:AW624),1,1)))+AW595*AW566","v":0},{"$f":"SUMPRODUCT($O566:AX566,N(1-$O595:AX595),N(OFFSET($O624:AX624,0,MAX(COLUMN($O624:AX624))-COLUMN($O624:AX624),1,1)))+AX595*AX566","v":0},{"$f":"SUMPRODUCT($O566:AY566,N(1-$O595:AY595),N(OFFSET($O624:AY624,0,MAX(COLUMN($O624:AY624))-COLUMN($O624:AY624),1,1)))+AY595*AY566","v":0}]
[{"$f":"+RevReq_BaseCase!A654","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O567:O567,N(1-$O596:O596),N(OFFSET($O625:O625,0,MAX(COLUMN($O625:O625))-COLUMN($O625:O625),1,1)))+O596*O567","v":0},{"$f":"SUMPRODUCT($O567:P567,N(1-$O596:P596),N(OFFSET($O625:P625,0,MAX(COLUMN($O625:P625))-COLUMN($O625:P625),1,1)))+P596*P567","v":0},{"$f":"SUMPRODUCT($O567:Q567,N(1-$O596:Q596),N(OFFSET($O625:Q625,0,MAX(COLUMN($O625:Q625))-COLUMN($O625:Q625),1,1)))+Q596*Q567","v":0},{"$f":"SUMPRODUCT($O567:R567,N(1-$O596:R596),N(OFFSET($O625:R625,0,MAX(COLUMN($O625:R625))-COLUMN($O625:R625),1,1)))+R596*R567","v":0},{"$f":"SUMPRODUCT($O567:S567,N(1-$O596:S596),N(OFFSET($O625:S625,0,MAX(COLUMN($O625:S625))-COLUMN($O625:S625),1,1)))+S596*S567","v":0},{"$f":"SUMPRODUCT($O567:T567,N(1-$O596:T596),N(OFFSET($O625:T625,0,MAX(COLUMN($O625:T625))-COLUMN($O625:T625),1,1)))+T596*T567","v":0},{"$f":"SUMPRODUCT($O567:U567,N(1-$O596:U596),N(OFFSET($O625:U625,0,MAX(COLUMN($O625:U625))-COLUMN($O625:U625),1,1)))+U596*U567","v":0},{"$f":"SUMPRODUCT($O567:V567,N(1-$O596:V596),N(OFFSET($O625:V625,0,MAX(COLUMN($O625:V625))-COLUMN($O625:V625),1,1)))+V596*V567","v":0},{"$f":"SUMPRODUCT($O567:W567,N(1-$O596:W596),N(OFFSET($O625:W625,0,MAX(COLUMN($O625:W625))-COLUMN($O625:W625),1,1)))+W596*W567","v":0},{"$f":"SUMPRODUCT($O567:X567,N(1-$O596:X596),N(OFFSET($O625:X625,0,MAX(COLUMN($O625:X625))-COLUMN($O625:X625),1,1)))+X596*X567","v":0},{"$f":"SUMPRODUCT($O567:Y567,N(1-$O596:Y596),N(OFFSET($O625:Y625,0,MAX(COLUMN($O625:Y625))-COLUMN($O625:Y625),1,1)))+Y596*Y567","v":0},{"$f":"SUMPRODUCT($O567:Z567,N(1-$O596:Z596),N(OFFSET($O625:Z625,0,MAX(COLUMN($O625:Z625))-COLUMN($O625:Z625),1,1)))+Z596*Z567","v":0},{"$f":"SUMPRODUCT($O567:AA567,N(1-$O596:AA596),N(OFFSET($O625:AA625,0,MAX(COLUMN($O625:AA625))-COLUMN($O625:AA625),1,1)))+AA596*AA567","v":0},{"$f":"SUMPRODUCT($O567:AB567,N(1-$O596:AB596),N(OFFSET($O625:AB625,0,MAX(COLUMN($O625:AB625))-COLUMN($O625:AB625),1,1)))+AB596*AB567","v":0},{"$f":"SUMPRODUCT($O567:AC567,N(1-$O596:AC596),N(OFFSET($O625:AC625,0,MAX(COLUMN($O625:AC625))-COLUMN($O625:AC625),1,1)))+AC596*AC567","v":0},{"$f":"SUMPRODUCT($O567:AD567,N(1-$O596:AD596),N(OFFSET($O625:AD625,0,MAX(COLUMN($O625:AD625))-COLUMN($O625:AD625),1,1)))+AD596*AD567","v":0},{"$f":"SUMPRODUCT($O567:AE567,N(1-$O596:AE596),N(OFFSET($O625:AE625,0,MAX(COLUMN($O625:AE625))-COLUMN($O625:AE625),1,1)))+AE596*AE567","v":0},{"$f":"SUMPRODUCT($O567:AF567,N(1-$O596:AF596),N(OFFSET($O625:AF625,0,MAX(COLUMN($O625:AF625))-COLUMN($O625:AF625),1,1)))+AF596*AF567","v":0},{"$f":"SUMPRODUCT($O567:AG567,N(1-$O596:AG596),N(OFFSET($O625:AG625,0,MAX(COLUMN($O625:AG625))-COLUMN($O625:AG625),1,1)))+AG596*AG567","v":0},{"$f":"SUMPRODUCT($O567:AH567,N(1-$O596:AH596),N(OFFSET($O625:AH625,0,MAX(COLUMN($O625:AH625))-COLUMN($O625:AH625),1,1)))+AH596*AH567","v":0},{"$f":"SUMPRODUCT($O567:AI567,N(1-$O596:AI596),N(OFFSET($O625:AI625,0,MAX(COLUMN($O625:AI625))-COLUMN($O625:AI625),1,1)))+AI596*AI567","v":0},{"$f":"SUMPRODUCT($O567:AJ567,N(1-$O596:AJ596),N(OFFSET($O625:AJ625,0,MAX(COLUMN($O625:AJ625))-COLUMN($O625:AJ625),1,1)))+AJ596*AJ567","v":0},{"$f":"SUMPRODUCT($O567:AK567,N(1-$O596:AK596),N(OFFSET($O625:AK625,0,MAX(COLUMN($O625:AK625))-COLUMN($O625:AK625),1,1)))+AK596*AK567","v":0},{"$f":"SUMPRODUCT($O567:AL567,N(1-$O596:AL596),N(OFFSET($O625:AL625,0,MAX(COLUMN($O625:AL625))-COLUMN($O625:AL625),1,1)))+AL596*AL567","v":0},{"$f":"SUMPRODUCT($O567:AM567,N(1-$O596:AM596),N(OFFSET($O625:AM625,0,MAX(COLUMN($O625:AM625))-COLUMN($O625:AM625),1,1)))+AM596*AM567","v":0},{"$f":"SUMPRODUCT($O567:AN567,N(1-$O596:AN596),N(OFFSET($O625:AN625,0,MAX(COLUMN($O625:AN625))-COLUMN($O625:AN625),1,1)))+AN596*AN567","v":0},{"$f":"SUMPRODUCT($O567:AO567,N(1-$O596:AO596),N(OFFSET($O625:AO625,0,MAX(COLUMN($O625:AO625))-COLUMN($O625:AO625),1,1)))+AO596*AO567","v":0},{"$f":"SUMPRODUCT($O567:AP567,N(1-$O596:AP596),N(OFFSET($O625:AP625,0,MAX(COLUMN($O625:AP625))-COLUMN($O625:AP625),1,1)))+AP596*AP567","v":0},{"$f":"SUMPRODUCT($O567:AQ567,N(1-$O596:AQ596),N(OFFSET($O625:AQ625,0,MAX(COLUMN($O625:AQ625))-COLUMN($O625:AQ625),1,1)))+AQ596*AQ567","v":0},{"$f":"SUMPRODUCT($O567:AR567,N(1-$O596:AR596),N(OFFSET($O625:AR625,0,MAX(COLUMN($O625:AR625))-COLUMN($O625:AR625),1,1)))+AR596*AR567","v":0},{"$f":"SUMPRODUCT($O567:AS567,N(1-$O596:AS596),N(OFFSET($O625:AS625,0,MAX(COLUMN($O625:AS625))-COLUMN($O625:AS625),1,1)))+AS596*AS567","v":0},{"$f":"SUMPRODUCT($O567:AT567,N(1-$O596:AT596),N(OFFSET($O625:AT625,0,MAX(COLUMN($O625:AT625))-COLUMN($O625:AT625),1,1)))+AT596*AT567","v":0},{"$f":"SUMPRODUCT($O567:AU567,N(1-$O596:AU596),N(OFFSET($O625:AU625,0,MAX(COLUMN($O625:AU625))-COLUMN($O625:AU625),1,1)))+AU596*AU567","v":0},{"$f":"SUMPRODUCT($O567:AV567,N(1-$O596:AV596),N(OFFSET($O625:AV625,0,MAX(COLUMN($O625:AV625))-COLUMN($O625:AV625),1,1)))+AV596*AV567","v":0},{"$f":"SUMPRODUCT($O567:AW567,N(1-$O596:AW596),N(OFFSET($O625:AW625,0,MAX(COLUMN($O625:AW625))-COLUMN($O625:AW625),1,1)))+AW596*AW567","v":0},{"$f":"SUMPRODUCT($O567:AX567,N(1-$O596:AX596),N(OFFSET($O625:AX625,0,MAX(COLUMN($O625:AX625))-COLUMN($O625:AX625),1,1)))+AX596*AX567","v":0},{"$f":"SUMPRODUCT($O567:AY567,N(1-$O596:AY596),N(OFFSET($O625:AY625,0,MAX(COLUMN($O625:AY625))-COLUMN($O625:AY625),1,1)))+AY596*AY567","v":0}]
[{"$f":"+RevReq_BaseCase!A655","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O568:O568,N(1-$O597:O597),N(OFFSET($O626:O626,0,MAX(COLUMN($O626:O626))-COLUMN($O626:O626),1,1)))+O597*O568","v":0},{"$f":"SUMPRODUCT($O568:P568,N(1-$O597:P597),N(OFFSET($O626:P626,0,MAX(COLUMN($O626:P626))-COLUMN($O626:P626),1,1)))+P597*P568","v":0},{"$f":"SUMPRODUCT($O568:Q568,N(1-$O597:Q597),N(OFFSET($O626:Q626,0,MAX(COLUMN($O626:Q626))-COLUMN($O626:Q626),1,1)))+Q597*Q568","v":0},{"$f":"SUMPRODUCT($O568:R568,N(1-$O597:R597),N(OFFSET($O626:R626,0,MAX(COLUMN($O626:R626))-COLUMN($O626:R626),1,1)))+R597*R568","v":0},{"$f":"SUMPRODUCT($O568:S568,N(1-$O597:S597),N(OFFSET($O626:S626,0,MAX(COLUMN($O626:S626))-COLUMN($O626:S626),1,1)))+S597*S568","v":0},{"$f":"SUMPRODUCT($O568:T568,N(1-$O597:T597),N(OFFSET($O626:T626,0,MAX(COLUMN($O626:T626))-COLUMN($O626:T626),1,1)))+T597*T568","v":0},{"$f":"SUMPRODUCT($O568:U568,N(1-$O597:U597),N(OFFSET($O626:U626,0,MAX(COLUMN($O626:U626))-COLUMN($O626:U626),1,1)))+U597*U568","v":0},{"$f":"SUMPRODUCT($O568:V568,N(1-$O597:V597),N(OFFSET($O626:V626,0,MAX(COLUMN($O626:V626))-COLUMN($O626:V626),1,1)))+V597*V568","v":0},{"$f":"SUMPRODUCT($O568:W568,N(1-$O597:W597),N(OFFSET($O626:W626,0,MAX(COLUMN($O626:W626))-COLUMN($O626:W626),1,1)))+W597*W568","v":0},{"$f":"SUMPRODUCT($O568:X568,N(1-$O597:X597),N(OFFSET($O626:X626,0,MAX(COLUMN($O626:X626))-COLUMN($O626:X626),1,1)))+X597*X568","v":0},{"$f":"SUMPRODUCT($O568:Y568,N(1-$O597:Y597),N(OFFSET($O626:Y626,0,MAX(COLUMN($O626:Y626))-COLUMN($O626:Y626),1,1)))+Y597*Y568","v":0},{"$f":"SUMPRODUCT($O568:Z568,N(1-$O597:Z597),N(OFFSET($O626:Z626,0,MAX(COLUMN($O626:Z626))-COLUMN($O626:Z626),1,1)))+Z597*Z568","v":0},{"$f":"SUMPRODUCT($O568:AA568,N(1-$O597:AA597),N(OFFSET($O626:AA626,0,MAX(COLUMN($O626:AA626))-COLUMN($O626:AA626),1,1)))+AA597*AA568","v":0},{"$f":"SUMPRODUCT($O568:AB568,N(1-$O597:AB597),N(OFFSET($O626:AB626,0,MAX(COLUMN($O626:AB626))-COLUMN($O626:AB626),1,1)))+AB597*AB568","v":0},{"$f":"SUMPRODUCT($O568:AC568,N(1-$O597:AC597),N(OFFSET($O626:AC626,0,MAX(COLUMN($O626:AC626))-COLUMN($O626:AC626),1,1)))+AC597*AC568","v":0},{"$f":"SUMPRODUCT($O568:AD568,N(1-$O597:AD597),N(OFFSET($O626:AD626,0,MAX(COLUMN($O626:AD626))-COLUMN($O626:AD626),1,1)))+AD597*AD568","v":0},{"$f":"SUMPRODUCT($O568:AE568,N(1-$O597:AE597),N(OFFSET($O626:AE626,0,MAX(COLUMN($O626:AE626))-COLUMN($O626:AE626),1,1)))+AE597*AE568","v":0},{"$f":"SUMPRODUCT($O568:AF568,N(1-$O597:AF597),N(OFFSET($O626:AF626,0,MAX(COLUMN($O626:AF626))-COLUMN($O626:AF626),1,1)))+AF597*AF568","v":0},{"$f":"SUMPRODUCT($O568:AG568,N(1-$O597:AG597),N(OFFSET($O626:AG626,0,MAX(COLUMN($O626:AG626))-COLUMN($O626:AG626),1,1)))+AG597*AG568","v":0},{"$f":"SUMPRODUCT($O568:AH568,N(1-$O597:AH597),N(OFFSET($O626:AH626,0,MAX(COLUMN($O626:AH626))-COLUMN($O626:AH626),1,1)))+AH597*AH568","v":0},{"$f":"SUMPRODUCT($O568:AI568,N(1-$O597:AI597),N(OFFSET($O626:AI626,0,MAX(COLUMN($O626:AI626))-COLUMN($O626:AI626),1,1)))+AI597*AI568","v":0},{"$f":"SUMPRODUCT($O568:AJ568,N(1-$O597:AJ597),N(OFFSET($O626:AJ626,0,MAX(COLUMN($O626:AJ626))-COLUMN($O626:AJ626),1,1)))+AJ597*AJ568","v":0},{"$f":"SUMPRODUCT($O568:AK568,N(1-$O597:AK597),N(OFFSET($O626:AK626,0,MAX(COLUMN($O626:AK626))-COLUMN($O626:AK626),1,1)))+AK597*AK568","v":0},{"$f":"SUMPRODUCT($O568:AL568,N(1-$O597:AL597),N(OFFSET($O626:AL626,0,MAX(COLUMN($O626:AL626))-COLUMN($O626:AL626),1,1)))+AL597*AL568","v":0},{"$f":"SUMPRODUCT($O568:AM568,N(1-$O597:AM597),N(OFFSET($O626:AM626,0,MAX(COLUMN($O626:AM626))-COLUMN($O626:AM626),1,1)))+AM597*AM568","v":0},{"$f":"SUMPRODUCT($O568:AN568,N(1-$O597:AN597),N(OFFSET($O626:AN626,0,MAX(COLUMN($O626:AN626))-COLUMN($O626:AN626),1,1)))+AN597*AN568","v":0},{"$f":"SUMPRODUCT($O568:AO568,N(1-$O597:AO597),N(OFFSET($O626:AO626,0,MAX(COLUMN($O626:AO626))-COLUMN($O626:AO626),1,1)))+AO597*AO568","v":0},{"$f":"SUMPRODUCT($O568:AP568,N(1-$O597:AP597),N(OFFSET($O626:AP626,0,MAX(COLUMN($O626:AP626))-COLUMN($O626:AP626),1,1)))+AP597*AP568","v":0},{"$f":"SUMPRODUCT($O568:AQ568,N(1-$O597:AQ597),N(OFFSET($O626:AQ626,0,MAX(COLUMN($O626:AQ626))-COLUMN($O626:AQ626),1,1)))+AQ597*AQ568","v":0},{"$f":"SUMPRODUCT($O568:AR568,N(1-$O597:AR597),N(OFFSET($O626:AR626,0,MAX(COLUMN($O626:AR626))-COLUMN($O626:AR626),1,1)))+AR597*AR568","v":0},{"$f":"SUMPRODUCT($O568:AS568,N(1-$O597:AS597),N(OFFSET($O626:AS626,0,MAX(COLUMN($O626:AS626))-COLUMN($O626:AS626),1,1)))+AS597*AS568","v":0},{"$f":"SUMPRODUCT($O568:AT568,N(1-$O597:AT597),N(OFFSET($O626:AT626,0,MAX(COLUMN($O626:AT626))-COLUMN($O626:AT626),1,1)))+AT597*AT568","v":0},{"$f":"SUMPRODUCT($O568:AU568,N(1-$O597:AU597),N(OFFSET($O626:AU626,0,MAX(COLUMN($O626:AU626))-COLUMN($O626:AU626),1,1)))+AU597*AU568","v":0},{"$f":"SUMPRODUCT($O568:AV568,N(1-$O597:AV597),N(OFFSET($O626:AV626,0,MAX(COLUMN($O626:AV626))-COLUMN($O626:AV626),1,1)))+AV597*AV568","v":0},{"$f":"SUMPRODUCT($O568:AW568,N(1-$O597:AW597),N(OFFSET($O626:AW626,0,MAX(COLUMN($O626:AW626))-COLUMN($O626:AW626),1,1)))+AW597*AW568","v":0},{"$f":"SUMPRODUCT($O568:AX568,N(1-$O597:AX597),N(OFFSET($O626:AX626,0,MAX(COLUMN($O626:AX626))-COLUMN($O626:AX626),1,1)))+AX597*AX568","v":0},{"$f":"SUMPRODUCT($O568:AY568,N(1-$O597:AY597),N(OFFSET($O626:AY626,0,MAX(COLUMN($O626:AY626))-COLUMN($O626:AY626),1,1)))+AY597*AY568","v":0}]
[{"$f":"+RevReq_BaseCase!A656","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O569:O569,N(1-$O598:O598),N(OFFSET($O627:O627,0,MAX(COLUMN($O627:O627))-COLUMN($O627:O627),1,1)))+O598*O569","v":0},{"$f":"SUMPRODUCT($O569:P569,N(1-$O598:P598),N(OFFSET($O627:P627,0,MAX(COLUMN($O627:P627))-COLUMN($O627:P627),1,1)))+P598*P569","v":0},{"$f":"SUMPRODUCT($O569:Q569,N(1-$O598:Q598),N(OFFSET($O627:Q627,0,MAX(COLUMN($O627:Q627))-COLUMN($O627:Q627),1,1)))+Q598*Q569","v":0},{"$f":"SUMPRODUCT($O569:R569,N(1-$O598:R598),N(OFFSET($O627:R627,0,MAX(COLUMN($O627:R627))-COLUMN($O627:R627),1,1)))+R598*R569","v":0},{"$f":"SUMPRODUCT($O569:S569,N(1-$O598:S598),N(OFFSET($O627:S627,0,MAX(COLUMN($O627:S627))-COLUMN($O627:S627),1,1)))+S598*S569","v":0},{"$f":"SUMPRODUCT($O569:T569,N(1-$O598:T598),N(OFFSET($O627:T627,0,MAX(COLUMN($O627:T627))-COLUMN($O627:T627),1,1)))+T598*T569","v":0},{"$f":"SUMPRODUCT($O569:U569,N(1-$O598:U598),N(OFFSET($O627:U627,0,MAX(COLUMN($O627:U627))-COLUMN($O627:U627),1,1)))+U598*U569","v":0},{"$f":"SUMPRODUCT($O569:V569,N(1-$O598:V598),N(OFFSET($O627:V627,0,MAX(COLUMN($O627:V627))-COLUMN($O627:V627),1,1)))+V598*V569","v":0},{"$f":"SUMPRODUCT($O569:W569,N(1-$O598:W598),N(OFFSET($O627:W627,0,MAX(COLUMN($O627:W627))-COLUMN($O627:W627),1,1)))+W598*W569","v":0},{"$f":"SUMPRODUCT($O569:X569,N(1-$O598:X598),N(OFFSET($O627:X627,0,MAX(COLUMN($O627:X627))-COLUMN($O627:X627),1,1)))+X598*X569","v":0},{"$f":"SUMPRODUCT($O569:Y569,N(1-$O598:Y598),N(OFFSET($O627:Y627,0,MAX(COLUMN($O627:Y627))-COLUMN($O627:Y627),1,1)))+Y598*Y569","v":0},{"$f":"SUMPRODUCT($O569:Z569,N(1-$O598:Z598),N(OFFSET($O627:Z627,0,MAX(COLUMN($O627:Z627))-COLUMN($O627:Z627),1,1)))+Z598*Z569","v":0},{"$f":"SUMPRODUCT($O569:AA569,N(1-$O598:AA598),N(OFFSET($O627:AA627,0,MAX(COLUMN($O627:AA627))-COLUMN($O627:AA627),1,1)))+AA598*AA569","v":0},{"$f":"SUMPRODUCT($O569:AB569,N(1-$O598:AB598),N(OFFSET($O627:AB627,0,MAX(COLUMN($O627:AB627))-COLUMN($O627:AB627),1,1)))+AB598*AB569","v":0},{"$f":"SUMPRODUCT($O569:AC569,N(1-$O598:AC598),N(OFFSET($O627:AC627,0,MAX(COLUMN($O627:AC627))-COLUMN($O627:AC627),1,1)))+AC598*AC569","v":0},{"$f":"SUMPRODUCT($O569:AD569,N(1-$O598:AD598),N(OFFSET($O627:AD627,0,MAX(COLUMN($O627:AD627))-COLUMN($O627:AD627),1,1)))+AD598*AD569","v":0},{"$f":"SUMPRODUCT($O569:AE569,N(1-$O598:AE598),N(OFFSET($O627:AE627,0,MAX(COLUMN($O627:AE627))-COLUMN($O627:AE627),1,1)))+AE598*AE569","v":0},{"$f":"SUMPRODUCT($O569:AF569,N(1-$O598:AF598),N(OFFSET($O627:AF627,0,MAX(COLUMN($O627:AF627))-COLUMN($O627:AF627),1,1)))+AF598*AF569","v":0},{"$f":"SUMPRODUCT($O569:AG569,N(1-$O598:AG598),N(OFFSET($O627:AG627,0,MAX(COLUMN($O627:AG627))-COLUMN($O627:AG627),1,1)))+AG598*AG569","v":0},{"$f":"SUMPRODUCT($O569:AH569,N(1-$O598:AH598),N(OFFSET($O627:AH627,0,MAX(COLUMN($O627:AH627))-COLUMN($O627:AH627),1,1)))+AH598*AH569","v":0},{"$f":"SUMPRODUCT($O569:AI569,N(1-$O598:AI598),N(OFFSET($O627:AI627,0,MAX(COLUMN($O627:AI627))-COLUMN($O627:AI627),1,1)))+AI598*AI569","v":0},{"$f":"SUMPRODUCT($O569:AJ569,N(1-$O598:AJ598),N(OFFSET($O627:AJ627,0,MAX(COLUMN($O627:AJ627))-COLUMN($O627:AJ627),1,1)))+AJ598*AJ569","v":0},{"$f":"SUMPRODUCT($O569:AK569,N(1-$O598:AK598),N(OFFSET($O627:AK627,0,MAX(COLUMN($O627:AK627))-COLUMN($O627:AK627),1,1)))+AK598*AK569","v":0},{"$f":"SUMPRODUCT($O569:AL569,N(1-$O598:AL598),N(OFFSET($O627:AL627,0,MAX(COLUMN($O627:AL627))-COLUMN($O627:AL627),1,1)))+AL598*AL569","v":0},{"$f":"SUMPRODUCT($O569:AM569,N(1-$O598:AM598),N(OFFSET($O627:AM627,0,MAX(COLUMN($O627:AM627))-COLUMN($O627:AM627),1,1)))+AM598*AM569","v":0},{"$f":"SUMPRODUCT($O569:AN569,N(1-$O598:AN598),N(OFFSET($O627:AN627,0,MAX(COLUMN($O627:AN627))-COLUMN($O627:AN627),1,1)))+AN598*AN569","v":0},{"$f":"SUMPRODUCT($O569:AO569,N(1-$O598:AO598),N(OFFSET($O627:AO627,0,MAX(COLUMN($O627:AO627))-COLUMN($O627:AO627),1,1)))+AO598*AO569","v":0},{"$f":"SUMPRODUCT($O569:AP569,N(1-$O598:AP598),N(OFFSET($O627:AP627,0,MAX(COLUMN($O627:AP627))-COLUMN($O627:AP627),1,1)))+AP598*AP569","v":0},{"$f":"SUMPRODUCT($O569:AQ569,N(1-$O598:AQ598),N(OFFSET($O627:AQ627,0,MAX(COLUMN($O627:AQ627))-COLUMN($O627:AQ627),1,1)))+AQ598*AQ569","v":0},{"$f":"SUMPRODUCT($O569:AR569,N(1-$O598:AR598),N(OFFSET($O627:AR627,0,MAX(COLUMN($O627:AR627))-COLUMN($O627:AR627),1,1)))+AR598*AR569","v":0},{"$f":"SUMPRODUCT($O569:AS569,N(1-$O598:AS598),N(OFFSET($O627:AS627,0,MAX(COLUMN($O627:AS627))-COLUMN($O627:AS627),1,1)))+AS598*AS569","v":0},{"$f":"SUMPRODUCT($O569:AT569,N(1-$O598:AT598),N(OFFSET($O627:AT627,0,MAX(COLUMN($O627:AT627))-COLUMN($O627:AT627),1,1)))+AT598*AT569","v":0},{"$f":"SUMPRODUCT($O569:AU569,N(1-$O598:AU598),N(OFFSET($O627:AU627,0,MAX(COLUMN($O627:AU627))-COLUMN($O627:AU627),1,1)))+AU598*AU569","v":0},{"$f":"SUMPRODUCT($O569:AV569,N(1-$O598:AV598),N(OFFSET($O627:AV627,0,MAX(COLUMN($O627:AV627))-COLUMN($O627:AV627),1,1)))+AV598*AV569","v":0},{"$f":"SUMPRODUCT($O569:AW569,N(1-$O598:AW598),N(OFFSET($O627:AW627,0,MAX(COLUMN($O627:AW627))-COLUMN($O627:AW627),1,1)))+AW598*AW569","v":0},{"$f":"SUMPRODUCT($O569:AX569,N(1-$O598:AX598),N(OFFSET($O627:AX627,0,MAX(COLUMN($O627:AX627))-COLUMN($O627:AX627),1,1)))+AX598*AX569","v":0},{"$f":"SUMPRODUCT($O569:AY569,N(1-$O598:AY598),N(OFFSET($O627:AY627,0,MAX(COLUMN($O627:AY627))-COLUMN($O627:AY627),1,1)))+AY598*AY569","v":0}]
[{"$f":"+RevReq_BaseCase!A657","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O570:O570,N(1-$O599:O599),N(OFFSET($O628:O628,0,MAX(COLUMN($O628:O628))-COLUMN($O628:O628),1,1)))+O599*O570","v":0},{"$f":"SUMPRODUCT($O570:P570,N(1-$O599:P599),N(OFFSET($O628:P628,0,MAX(COLUMN($O628:P628))-COLUMN($O628:P628),1,1)))+P599*P570","v":0},{"$f":"SUMPRODUCT($O570:Q570,N(1-$O599:Q599),N(OFFSET($O628:Q628,0,MAX(COLUMN($O628:Q628))-COLUMN($O628:Q628),1,1)))+Q599*Q570","v":0},{"$f":"SUMPRODUCT($O570:R570,N(1-$O599:R599),N(OFFSET($O628:R628,0,MAX(COLUMN($O628:R628))-COLUMN($O628:R628),1,1)))+R599*R570","v":0},{"$f":"SUMPRODUCT($O570:S570,N(1-$O599:S599),N(OFFSET($O628:S628,0,MAX(COLUMN($O628:S628))-COLUMN($O628:S628),1,1)))+S599*S570","v":0},{"$f":"SUMPRODUCT($O570:T570,N(1-$O599:T599),N(OFFSET($O628:T628,0,MAX(COLUMN($O628:T628))-COLUMN($O628:T628),1,1)))+T599*T570","v":0},{"$f":"SUMPRODUCT($O570:U570,N(1-$O599:U599),N(OFFSET($O628:U628,0,MAX(COLUMN($O628:U628))-COLUMN($O628:U628),1,1)))+U599*U570","v":0},{"$f":"SUMPRODUCT($O570:V570,N(1-$O599:V599),N(OFFSET($O628:V628,0,MAX(COLUMN($O628:V628))-COLUMN($O628:V628),1,1)))+V599*V570","v":0},{"$f":"SUMPRODUCT($O570:W570,N(1-$O599:W599),N(OFFSET($O628:W628,0,MAX(COLUMN($O628:W628))-COLUMN($O628:W628),1,1)))+W599*W570","v":0},{"$f":"SUMPRODUCT($O570:X570,N(1-$O599:X599),N(OFFSET($O628:X628,0,MAX(COLUMN($O628:X628))-COLUMN($O628:X628),1,1)))+X599*X570","v":0},{"$f":"SUMPRODUCT($O570:Y570,N(1-$O599:Y599),N(OFFSET($O628:Y628,0,MAX(COLUMN($O628:Y628))-COLUMN($O628:Y628),1,1)))+Y599*Y570","v":0},{"$f":"SUMPRODUCT($O570:Z570,N(1-$O599:Z599),N(OFFSET($O628:Z628,0,MAX(COLUMN($O628:Z628))-COLUMN($O628:Z628),1,1)))+Z599*Z570","v":0},{"$f":"SUMPRODUCT($O570:AA570,N(1-$O599:AA599),N(OFFSET($O628:AA628,0,MAX(COLUMN($O628:AA628))-COLUMN($O628:AA628),1,1)))+AA599*AA570","v":0},{"$f":"SUMPRODUCT($O570:AB570,N(1-$O599:AB599),N(OFFSET($O628:AB628,0,MAX(COLUMN($O628:AB628))-COLUMN($O628:AB628),1,1)))+AB599*AB570","v":0},{"$f":"SUMPRODUCT($O570:AC570,N(1-$O599:AC599),N(OFFSET($O628:AC628,0,MAX(COLUMN($O628:AC628))-COLUMN($O628:AC628),1,1)))+AC599*AC570","v":0},{"$f":"SUMPRODUCT($O570:AD570,N(1-$O599:AD599),N(OFFSET($O628:AD628,0,MAX(COLUMN($O628:AD628))-COLUMN($O628:AD628),1,1)))+AD599*AD570","v":0},{"$f":"SUMPRODUCT($O570:AE570,N(1-$O599:AE599),N(OFFSET($O628:AE628,0,MAX(COLUMN($O628:AE628))-COLUMN($O628:AE628),1,1)))+AE599*AE570","v":0},{"$f":"SUMPRODUCT($O570:AF570,N(1-$O599:AF599),N(OFFSET($O628:AF628,0,MAX(COLUMN($O628:AF628))-COLUMN($O628:AF628),1,1)))+AF599*AF570","v":0},{"$f":"SUMPRODUCT($O570:AG570,N(1-$O599:AG599),N(OFFSET($O628:AG628,0,MAX(COLUMN($O628:AG628))-COLUMN($O628:AG628),1,1)))+AG599*AG570","v":0},{"$f":"SUMPRODUCT($O570:AH570,N(1-$O599:AH599),N(OFFSET($O628:AH628,0,MAX(COLUMN($O628:AH628))-COLUMN($O628:AH628),1,1)))+AH599*AH570","v":0},{"$f":"SUMPRODUCT($O570:AI570,N(1-$O599:AI599),N(OFFSET($O628:AI628,0,MAX(COLUMN($O628:AI628))-COLUMN($O628:AI628),1,1)))+AI599*AI570","v":0},{"$f":"SUMPRODUCT($O570:AJ570,N(1-$O599:AJ599),N(OFFSET($O628:AJ628,0,MAX(COLUMN($O628:AJ628))-COLUMN($O628:AJ628),1,1)))+AJ599*AJ570","v":0},{"$f":"SUMPRODUCT($O570:AK570,N(1-$O599:AK599),N(OFFSET($O628:AK628,0,MAX(COLUMN($O628:AK628))-COLUMN($O628:AK628),1,1)))+AK599*AK570","v":0},{"$f":"SUMPRODUCT($O570:AL570,N(1-$O599:AL599),N(OFFSET($O628:AL628,0,MAX(COLUMN($O628:AL628))-COLUMN($O628:AL628),1,1)))+AL599*AL570","v":0},{"$f":"SUMPRODUCT($O570:AM570,N(1-$O599:AM599),N(OFFSET($O628:AM628,0,MAX(COLUMN($O628:AM628))-COLUMN($O628:AM628),1,1)))+AM599*AM570","v":0},{"$f":"SUMPRODUCT($O570:AN570,N(1-$O599:AN599),N(OFFSET($O628:AN628,0,MAX(COLUMN($O628:AN628))-COLUMN($O628:AN628),1,1)))+AN599*AN570","v":0},{"$f":"SUMPRODUCT($O570:AO570,N(1-$O599:AO599),N(OFFSET($O628:AO628,0,MAX(COLUMN($O628:AO628))-COLUMN($O628:AO628),1,1)))+AO599*AO570","v":0},{"$f":"SUMPRODUCT($O570:AP570,N(1-$O599:AP599),N(OFFSET($O628:AP628,0,MAX(COLUMN($O628:AP628))-COLUMN($O628:AP628),1,1)))+AP599*AP570","v":0},{"$f":"SUMPRODUCT($O570:AQ570,N(1-$O599:AQ599),N(OFFSET($O628:AQ628,0,MAX(COLUMN($O628:AQ628))-COLUMN($O628:AQ628),1,1)))+AQ599*AQ570","v":0},{"$f":"SUMPRODUCT($O570:AR570,N(1-$O599:AR599),N(OFFSET($O628:AR628,0,MAX(COLUMN($O628:AR628))-COLUMN($O628:AR628),1,1)))+AR599*AR570","v":0},{"$f":"SUMPRODUCT($O570:AS570,N(1-$O599:AS599),N(OFFSET($O628:AS628,0,MAX(COLUMN($O628:AS628))-COLUMN($O628:AS628),1,1)))+AS599*AS570","v":0},{"$f":"SUMPRODUCT($O570:AT570,N(1-$O599:AT599),N(OFFSET($O628:AT628,0,MAX(COLUMN($O628:AT628))-COLUMN($O628:AT628),1,1)))+AT599*AT570","v":0},{"$f":"SUMPRODUCT($O570:AU570,N(1-$O599:AU599),N(OFFSET($O628:AU628,0,MAX(COLUMN($O628:AU628))-COLUMN($O628:AU628),1,1)))+AU599*AU570","v":0},{"$f":"SUMPRODUCT($O570:AV570,N(1-$O599:AV599),N(OFFSET($O628:AV628,0,MAX(COLUMN($O628:AV628))-COLUMN($O628:AV628),1,1)))+AV599*AV570","v":0},{"$f":"SUMPRODUCT($O570:AW570,N(1-$O599:AW599),N(OFFSET($O628:AW628,0,MAX(COLUMN($O628:AW628))-COLUMN($O628:AW628),1,1)))+AW599*AW570","v":0},{"$f":"SUMPRODUCT($O570:AX570,N(1-$O599:AX599),N(OFFSET($O628:AX628,0,MAX(COLUMN($O628:AX628))-COLUMN($O628:AX628),1,1)))+AX599*AX570","v":0},{"$f":"SUMPRODUCT($O570:AY570,N(1-$O599:AY599),N(OFFSET($O628:AY628,0,MAX(COLUMN($O628:AY628))-COLUMN($O628:AY628),1,1)))+AY599*AY570","v":0}]
[{"$f":"+RevReq_BaseCase!A658","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O571:O571,N(1-$O600:O600),N(OFFSET($O629:O629,0,MAX(COLUMN($O629:O629))-COLUMN($O629:O629),1,1)))+O600*O571","v":0},{"$f":"SUMPRODUCT($O571:P571,N(1-$O600:P600),N(OFFSET($O629:P629,0,MAX(COLUMN($O629:P629))-COLUMN($O629:P629),1,1)))+P600*P571","v":0},{"$f":"SUMPRODUCT($O571:Q571,N(1-$O600:Q600),N(OFFSET($O629:Q629,0,MAX(COLUMN($O629:Q629))-COLUMN($O629:Q629),1,1)))+Q600*Q571","v":0},{"$f":"SUMPRODUCT($O571:R571,N(1-$O600:R600),N(OFFSET($O629:R629,0,MAX(COLUMN($O629:R629))-COLUMN($O629:R629),1,1)))+R600*R571","v":0},{"$f":"SUMPRODUCT($O571:S571,N(1-$O600:S600),N(OFFSET($O629:S629,0,MAX(COLUMN($O629:S629))-COLUMN($O629:S629),1,1)))+S600*S571","v":0},{"$f":"SUMPRODUCT($O571:T571,N(1-$O600:T600),N(OFFSET($O629:T629,0,MAX(COLUMN($O629:T629))-COLUMN($O629:T629),1,1)))+T600*T571","v":0},{"$f":"SUMPRODUCT($O571:U571,N(1-$O600:U600),N(OFFSET($O629:U629,0,MAX(COLUMN($O629:U629))-COLUMN($O629:U629),1,1)))+U600*U571","v":0},{"$f":"SUMPRODUCT($O571:V571,N(1-$O600:V600),N(OFFSET($O629:V629,0,MAX(COLUMN($O629:V629))-COLUMN($O629:V629),1,1)))+V600*V571","v":0},{"$f":"SUMPRODUCT($O571:W571,N(1-$O600:W600),N(OFFSET($O629:W629,0,MAX(COLUMN($O629:W629))-COLUMN($O629:W629),1,1)))+W600*W571","v":0},{"$f":"SUMPRODUCT($O571:X571,N(1-$O600:X600),N(OFFSET($O629:X629,0,MAX(COLUMN($O629:X629))-COLUMN($O629:X629),1,1)))+X600*X571","v":0},{"$f":"SUMPRODUCT($O571:Y571,N(1-$O600:Y600),N(OFFSET($O629:Y629,0,MAX(COLUMN($O629:Y629))-COLUMN($O629:Y629),1,1)))+Y600*Y571","v":0},{"$f":"SUMPRODUCT($O571:Z571,N(1-$O600:Z600),N(OFFSET($O629:Z629,0,MAX(COLUMN($O629:Z629))-COLUMN($O629:Z629),1,1)))+Z600*Z571","v":0},{"$f":"SUMPRODUCT($O571:AA571,N(1-$O600:AA600),N(OFFSET($O629:AA629,0,MAX(COLUMN($O629:AA629))-COLUMN($O629:AA629),1,1)))+AA600*AA571","v":0},{"$f":"SUMPRODUCT($O571:AB571,N(1-$O600:AB600),N(OFFSET($O629:AB629,0,MAX(COLUMN($O629:AB629))-COLUMN($O629:AB629),1,1)))+AB600*AB571","v":0},{"$f":"SUMPRODUCT($O571:AC571,N(1-$O600:AC600),N(OFFSET($O629:AC629,0,MAX(COLUMN($O629:AC629))-COLUMN($O629:AC629),1,1)))+AC600*AC571","v":0},{"$f":"SUMPRODUCT($O571:AD571,N(1-$O600:AD600),N(OFFSET($O629:AD629,0,MAX(COLUMN($O629:AD629))-COLUMN($O629:AD629),1,1)))+AD600*AD571","v":0},{"$f":"SUMPRODUCT($O571:AE571,N(1-$O600:AE600),N(OFFSET($O629:AE629,0,MAX(COLUMN($O629:AE629))-COLUMN($O629:AE629),1,1)))+AE600*AE571","v":0},{"$f":"SUMPRODUCT($O571:AF571,N(1-$O600:AF600),N(OFFSET($O629:AF629,0,MAX(COLUMN($O629:AF629))-COLUMN($O629:AF629),1,1)))+AF600*AF571","v":0},{"$f":"SUMPRODUCT($O571:AG571,N(1-$O600:AG600),N(OFFSET($O629:AG629,0,MAX(COLUMN($O629:AG629))-COLUMN($O629:AG629),1,1)))+AG600*AG571","v":0},{"$f":"SUMPRODUCT($O571:AH571,N(1-$O600:AH600),N(OFFSET($O629:AH629,0,MAX(COLUMN($O629:AH629))-COLUMN($O629:AH629),1,1)))+AH600*AH571","v":0},{"$f":"SUMPRODUCT($O571:AI571,N(1-$O600:AI600),N(OFFSET($O629:AI629,0,MAX(COLUMN($O629:AI629))-COLUMN($O629:AI629),1,1)))+AI600*AI571","v":0},{"$f":"SUMPRODUCT($O571:AJ571,N(1-$O600:AJ600),N(OFFSET($O629:AJ629,0,MAX(COLUMN($O629:AJ629))-COLUMN($O629:AJ629),1,1)))+AJ600*AJ571","v":0},{"$f":"SUMPRODUCT($O571:AK571,N(1-$O600:AK600),N(OFFSET($O629:AK629,0,MAX(COLUMN($O629:AK629))-COLUMN($O629:AK629),1,1)))+AK600*AK571","v":0},{"$f":"SUMPRODUCT($O571:AL571,N(1-$O600:AL600),N(OFFSET($O629:AL629,0,MAX(COLUMN($O629:AL629))-COLUMN($O629:AL629),1,1)))+AL600*AL571","v":0},{"$f":"SUMPRODUCT($O571:AM571,N(1-$O600:AM600),N(OFFSET($O629:AM629,0,MAX(COLUMN($O629:AM629))-COLUMN($O629:AM629),1,1)))+AM600*AM571","v":0},{"$f":"SUMPRODUCT($O571:AN571,N(1-$O600:AN600),N(OFFSET($O629:AN629,0,MAX(COLUMN($O629:AN629))-COLUMN($O629:AN629),1,1)))+AN600*AN571","v":0},{"$f":"SUMPRODUCT($O571:AO571,N(1-$O600:AO600),N(OFFSET($O629:AO629,0,MAX(COLUMN($O629:AO629))-COLUMN($O629:AO629),1,1)))+AO600*AO571","v":0},{"$f":"SUMPRODUCT($O571:AP571,N(1-$O600:AP600),N(OFFSET($O629:AP629,0,MAX(COLUMN($O629:AP629))-COLUMN($O629:AP629),1,1)))+AP600*AP571","v":0},{"$f":"SUMPRODUCT($O571:AQ571,N(1-$O600:AQ600),N(OFFSET($O629:AQ629,0,MAX(COLUMN($O629:AQ629))-COLUMN($O629:AQ629),1,1)))+AQ600*AQ571","v":0},{"$f":"SUMPRODUCT($O571:AR571,N(1-$O600:AR600),N(OFFSET($O629:AR629,0,MAX(COLUMN($O629:AR629))-COLUMN($O629:AR629),1,1)))+AR600*AR571","v":0},{"$f":"SUMPRODUCT($O571:AS571,N(1-$O600:AS600),N(OFFSET($O629:AS629,0,MAX(COLUMN($O629:AS629))-COLUMN($O629:AS629),1,1)))+AS600*AS571","v":0},{"$f":"SUMPRODUCT($O571:AT571,N(1-$O600:AT600),N(OFFSET($O629:AT629,0,MAX(COLUMN($O629:AT629))-COLUMN($O629:AT629),1,1)))+AT600*AT571","v":0},{"$f":"SUMPRODUCT($O571:AU571,N(1-$O600:AU600),N(OFFSET($O629:AU629,0,MAX(COLUMN($O629:AU629))-COLUMN($O629:AU629),1,1)))+AU600*AU571","v":0},{"$f":"SUMPRODUCT($O571:AV571,N(1-$O600:AV600),N(OFFSET($O629:AV629,0,MAX(COLUMN($O629:AV629))-COLUMN($O629:AV629),1,1)))+AV600*AV571","v":0},{"$f":"SUMPRODUCT($O571:AW571,N(1-$O600:AW600),N(OFFSET($O629:AW629,0,MAX(COLUMN($O629:AW629))-COLUMN($O629:AW629),1,1)))+AW600*AW571","v":0},{"$f":"SUMPRODUCT($O571:AX571,N(1-$O600:AX600),N(OFFSET($O629:AX629,0,MAX(COLUMN($O629:AX629))-COLUMN($O629:AX629),1,1)))+AX600*AX571","v":0},{"$f":"SUMPRODUCT($O571:AY571,N(1-$O600:AY600),N(OFFSET($O629:AY629,0,MAX(COLUMN($O629:AY629))-COLUMN($O629:AY629),1,1)))+AY600*AY571","v":0}]
[{"$f":"+RevReq_BaseCase!A659","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O572:O572,N(1-$O601:O601),N(OFFSET($O630:O630,0,MAX(COLUMN($O630:O630))-COLUMN($O630:O630),1,1)))+O601*O572","v":0},{"$f":"SUMPRODUCT($O572:P572,N(1-$O601:P601),N(OFFSET($O630:P630,0,MAX(COLUMN($O630:P630))-COLUMN($O630:P630),1,1)))+P601*P572","v":0},{"$f":"SUMPRODUCT($O572:Q572,N(1-$O601:Q601),N(OFFSET($O630:Q630,0,MAX(COLUMN($O630:Q630))-COLUMN($O630:Q630),1,1)))+Q601*Q572","v":0},{"$f":"SUMPRODUCT($O572:R572,N(1-$O601:R601),N(OFFSET($O630:R630,0,MAX(COLUMN($O630:R630))-COLUMN($O630:R630),1,1)))+R601*R572","v":0},{"$f":"SUMPRODUCT($O572:S572,N(1-$O601:S601),N(OFFSET($O630:S630,0,MAX(COLUMN($O630:S630))-COLUMN($O630:S630),1,1)))+S601*S572","v":0},{"$f":"SUMPRODUCT($O572:T572,N(1-$O601:T601),N(OFFSET($O630:T630,0,MAX(COLUMN($O630:T630))-COLUMN($O630:T630),1,1)))+T601*T572","v":0},{"$f":"SUMPRODUCT($O572:U572,N(1-$O601:U601),N(OFFSET($O630:U630,0,MAX(COLUMN($O630:U630))-COLUMN($O630:U630),1,1)))+U601*U572","v":0},{"$f":"SUMPRODUCT($O572:V572,N(1-$O601:V601),N(OFFSET($O630:V630,0,MAX(COLUMN($O630:V630))-COLUMN($O630:V630),1,1)))+V601*V572","v":0},{"$f":"SUMPRODUCT($O572:W572,N(1-$O601:W601),N(OFFSET($O630:W630,0,MAX(COLUMN($O630:W630))-COLUMN($O630:W630),1,1)))+W601*W572","v":0},{"$f":"SUMPRODUCT($O572:X572,N(1-$O601:X601),N(OFFSET($O630:X630,0,MAX(COLUMN($O630:X630))-COLUMN($O630:X630),1,1)))+X601*X572","v":0},{"$f":"SUMPRODUCT($O572:Y572,N(1-$O601:Y601),N(OFFSET($O630:Y630,0,MAX(COLUMN($O630:Y630))-COLUMN($O630:Y630),1,1)))+Y601*Y572","v":0},{"$f":"SUMPRODUCT($O572:Z572,N(1-$O601:Z601),N(OFFSET($O630:Z630,0,MAX(COLUMN($O630:Z630))-COLUMN($O630:Z630),1,1)))+Z601*Z572","v":0},{"$f":"SUMPRODUCT($O572:AA572,N(1-$O601:AA601),N(OFFSET($O630:AA630,0,MAX(COLUMN($O630:AA630))-COLUMN($O630:AA630),1,1)))+AA601*AA572","v":0},{"$f":"SUMPRODUCT($O572:AB572,N(1-$O601:AB601),N(OFFSET($O630:AB630,0,MAX(COLUMN($O630:AB630))-COLUMN($O630:AB630),1,1)))+AB601*AB572","v":0},{"$f":"SUMPRODUCT($O572:AC572,N(1-$O601:AC601),N(OFFSET($O630:AC630,0,MAX(COLUMN($O630:AC630))-COLUMN($O630:AC630),1,1)))+AC601*AC572","v":0},{"$f":"SUMPRODUCT($O572:AD572,N(1-$O601:AD601),N(OFFSET($O630:AD630,0,MAX(COLUMN($O630:AD630))-COLUMN($O630:AD630),1,1)))+AD601*AD572","v":0},{"$f":"SUMPRODUCT($O572:AE572,N(1-$O601:AE601),N(OFFSET($O630:AE630,0,MAX(COLUMN($O630:AE630))-COLUMN($O630:AE630),1,1)))+AE601*AE572","v":0},{"$f":"SUMPRODUCT($O572:AF572,N(1-$O601:AF601),N(OFFSET($O630:AF630,0,MAX(COLUMN($O630:AF630))-COLUMN($O630:AF630),1,1)))+AF601*AF572","v":0},{"$f":"SUMPRODUCT($O572:AG572,N(1-$O601:AG601),N(OFFSET($O630:AG630,0,MAX(COLUMN($O630:AG630))-COLUMN($O630:AG630),1,1)))+AG601*AG572","v":0},{"$f":"SUMPRODUCT($O572:AH572,N(1-$O601:AH601),N(OFFSET($O630:AH630,0,MAX(COLUMN($O630:AH630))-COLUMN($O630:AH630),1,1)))+AH601*AH572","v":0},{"$f":"SUMPRODUCT($O572:AI572,N(1-$O601:AI601),N(OFFSET($O630:AI630,0,MAX(COLUMN($O630:AI630))-COLUMN($O630:AI630),1,1)))+AI601*AI572","v":0},{"$f":"SUMPRODUCT($O572:AJ572,N(1-$O601:AJ601),N(OFFSET($O630:AJ630,0,MAX(COLUMN($O630:AJ630))-COLUMN($O630:AJ630),1,1)))+AJ601*AJ572","v":0},{"$f":"SUMPRODUCT($O572:AK572,N(1-$O601:AK601),N(OFFSET($O630:AK630,0,MAX(COLUMN($O630:AK630))-COLUMN($O630:AK630),1,1)))+AK601*AK572","v":0},{"$f":"SUMPRODUCT($O572:AL572,N(1-$O601:AL601),N(OFFSET($O630:AL630,0,MAX(COLUMN($O630:AL630))-COLUMN($O630:AL630),1,1)))+AL601*AL572","v":0},{"$f":"SUMPRODUCT($O572:AM572,N(1-$O601:AM601),N(OFFSET($O630:AM630,0,MAX(COLUMN($O630:AM630))-COLUMN($O630:AM630),1,1)))+AM601*AM572","v":0},{"$f":"SUMPRODUCT($O572:AN572,N(1-$O601:AN601),N(OFFSET($O630:AN630,0,MAX(COLUMN($O630:AN630))-COLUMN($O630:AN630),1,1)))+AN601*AN572","v":0},{"$f":"SUMPRODUCT($O572:AO572,N(1-$O601:AO601),N(OFFSET($O630:AO630,0,MAX(COLUMN($O630:AO630))-COLUMN($O630:AO630),1,1)))+AO601*AO572","v":0},{"$f":"SUMPRODUCT($O572:AP572,N(1-$O601:AP601),N(OFFSET($O630:AP630,0,MAX(COLUMN($O630:AP630))-COLUMN($O630:AP630),1,1)))+AP601*AP572","v":0},{"$f":"SUMPRODUCT($O572:AQ572,N(1-$O601:AQ601),N(OFFSET($O630:AQ630,0,MAX(COLUMN($O630:AQ630))-COLUMN($O630:AQ630),1,1)))+AQ601*AQ572","v":0},{"$f":"SUMPRODUCT($O572:AR572,N(1-$O601:AR601),N(OFFSET($O630:AR630,0,MAX(COLUMN($O630:AR630))-COLUMN($O630:AR630),1,1)))+AR601*AR572","v":0},{"$f":"SUMPRODUCT($O572:AS572,N(1-$O601:AS601),N(OFFSET($O630:AS630,0,MAX(COLUMN($O630:AS630))-COLUMN($O630:AS630),1,1)))+AS601*AS572","v":0},{"$f":"SUMPRODUCT($O572:AT572,N(1-$O601:AT601),N(OFFSET($O630:AT630,0,MAX(COLUMN($O630:AT630))-COLUMN($O630:AT630),1,1)))+AT601*AT572","v":0},{"$f":"SUMPRODUCT($O572:AU572,N(1-$O601:AU601),N(OFFSET($O630:AU630,0,MAX(COLUMN($O630:AU630))-COLUMN($O630:AU630),1,1)))+AU601*AU572","v":0},{"$f":"SUMPRODUCT($O572:AV572,N(1-$O601:AV601),N(OFFSET($O630:AV630,0,MAX(COLUMN($O630:AV630))-COLUMN($O630:AV630),1,1)))+AV601*AV572","v":0},{"$f":"SUMPRODUCT($O572:AW572,N(1-$O601:AW601),N(OFFSET($O630:AW630,0,MAX(COLUMN($O630:AW630))-COLUMN($O630:AW630),1,1)))+AW601*AW572","v":0},{"$f":"SUMPRODUCT($O572:AX572,N(1-$O601:AX601),N(OFFSET($O630:AX630,0,MAX(COLUMN($O630:AX630))-COLUMN($O630:AX630),1,1)))+AX601*AX572","v":0},{"$f":"SUMPRODUCT($O572:AY572,N(1-$O601:AY601),N(OFFSET($O630:AY630,0,MAX(COLUMN($O630:AY630))-COLUMN($O630:AY630),1,1)))+AY601*AY572","v":0}]
[{"$f":"+RevReq_BaseCase!A660","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O573:O573,N(1-$O602:O602),N(OFFSET($O631:O631,0,MAX(COLUMN($O631:O631))-COLUMN($O631:O631),1,1)))+O602*O573","v":0},{"$f":"SUMPRODUCT($O573:P573,N(1-$O602:P602),N(OFFSET($O631:P631,0,MAX(COLUMN($O631:P631))-COLUMN($O631:P631),1,1)))+P602*P573","v":0},{"$f":"SUMPRODUCT($O573:Q573,N(1-$O602:Q602),N(OFFSET($O631:Q631,0,MAX(COLUMN($O631:Q631))-COLUMN($O631:Q631),1,1)))+Q602*Q573","v":0},{"$f":"SUMPRODUCT($O573:R573,N(1-$O602:R602),N(OFFSET($O631:R631,0,MAX(COLUMN($O631:R631))-COLUMN($O631:R631),1,1)))+R602*R573","v":0},{"$f":"SUMPRODUCT($O573:S573,N(1-$O602:S602),N(OFFSET($O631:S631,0,MAX(COLUMN($O631:S631))-COLUMN($O631:S631),1,1)))+S602*S573","v":0},{"$f":"SUMPRODUCT($O573:T573,N(1-$O602:T602),N(OFFSET($O631:T631,0,MAX(COLUMN($O631:T631))-COLUMN($O631:T631),1,1)))+T602*T573","v":0},{"$f":"SUMPRODUCT($O573:U573,N(1-$O602:U602),N(OFFSET($O631:U631,0,MAX(COLUMN($O631:U631))-COLUMN($O631:U631),1,1)))+U602*U573","v":0},{"$f":"SUMPRODUCT($O573:V573,N(1-$O602:V602),N(OFFSET($O631:V631,0,MAX(COLUMN($O631:V631))-COLUMN($O631:V631),1,1)))+V602*V573","v":0},{"$f":"SUMPRODUCT($O573:W573,N(1-$O602:W602),N(OFFSET($O631:W631,0,MAX(COLUMN($O631:W631))-COLUMN($O631:W631),1,1)))+W602*W573","v":0},{"$f":"SUMPRODUCT($O573:X573,N(1-$O602:X602),N(OFFSET($O631:X631,0,MAX(COLUMN($O631:X631))-COLUMN($O631:X631),1,1)))+X602*X573","v":0},{"$f":"SUMPRODUCT($O573:Y573,N(1-$O602:Y602),N(OFFSET($O631:Y631,0,MAX(COLUMN($O631:Y631))-COLUMN($O631:Y631),1,1)))+Y602*Y573","v":0},{"$f":"SUMPRODUCT($O573:Z573,N(1-$O602:Z602),N(OFFSET($O631:Z631,0,MAX(COLUMN($O631:Z631))-COLUMN($O631:Z631),1,1)))+Z602*Z573","v":0},{"$f":"SUMPRODUCT($O573:AA573,N(1-$O602:AA602),N(OFFSET($O631:AA631,0,MAX(COLUMN($O631:AA631))-COLUMN($O631:AA631),1,1)))+AA602*AA573","v":0},{"$f":"SUMPRODUCT($O573:AB573,N(1-$O602:AB602),N(OFFSET($O631:AB631,0,MAX(COLUMN($O631:AB631))-COLUMN($O631:AB631),1,1)))+AB602*AB573","v":0},{"$f":"SUMPRODUCT($O573:AC573,N(1-$O602:AC602),N(OFFSET($O631:AC631,0,MAX(COLUMN($O631:AC631))-COLUMN($O631:AC631),1,1)))+AC602*AC573","v":0},{"$f":"SUMPRODUCT($O573:AD573,N(1-$O602:AD602),N(OFFSET($O631:AD631,0,MAX(COLUMN($O631:AD631))-COLUMN($O631:AD631),1,1)))+AD602*AD573","v":0},{"$f":"SUMPRODUCT($O573:AE573,N(1-$O602:AE602),N(OFFSET($O631:AE631,0,MAX(COLUMN($O631:AE631))-COLUMN($O631:AE631),1,1)))+AE602*AE573","v":0},{"$f":"SUMPRODUCT($O573:AF573,N(1-$O602:AF602),N(OFFSET($O631:AF631,0,MAX(COLUMN($O631:AF631))-COLUMN($O631:AF631),1,1)))+AF602*AF573","v":0},{"$f":"SUMPRODUCT($O573:AG573,N(1-$O602:AG602),N(OFFSET($O631:AG631,0,MAX(COLUMN($O631:AG631))-COLUMN($O631:AG631),1,1)))+AG602*AG573","v":0},{"$f":"SUMPRODUCT($O573:AH573,N(1-$O602:AH602),N(OFFSET($O631:AH631,0,MAX(COLUMN($O631:AH631))-COLUMN($O631:AH631),1,1)))+AH602*AH573","v":0},{"$f":"SUMPRODUCT($O573:AI573,N(1-$O602:AI602),N(OFFSET($O631:AI631,0,MAX(COLUMN($O631:AI631))-COLUMN($O631:AI631),1,1)))+AI602*AI573","v":0},{"$f":"SUMPRODUCT($O573:AJ573,N(1-$O602:AJ602),N(OFFSET($O631:AJ631,0,MAX(COLUMN($O631:AJ631))-COLUMN($O631:AJ631),1,1)))+AJ602*AJ573","v":0},{"$f":"SUMPRODUCT($O573:AK573,N(1-$O602:AK602),N(OFFSET($O631:AK631,0,MAX(COLUMN($O631:AK631))-COLUMN($O631:AK631),1,1)))+AK602*AK573","v":0},{"$f":"SUMPRODUCT($O573:AL573,N(1-$O602:AL602),N(OFFSET($O631:AL631,0,MAX(COLUMN($O631:AL631))-COLUMN($O631:AL631),1,1)))+AL602*AL573","v":0},{"$f":"SUMPRODUCT($O573:AM573,N(1-$O602:AM602),N(OFFSET($O631:AM631,0,MAX(COLUMN($O631:AM631))-COLUMN($O631:AM631),1,1)))+AM602*AM573","v":0},{"$f":"SUMPRODUCT($O573:AN573,N(1-$O602:AN602),N(OFFSET($O631:AN631,0,MAX(COLUMN($O631:AN631))-COLUMN($O631:AN631),1,1)))+AN602*AN573","v":0},{"$f":"SUMPRODUCT($O573:AO573,N(1-$O602:AO602),N(OFFSET($O631:AO631,0,MAX(COLUMN($O631:AO631))-COLUMN($O631:AO631),1,1)))+AO602*AO573","v":0},{"$f":"SUMPRODUCT($O573:AP573,N(1-$O602:AP602),N(OFFSET($O631:AP631,0,MAX(COLUMN($O631:AP631))-COLUMN($O631:AP631),1,1)))+AP602*AP573","v":0},{"$f":"SUMPRODUCT($O573:AQ573,N(1-$O602:AQ602),N(OFFSET($O631:AQ631,0,MAX(COLUMN($O631:AQ631))-COLUMN($O631:AQ631),1,1)))+AQ602*AQ573","v":0},{"$f":"SUMPRODUCT($O573:AR573,N(1-$O602:AR602),N(OFFSET($O631:AR631,0,MAX(COLUMN($O631:AR631))-COLUMN($O631:AR631),1,1)))+AR602*AR573","v":0},{"$f":"SUMPRODUCT($O573:AS573,N(1-$O602:AS602),N(OFFSET($O631:AS631,0,MAX(COLUMN($O631:AS631))-COLUMN($O631:AS631),1,1)))+AS602*AS573","v":0},{"$f":"SUMPRODUCT($O573:AT573,N(1-$O602:AT602),N(OFFSET($O631:AT631,0,MAX(COLUMN($O631:AT631))-COLUMN($O631:AT631),1,1)))+AT602*AT573","v":0},{"$f":"SUMPRODUCT($O573:AU573,N(1-$O602:AU602),N(OFFSET($O631:AU631,0,MAX(COLUMN($O631:AU631))-COLUMN($O631:AU631),1,1)))+AU602*AU573","v":0},{"$f":"SUMPRODUCT($O573:AV573,N(1-$O602:AV602),N(OFFSET($O631:AV631,0,MAX(COLUMN($O631:AV631))-COLUMN($O631:AV631),1,1)))+AV602*AV573","v":0},{"$f":"SUMPRODUCT($O573:AW573,N(1-$O602:AW602),N(OFFSET($O631:AW631,0,MAX(COLUMN($O631:AW631))-COLUMN($O631:AW631),1,1)))+AW602*AW573","v":0},{"$f":"SUMPRODUCT($O573:AX573,N(1-$O602:AX602),N(OFFSET($O631:AX631,0,MAX(COLUMN($O631:AX631))-COLUMN($O631:AX631),1,1)))+AX602*AX573","v":0},{"$f":"SUMPRODUCT($O573:AY573,N(1-$O602:AY602),N(OFFSET($O631:AY631,0,MAX(COLUMN($O631:AY631))-COLUMN($O631:AY631),1,1)))+AY602*AY573","v":0}]
[{"$f":"+RevReq_BaseCase!A661","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O574:O574,N(1-$O603:O603),N(OFFSET($O632:O632,0,MAX(COLUMN($O632:O632))-COLUMN($O632:O632),1,1)))+O603*O574","v":0},{"$f":"SUMPRODUCT($O574:P574,N(1-$O603:P603),N(OFFSET($O632:P632,0,MAX(COLUMN($O632:P632))-COLUMN($O632:P632),1,1)))+P603*P574","v":0},{"$f":"SUMPRODUCT($O574:Q574,N(1-$O603:Q603),N(OFFSET($O632:Q632,0,MAX(COLUMN($O632:Q632))-COLUMN($O632:Q632),1,1)))+Q603*Q574","v":0},{"$f":"SUMPRODUCT($O574:R574,N(1-$O603:R603),N(OFFSET($O632:R632,0,MAX(COLUMN($O632:R632))-COLUMN($O632:R632),1,1)))+R603*R574","v":0},{"$f":"SUMPRODUCT($O574:S574,N(1-$O603:S603),N(OFFSET($O632:S632,0,MAX(COLUMN($O632:S632))-COLUMN($O632:S632),1,1)))+S603*S574","v":0},{"$f":"SUMPRODUCT($O574:T574,N(1-$O603:T603),N(OFFSET($O632:T632,0,MAX(COLUMN($O632:T632))-COLUMN($O632:T632),1,1)))+T603*T574","v":0},{"$f":"SUMPRODUCT($O574:U574,N(1-$O603:U603),N(OFFSET($O632:U632,0,MAX(COLUMN($O632:U632))-COLUMN($O632:U632),1,1)))+U603*U574","v":0},{"$f":"SUMPRODUCT($O574:V574,N(1-$O603:V603),N(OFFSET($O632:V632,0,MAX(COLUMN($O632:V632))-COLUMN($O632:V632),1,1)))+V603*V574","v":0},{"$f":"SUMPRODUCT($O574:W574,N(1-$O603:W603),N(OFFSET($O632:W632,0,MAX(COLUMN($O632:W632))-COLUMN($O632:W632),1,1)))+W603*W574","v":0},{"$f":"SUMPRODUCT($O574:X574,N(1-$O603:X603),N(OFFSET($O632:X632,0,MAX(COLUMN($O632:X632))-COLUMN($O632:X632),1,1)))+X603*X574","v":0},{"$f":"SUMPRODUCT($O574:Y574,N(1-$O603:Y603),N(OFFSET($O632:Y632,0,MAX(COLUMN($O632:Y632))-COLUMN($O632:Y632),1,1)))+Y603*Y574","v":0},{"$f":"SUMPRODUCT($O574:Z574,N(1-$O603:Z603),N(OFFSET($O632:Z632,0,MAX(COLUMN($O632:Z632))-COLUMN($O632:Z632),1,1)))+Z603*Z574","v":0},{"$f":"SUMPRODUCT($O574:AA574,N(1-$O603:AA603),N(OFFSET($O632:AA632,0,MAX(COLUMN($O632:AA632))-COLUMN($O632:AA632),1,1)))+AA603*AA574","v":0},{"$f":"SUMPRODUCT($O574:AB574,N(1-$O603:AB603),N(OFFSET($O632:AB632,0,MAX(COLUMN($O632:AB632))-COLUMN($O632:AB632),1,1)))+AB603*AB574","v":0},{"$f":"SUMPRODUCT($O574:AC574,N(1-$O603:AC603),N(OFFSET($O632:AC632,0,MAX(COLUMN($O632:AC632))-COLUMN($O632:AC632),1,1)))+AC603*AC574","v":0},{"$f":"SUMPRODUCT($O574:AD574,N(1-$O603:AD603),N(OFFSET($O632:AD632,0,MAX(COLUMN($O632:AD632))-COLUMN($O632:AD632),1,1)))+AD603*AD574","v":0},{"$f":"SUMPRODUCT($O574:AE574,N(1-$O603:AE603),N(OFFSET($O632:AE632,0,MAX(COLUMN($O632:AE632))-COLUMN($O632:AE632),1,1)))+AE603*AE574","v":0},{"$f":"SUMPRODUCT($O574:AF574,N(1-$O603:AF603),N(OFFSET($O632:AF632,0,MAX(COLUMN($O632:AF632))-COLUMN($O632:AF632),1,1)))+AF603*AF574","v":0},{"$f":"SUMPRODUCT($O574:AG574,N(1-$O603:AG603),N(OFFSET($O632:AG632,0,MAX(COLUMN($O632:AG632))-COLUMN($O632:AG632),1,1)))+AG603*AG574","v":0},{"$f":"SUMPRODUCT($O574:AH574,N(1-$O603:AH603),N(OFFSET($O632:AH632,0,MAX(COLUMN($O632:AH632))-COLUMN($O632:AH632),1,1)))+AH603*AH574","v":0},{"$f":"SUMPRODUCT($O574:AI574,N(1-$O603:AI603),N(OFFSET($O632:AI632,0,MAX(COLUMN($O632:AI632))-COLUMN($O632:AI632),1,1)))+AI603*AI574","v":0},{"$f":"SUMPRODUCT($O574:AJ574,N(1-$O603:AJ603),N(OFFSET($O632:AJ632,0,MAX(COLUMN($O632:AJ632))-COLUMN($O632:AJ632),1,1)))+AJ603*AJ574","v":0},{"$f":"SUMPRODUCT($O574:AK574,N(1-$O603:AK603),N(OFFSET($O632:AK632,0,MAX(COLUMN($O632:AK632))-COLUMN($O632:AK632),1,1)))+AK603*AK574","v":0},{"$f":"SUMPRODUCT($O574:AL574,N(1-$O603:AL603),N(OFFSET($O632:AL632,0,MAX(COLUMN($O632:AL632))-COLUMN($O632:AL632),1,1)))+AL603*AL574","v":0},{"$f":"SUMPRODUCT($O574:AM574,N(1-$O603:AM603),N(OFFSET($O632:AM632,0,MAX(COLUMN($O632:AM632))-COLUMN($O632:AM632),1,1)))+AM603*AM574","v":0},{"$f":"SUMPRODUCT($O574:AN574,N(1-$O603:AN603),N(OFFSET($O632:AN632,0,MAX(COLUMN($O632:AN632))-COLUMN($O632:AN632),1,1)))+AN603*AN574","v":0},{"$f":"SUMPRODUCT($O574:AO574,N(1-$O603:AO603),N(OFFSET($O632:AO632,0,MAX(COLUMN($O632:AO632))-COLUMN($O632:AO632),1,1)))+AO603*AO574","v":0},{"$f":"SUMPRODUCT($O574:AP574,N(1-$O603:AP603),N(OFFSET($O632:AP632,0,MAX(COLUMN($O632:AP632))-COLUMN($O632:AP632),1,1)))+AP603*AP574","v":0},{"$f":"SUMPRODUCT($O574:AQ574,N(1-$O603:AQ603),N(OFFSET($O632:AQ632,0,MAX(COLUMN($O632:AQ632))-COLUMN($O632:AQ632),1,1)))+AQ603*AQ574","v":0},{"$f":"SUMPRODUCT($O574:AR574,N(1-$O603:AR603),N(OFFSET($O632:AR632,0,MAX(COLUMN($O632:AR632))-COLUMN($O632:AR632),1,1)))+AR603*AR574","v":0},{"$f":"SUMPRODUCT($O574:AS574,N(1-$O603:AS603),N(OFFSET($O632:AS632,0,MAX(COLUMN($O632:AS632))-COLUMN($O632:AS632),1,1)))+AS603*AS574","v":0},{"$f":"SUMPRODUCT($O574:AT574,N(1-$O603:AT603),N(OFFSET($O632:AT632,0,MAX(COLUMN($O632:AT632))-COLUMN($O632:AT632),1,1)))+AT603*AT574","v":0},{"$f":"SUMPRODUCT($O574:AU574,N(1-$O603:AU603),N(OFFSET($O632:AU632,0,MAX(COLUMN($O632:AU632))-COLUMN($O632:AU632),1,1)))+AU603*AU574","v":0},{"$f":"SUMPRODUCT($O574:AV574,N(1-$O603:AV603),N(OFFSET($O632:AV632,0,MAX(COLUMN($O632:AV632))-COLUMN($O632:AV632),1,1)))+AV603*AV574","v":0},{"$f":"SUMPRODUCT($O574:AW574,N(1-$O603:AW603),N(OFFSET($O632:AW632,0,MAX(COLUMN($O632:AW632))-COLUMN($O632:AW632),1,1)))+AW603*AW574","v":0},{"$f":"SUMPRODUCT($O574:AX574,N(1-$O603:AX603),N(OFFSET($O632:AX632,0,MAX(COLUMN($O632:AX632))-COLUMN($O632:AX632),1,1)))+AX603*AX574","v":0},{"$f":"SUMPRODUCT($O574:AY574,N(1-$O603:AY603),N(OFFSET($O632:AY632,0,MAX(COLUMN($O632:AY632))-COLUMN($O632:AY632),1,1)))+AY603*AY574","v":0}]
[{"$f":"+RevReq_BaseCase!A662","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O575:O575,N(1-$O604:O604),N(OFFSET($O633:O633,0,MAX(COLUMN($O633:O633))-COLUMN($O633:O633),1,1)))+O604*O575","v":0},{"$f":"SUMPRODUCT($O575:P575,N(1-$O604:P604),N(OFFSET($O633:P633,0,MAX(COLUMN($O633:P633))-COLUMN($O633:P633),1,1)))+P604*P575","v":0},{"$f":"SUMPRODUCT($O575:Q575,N(1-$O604:Q604),N(OFFSET($O633:Q633,0,MAX(COLUMN($O633:Q633))-COLUMN($O633:Q633),1,1)))+Q604*Q575","v":0},{"$f":"SUMPRODUCT($O575:R575,N(1-$O604:R604),N(OFFSET($O633:R633,0,MAX(COLUMN($O633:R633))-COLUMN($O633:R633),1,1)))+R604*R575","v":0},{"$f":"SUMPRODUCT($O575:S575,N(1-$O604:S604),N(OFFSET($O633:S633,0,MAX(COLUMN($O633:S633))-COLUMN($O633:S633),1,1)))+S604*S575","v":0},{"$f":"SUMPRODUCT($O575:T575,N(1-$O604:T604),N(OFFSET($O633:T633,0,MAX(COLUMN($O633:T633))-COLUMN($O633:T633),1,1)))+T604*T575","v":0},{"$f":"SUMPRODUCT($O575:U575,N(1-$O604:U604),N(OFFSET($O633:U633,0,MAX(COLUMN($O633:U633))-COLUMN($O633:U633),1,1)))+U604*U575","v":0},{"$f":"SUMPRODUCT($O575:V575,N(1-$O604:V604),N(OFFSET($O633:V633,0,MAX(COLUMN($O633:V633))-COLUMN($O633:V633),1,1)))+V604*V575","v":0},{"$f":"SUMPRODUCT($O575:W575,N(1-$O604:W604),N(OFFSET($O633:W633,0,MAX(COLUMN($O633:W633))-COLUMN($O633:W633),1,1)))+W604*W575","v":0},{"$f":"SUMPRODUCT($O575:X575,N(1-$O604:X604),N(OFFSET($O633:X633,0,MAX(COLUMN($O633:X633))-COLUMN($O633:X633),1,1)))+X604*X575","v":0},{"$f":"SUMPRODUCT($O575:Y575,N(1-$O604:Y604),N(OFFSET($O633:Y633,0,MAX(COLUMN($O633:Y633))-COLUMN($O633:Y633),1,1)))+Y604*Y575","v":0},{"$f":"SUMPRODUCT($O575:Z575,N(1-$O604:Z604),N(OFFSET($O633:Z633,0,MAX(COLUMN($O633:Z633))-COLUMN($O633:Z633),1,1)))+Z604*Z575","v":0},{"$f":"SUMPRODUCT($O575:AA575,N(1-$O604:AA604),N(OFFSET($O633:AA633,0,MAX(COLUMN($O633:AA633))-COLUMN($O633:AA633),1,1)))+AA604*AA575","v":0},{"$f":"SUMPRODUCT($O575:AB575,N(1-$O604:AB604),N(OFFSET($O633:AB633,0,MAX(COLUMN($O633:AB633))-COLUMN($O633:AB633),1,1)))+AB604*AB575","v":0},{"$f":"SUMPRODUCT($O575:AC575,N(1-$O604:AC604),N(OFFSET($O633:AC633,0,MAX(COLUMN($O633:AC633))-COLUMN($O633:AC633),1,1)))+AC604*AC575","v":0},{"$f":"SUMPRODUCT($O575:AD575,N(1-$O604:AD604),N(OFFSET($O633:AD633,0,MAX(COLUMN($O633:AD633))-COLUMN($O633:AD633),1,1)))+AD604*AD575","v":0},{"$f":"SUMPRODUCT($O575:AE575,N(1-$O604:AE604),N(OFFSET($O633:AE633,0,MAX(COLUMN($O633:AE633))-COLUMN($O633:AE633),1,1)))+AE604*AE575","v":0},{"$f":"SUMPRODUCT($O575:AF575,N(1-$O604:AF604),N(OFFSET($O633:AF633,0,MAX(COLUMN($O633:AF633))-COLUMN($O633:AF633),1,1)))+AF604*AF575","v":0},{"$f":"SUMPRODUCT($O575:AG575,N(1-$O604:AG604),N(OFFSET($O633:AG633,0,MAX(COLUMN($O633:AG633))-COLUMN($O633:AG633),1,1)))+AG604*AG575","v":0},{"$f":"SUMPRODUCT($O575:AH575,N(1-$O604:AH604),N(OFFSET($O633:AH633,0,MAX(COLUMN($O633:AH633))-COLUMN($O633:AH633),1,1)))+AH604*AH575","v":0},{"$f":"SUMPRODUCT($O575:AI575,N(1-$O604:AI604),N(OFFSET($O633:AI633,0,MAX(COLUMN($O633:AI633))-COLUMN($O633:AI633),1,1)))+AI604*AI575","v":0},{"$f":"SUMPRODUCT($O575:AJ575,N(1-$O604:AJ604),N(OFFSET($O633:AJ633,0,MAX(COLUMN($O633:AJ633))-COLUMN($O633:AJ633),1,1)))+AJ604*AJ575","v":0},{"$f":"SUMPRODUCT($O575:AK575,N(1-$O604:AK604),N(OFFSET($O633:AK633,0,MAX(COLUMN($O633:AK633))-COLUMN($O633:AK633),1,1)))+AK604*AK575","v":0},{"$f":"SUMPRODUCT($O575:AL575,N(1-$O604:AL604),N(OFFSET($O633:AL633,0,MAX(COLUMN($O633:AL633))-COLUMN($O633:AL633),1,1)))+AL604*AL575","v":0},{"$f":"SUMPRODUCT($O575:AM575,N(1-$O604:AM604),N(OFFSET($O633:AM633,0,MAX(COLUMN($O633:AM633))-COLUMN($O633:AM633),1,1)))+AM604*AM575","v":0},{"$f":"SUMPRODUCT($O575:AN575,N(1-$O604:AN604),N(OFFSET($O633:AN633,0,MAX(COLUMN($O633:AN633))-COLUMN($O633:AN633),1,1)))+AN604*AN575","v":0},{"$f":"SUMPRODUCT($O575:AO575,N(1-$O604:AO604),N(OFFSET($O633:AO633,0,MAX(COLUMN($O633:AO633))-COLUMN($O633:AO633),1,1)))+AO604*AO575","v":0},{"$f":"SUMPRODUCT($O575:AP575,N(1-$O604:AP604),N(OFFSET($O633:AP633,0,MAX(COLUMN($O633:AP633))-COLUMN($O633:AP633),1,1)))+AP604*AP575","v":0},{"$f":"SUMPRODUCT($O575:AQ575,N(1-$O604:AQ604),N(OFFSET($O633:AQ633,0,MAX(COLUMN($O633:AQ633))-COLUMN($O633:AQ633),1,1)))+AQ604*AQ575","v":0},{"$f":"SUMPRODUCT($O575:AR575,N(1-$O604:AR604),N(OFFSET($O633:AR633,0,MAX(COLUMN($O633:AR633))-COLUMN($O633:AR633),1,1)))+AR604*AR575","v":0},{"$f":"SUMPRODUCT($O575:AS575,N(1-$O604:AS604),N(OFFSET($O633:AS633,0,MAX(COLUMN($O633:AS633))-COLUMN($O633:AS633),1,1)))+AS604*AS575","v":0},{"$f":"SUMPRODUCT($O575:AT575,N(1-$O604:AT604),N(OFFSET($O633:AT633,0,MAX(COLUMN($O633:AT633))-COLUMN($O633:AT633),1,1)))+AT604*AT575","v":0},{"$f":"SUMPRODUCT($O575:AU575,N(1-$O604:AU604),N(OFFSET($O633:AU633,0,MAX(COLUMN($O633:AU633))-COLUMN($O633:AU633),1,1)))+AU604*AU575","v":0},{"$f":"SUMPRODUCT($O575:AV575,N(1-$O604:AV604),N(OFFSET($O633:AV633,0,MAX(COLUMN($O633:AV633))-COLUMN($O633:AV633),1,1)))+AV604*AV575","v":0},{"$f":"SUMPRODUCT($O575:AW575,N(1-$O604:AW604),N(OFFSET($O633:AW633,0,MAX(COLUMN($O633:AW633))-COLUMN($O633:AW633),1,1)))+AW604*AW575","v":0},{"$f":"SUMPRODUCT($O575:AX575,N(1-$O604:AX604),N(OFFSET($O633:AX633,0,MAX(COLUMN($O633:AX633))-COLUMN($O633:AX633),1,1)))+AX604*AX575","v":0},{"$f":"SUMPRODUCT($O575:AY575,N(1-$O604:AY604),N(OFFSET($O633:AY633,0,MAX(COLUMN($O633:AY633))-COLUMN($O633:AY633),1,1)))+AY604*AY575","v":0}]
[{"$f":"+RevReq_BaseCase!A663","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"SUMPRODUCT($O576:O576,N(1-$O605:O605),N(OFFSET($O634:O634,0,MAX(COLUMN($O634:O634))-COLUMN($O634:O634),1,1)))+O605*O576","v":0},{"$f":"SUMPRODUCT($O576:P576,N(1-$O605:P605),N(OFFSET($O634:P634,0,MAX(COLUMN($O634:P634))-COLUMN($O634:P634),1,1)))+P605*P576","v":0},{"$f":"SUMPRODUCT($O576:Q576,N(1-$O605:Q605),N(OFFSET($O634:Q634,0,MAX(COLUMN($O634:Q634))-COLUMN($O634:Q634),1,1)))+Q605*Q576","v":90400000},{"$f":"SUMPRODUCT($O576:R576,N(1-$O605:R605),N(OFFSET($O634:R634,0,MAX(COLUMN($O634:R634))-COLUMN($O634:R634),1,1)))+R605*R576","v":0},{"$f":"SUMPRODUCT($O576:S576,N(1-$O605:S605),N(OFFSET($O634:S634,0,MAX(COLUMN($O634:S634))-COLUMN($O634:S634),1,1)))+S605*S576","v":0},{"$f":"SUMPRODUCT($O576:T576,N(1-$O605:T605),N(OFFSET($O634:T634,0,MAX(COLUMN($O634:T634))-COLUMN($O634:T634),1,1)))+T605*T576","v":0},{"$f":"SUMPRODUCT($O576:U576,N(1-$O605:U605),N(OFFSET($O634:U634,0,MAX(COLUMN($O634:U634))-COLUMN($O634:U634),1,1)))+U605*U576","v":0},{"$f":"SUMPRODUCT($O576:V576,N(1-$O605:V605),N(OFFSET($O634:V634,0,MAX(COLUMN($O634:V634))-COLUMN($O634:V634),1,1)))+V605*V576","v":0},{"$f":"SUMPRODUCT($O576:W576,N(1-$O605:W605),N(OFFSET($O634:W634,0,MAX(COLUMN($O634:W634))-COLUMN($O634:W634),1,1)))+W605*W576","v":0},{"$f":"SUMPRODUCT($O576:X576,N(1-$O605:X605),N(OFFSET($O634:X634,0,MAX(COLUMN($O634:X634))-COLUMN($O634:X634),1,1)))+X605*X576","v":0},{"$f":"SUMPRODUCT($O576:Y576,N(1-$O605:Y605),N(OFFSET($O634:Y634,0,MAX(COLUMN($O634:Y634))-COLUMN($O634:Y634),1,1)))+Y605*Y576","v":0},{"$f":"SUMPRODUCT($O576:Z576,N(1-$O605:Z605),N(OFFSET($O634:Z634,0,MAX(COLUMN($O634:Z634))-COLUMN($O634:Z634),1,1)))+Z605*Z576","v":0},{"$f":"SUMPRODUCT($O576:AA576,N(1-$O605:AA605),N(OFFSET($O634:AA634,0,MAX(COLUMN($O634:AA634))-COLUMN($O634:AA634),1,1)))+AA605*AA576","v":0},{"$f":"SUMPRODUCT($O576:AB576,N(1-$O605:AB605),N(OFFSET($O634:AB634,0,MAX(COLUMN($O634:AB634))-COLUMN($O634:AB634),1,1)))+AB605*AB576","v":0},{"$f":"SUMPRODUCT($O576:AC576,N(1-$O605:AC605),N(OFFSET($O634:AC634,0,MAX(COLUMN($O634:AC634))-COLUMN($O634:AC634),1,1)))+AC605*AC576","v":0},{"$f":"SUMPRODUCT($O576:AD576,N(1-$O605:AD605),N(OFFSET($O634:AD634,0,MAX(COLUMN($O634:AD634))-COLUMN($O634:AD634),1,1)))+AD605*AD576","v":0},{"$f":"SUMPRODUCT($O576:AE576,N(1-$O605:AE605),N(OFFSET($O634:AE634,0,MAX(COLUMN($O634:AE634))-COLUMN($O634:AE634),1,1)))+AE605*AE576","v":0},{"$f":"SUMPRODUCT($O576:AF576,N(1-$O605:AF605),N(OFFSET($O634:AF634,0,MAX(COLUMN($O634:AF634))-COLUMN($O634:AF634),1,1)))+AF605*AF576","v":0},{"$f":"SUMPRODUCT($O576:AG576,N(1-$O605:AG605),N(OFFSET($O634:AG634,0,MAX(COLUMN($O634:AG634))-COLUMN($O634:AG634),1,1)))+AG605*AG576","v":0},{"$f":"SUMPRODUCT($O576:AH576,N(1-$O605:AH605),N(OFFSET($O634:AH634,0,MAX(COLUMN($O634:AH634))-COLUMN($O634:AH634),1,1)))+AH605*AH576","v":0},{"$f":"SUMPRODUCT($O576:AI576,N(1-$O605:AI605),N(OFFSET($O634:AI634,0,MAX(COLUMN($O634:AI634))-COLUMN($O634:AI634),1,1)))+AI605*AI576","v":0},{"$f":"SUMPRODUCT($O576:AJ576,N(1-$O605:AJ605),N(OFFSET($O634:AJ634,0,MAX(COLUMN($O634:AJ634))-COLUMN($O634:AJ634),1,1)))+AJ605*AJ576","v":0},{"$f":"SUMPRODUCT($O576:AK576,N(1-$O605:AK605),N(OFFSET($O634:AK634,0,MAX(COLUMN($O634:AK634))-COLUMN($O634:AK634),1,1)))+AK605*AK576","v":0},{"$f":"SUMPRODUCT($O576:AL576,N(1-$O605:AL605),N(OFFSET($O634:AL634,0,MAX(COLUMN($O634:AL634))-COLUMN($O634:AL634),1,1)))+AL605*AL576","v":0},{"$f":"SUMPRODUCT($O576:AM576,N(1-$O605:AM605),N(OFFSET($O634:AM634,0,MAX(COLUMN($O634:AM634))-COLUMN($O634:AM634),1,1)))+AM605*AM576","v":0},{"$f":"SUMPRODUCT($O576:AN576,N(1-$O605:AN605),N(OFFSET($O634:AN634,0,MAX(COLUMN($O634:AN634))-COLUMN($O634:AN634),1,1)))+AN605*AN576","v":0},{"$f":"SUMPRODUCT($O576:AO576,N(1-$O605:AO605),N(OFFSET($O634:AO634,0,MAX(COLUMN($O634:AO634))-COLUMN($O634:AO634),1,1)))+AO605*AO576","v":0},{"$f":"SUMPRODUCT($O576:AP576,N(1-$O605:AP605),N(OFFSET($O634:AP634,0,MAX(COLUMN($O634:AP634))-COLUMN($O634:AP634),1,1)))+AP605*AP576","v":0},{"$f":"SUMPRODUCT($O576:AQ576,N(1-$O605:AQ605),N(OFFSET($O634:AQ634,0,MAX(COLUMN($O634:AQ634))-COLUMN($O634:AQ634),1,1)))+AQ605*AQ576","v":0},{"$f":"SUMPRODUCT($O576:AR576,N(1-$O605:AR605),N(OFFSET($O634:AR634,0,MAX(COLUMN($O634:AR634))-COLUMN($O634:AR634),1,1)))+AR605*AR576","v":0},{"$f":"SUMPRODUCT($O576:AS576,N(1-$O605:AS605),N(OFFSET($O634:AS634,0,MAX(COLUMN($O634:AS634))-COLUMN($O634:AS634),1,1)))+AS605*AS576","v":0},{"$f":"SUMPRODUCT($O576:AT576,N(1-$O605:AT605),N(OFFSET($O634:AT634,0,MAX(COLUMN($O634:AT634))-COLUMN($O634:AT634),1,1)))+AT605*AT576","v":0},{"$f":"SUMPRODUCT($O576:AU576,N(1-$O605:AU605),N(OFFSET($O634:AU634,0,MAX(COLUMN($O634:AU634))-COLUMN($O634:AU634),1,1)))+AU605*AU576","v":0},{"$f":"SUMPRODUCT($O576:AV576,N(1-$O605:AV605),N(OFFSET($O634:AV634,0,MAX(COLUMN($O634:AV634))-COLUMN($O634:AV634),1,1)))+AV605*AV576","v":0},{"$f":"SUMPRODUCT($O576:AW576,N(1-$O605:AW605),N(OFFSET($O634:AW634,0,MAX(COLUMN($O634:AW634))-COLUMN($O634:AW634),1,1)))+AW605*AW576","v":0},{"$f":"SUMPRODUCT($O576:AX576,N(1-$O605:AX605),N(OFFSET($O634:AX634,0,MAX(COLUMN($O634:AX634))-COLUMN($O634:AX634),1,1)))+AX605*AX576","v":0},{"$f":"SUMPRODUCT($O576:AY576,N(1-$O605:AY605),N(OFFSET($O634:AY634,0,MAX(COLUMN($O634:AY634))-COLUMN($O634:AY634),1,1)))+AY605*AY576","v":0}]
[{"$f":"+RevReq_BaseCase!A664","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,3137486.8707850259,-1.3969838619232178E-9,null,null,{"$f":"+O249","v":18988355.75},-9083884.625,-2583775.0760869565,-2583775.0760869565,-2583775.0760869565,-2153145.8967391308,{"$f":"SUMPRODUCT($O577:U577,N(1-$O606:U606),N(OFFSET($O635:U635,0,MAX(COLUMN($O635:U635))-COLUMN($O635:U635),1,1)))+U606*U577","v":0},{"$f":"SUMPRODUCT($O577:V577,N(1-$O606:V606),N(OFFSET($O635:V635,0,MAX(COLUMN($O635:V635))-COLUMN($O635:V635),1,1)))+V606*V577","v":0},{"$f":"SUMPRODUCT($O577:W577,N(1-$O606:W606),N(OFFSET($O635:W635,0,MAX(COLUMN($O635:W635))-COLUMN($O635:W635),1,1)))+W606*W577","v":0},{"$f":"SUMPRODUCT($O577:X577,N(1-$O606:X606),N(OFFSET($O635:X635,0,MAX(COLUMN($O635:X635))-COLUMN($O635:X635),1,1)))+X606*X577","v":0},{"$f":"SUMPRODUCT($O577:Y577,N(1-$O606:Y606),N(OFFSET($O635:Y635,0,MAX(COLUMN($O635:Y635))-COLUMN($O635:Y635),1,1)))+Y606*Y577","v":0},{"$f":"SUMPRODUCT($O577:Z577,N(1-$O606:Z606),N(OFFSET($O635:Z635,0,MAX(COLUMN($O635:Z635))-COLUMN($O635:Z635),1,1)))+Z606*Z577","v":0},{"$f":"SUMPRODUCT($O577:AA577,N(1-$O606:AA606),N(OFFSET($O635:AA635,0,MAX(COLUMN($O635:AA635))-COLUMN($O635:AA635),1,1)))+AA606*AA577","v":0},{"$f":"SUMPRODUCT($O577:AB577,N(1-$O606:AB606),N(OFFSET($O635:AB635,0,MAX(COLUMN($O635:AB635))-COLUMN($O635:AB635),1,1)))+AB606*AB577","v":0},{"$f":"SUMPRODUCT($O577:AC577,N(1-$O606:AC606),N(OFFSET($O635:AC635,0,MAX(COLUMN($O635:AC635))-COLUMN($O635:AC635),1,1)))+AC606*AC577","v":0},{"$f":"SUMPRODUCT($O577:AD577,N(1-$O606:AD606),N(OFFSET($O635:AD635,0,MAX(COLUMN($O635:AD635))-COLUMN($O635:AD635),1,1)))+AD606*AD577","v":0},{"$f":"SUMPRODUCT($O577:AE577,N(1-$O606:AE606),N(OFFSET($O635:AE635,0,MAX(COLUMN($O635:AE635))-COLUMN($O635:AE635),1,1)))+AE606*AE577","v":0},{"$f":"SUMPRODUCT($O577:AF577,N(1-$O606:AF606),N(OFFSET($O635:AF635,0,MAX(COLUMN($O635:AF635))-COLUMN($O635:AF635),1,1)))+AF606*AF577","v":0},{"$f":"SUMPRODUCT($O577:AG577,N(1-$O606:AG606),N(OFFSET($O635:AG635,0,MAX(COLUMN($O635:AG635))-COLUMN($O635:AG635),1,1)))+AG606*AG577","v":0},{"$f":"SUMPRODUCT($O577:AH577,N(1-$O606:AH606),N(OFFSET($O635:AH635,0,MAX(COLUMN($O635:AH635))-COLUMN($O635:AH635),1,1)))+AH606*AH577","v":0},{"$f":"SUMPRODUCT($O577:AI577,N(1-$O606:AI606),N(OFFSET($O635:AI635,0,MAX(COLUMN($O635:AI635))-COLUMN($O635:AI635),1,1)))+AI606*AI577","v":0},{"$f":"SUMPRODUCT($O577:AJ577,N(1-$O606:AJ606),N(OFFSET($O635:AJ635,0,MAX(COLUMN($O635:AJ635))-COLUMN($O635:AJ635),1,1)))+AJ606*AJ577","v":0},{"$f":"SUMPRODUCT($O577:AK577,N(1-$O606:AK606),N(OFFSET($O635:AK635,0,MAX(COLUMN($O635:AK635))-COLUMN($O635:AK635),1,1)))+AK606*AK577","v":0},{"$f":"SUMPRODUCT($O577:AL577,N(1-$O606:AL606),N(OFFSET($O635:AL635,0,MAX(COLUMN($O635:AL635))-COLUMN($O635:AL635),1,1)))+AL606*AL577","v":0},{"$f":"SUMPRODUCT($O577:AM577,N(1-$O606:AM606),N(OFFSET($O635:AM635,0,MAX(COLUMN($O635:AM635))-COLUMN($O635:AM635),1,1)))+AM606*AM577","v":0},{"$f":"SUMPRODUCT($O577:AN577,N(1-$O606:AN606),N(OFFSET($O635:AN635,0,MAX(COLUMN($O635:AN635))-COLUMN($O635:AN635),1,1)))+AN606*AN577","v":0},{"$f":"SUMPRODUCT($O577:AO577,N(1-$O606:AO606),N(OFFSET($O635:AO635,0,MAX(COLUMN($O635:AO635))-COLUMN($O635:AO635),1,1)))+AO606*AO577","v":0},{"$f":"SUMPRODUCT($O577:AP577,N(1-$O606:AP606),N(OFFSET($O635:AP635,0,MAX(COLUMN($O635:AP635))-COLUMN($O635:AP635),1,1)))+AP606*AP577","v":0},{"$f":"SUMPRODUCT($O577:AQ577,N(1-$O606:AQ606),N(OFFSET($O635:AQ635,0,MAX(COLUMN($O635:AQ635))-COLUMN($O635:AQ635),1,1)))+AQ606*AQ577","v":0},{"$f":"SUMPRODUCT($O577:AR577,N(1-$O606:AR606),N(OFFSET($O635:AR635,0,MAX(COLUMN($O635:AR635))-COLUMN($O635:AR635),1,1)))+AR606*AR577","v":0},{"$f":"SUMPRODUCT($O577:AS577,N(1-$O606:AS606),N(OFFSET($O635:AS635,0,MAX(COLUMN($O635:AS635))-COLUMN($O635:AS635),1,1)))+AS606*AS577","v":0},{"$f":"SUMPRODUCT($O577:AT577,N(1-$O606:AT606),N(OFFSET($O635:AT635,0,MAX(COLUMN($O635:AT635))-COLUMN($O635:AT635),1,1)))+AT606*AT577","v":0},{"$f":"SUMPRODUCT($O577:AU577,N(1-$O606:AU606),N(OFFSET($O635:AU635,0,MAX(COLUMN($O635:AU635))-COLUMN($O635:AU635),1,1)))+AU606*AU577","v":0},{"$f":"SUMPRODUCT($O577:AV577,N(1-$O606:AV606),N(OFFSET($O635:AV635,0,MAX(COLUMN($O635:AV635))-COLUMN($O635:AV635),1,1)))+AV606*AV577","v":0},{"$f":"SUMPRODUCT($O577:AW577,N(1-$O606:AW606),N(OFFSET($O635:AW635,0,MAX(COLUMN($O635:AW635))-COLUMN($O635:AW635),1,1)))+AW606*AW577","v":0},{"$f":"SUMPRODUCT($O577:AX577,N(1-$O606:AX606),N(OFFSET($O635:AX635,0,MAX(COLUMN($O635:AX635))-COLUMN($O635:AX635),1,1)))+AX606*AX577","v":0},{"$f":"SUMPRODUCT($O577:AY577,N(1-$O606:AY606),N(OFFSET($O635:AY635,0,MAX(COLUMN($O635:AY635))-COLUMN($O635:AY635),1,1)))+AY606*AY577","v":0}]
[{"$f":"+RevReq_BaseCase!A665","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,3289069.058069854,-1.862645149230957E-9,null,null,15684317.0499999,-3301961.5199999996,-3230179.7034782348,-3230179.7034782348,-3230179.7034782348,-2691816.4195651971,{"$f":"SUMPRODUCT($O578:U578,N(1-$O607:U607),N(OFFSET($O636:U636,0,MAX(COLUMN($O636:U636))-COLUMN($O636:U636),1,1)))+U607*U578","v":0},{"$f":"SUMPRODUCT($O578:V578,N(1-$O607:V607),N(OFFSET($O636:V636,0,MAX(COLUMN($O636:V636))-COLUMN($O636:V636),1,1)))+V607*V578","v":0},{"$f":"SUMPRODUCT($O578:W578,N(1-$O607:W607),N(OFFSET($O636:W636,0,MAX(COLUMN($O636:W636))-COLUMN($O636:W636),1,1)))+W607*W578","v":0},{"$f":"SUMPRODUCT($O578:X578,N(1-$O607:X607),N(OFFSET($O636:X636,0,MAX(COLUMN($O636:X636))-COLUMN($O636:X636),1,1)))+X607*X578","v":0},{"$f":"SUMPRODUCT($O578:Y578,N(1-$O607:Y607),N(OFFSET($O636:Y636,0,MAX(COLUMN($O636:Y636))-COLUMN($O636:Y636),1,1)))+Y607*Y578","v":0},{"$f":"SUMPRODUCT($O578:Z578,N(1-$O607:Z607),N(OFFSET($O636:Z636,0,MAX(COLUMN($O636:Z636))-COLUMN($O636:Z636),1,1)))+Z607*Z578","v":0},{"$f":"SUMPRODUCT($O578:AA578,N(1-$O607:AA607),N(OFFSET($O636:AA636,0,MAX(COLUMN($O636:AA636))-COLUMN($O636:AA636),1,1)))+AA607*AA578","v":0},{"$f":"SUMPRODUCT($O578:AB578,N(1-$O607:AB607),N(OFFSET($O636:AB636,0,MAX(COLUMN($O636:AB636))-COLUMN($O636:AB636),1,1)))+AB607*AB578","v":0},{"$f":"SUMPRODUCT($O578:AC578,N(1-$O607:AC607),N(OFFSET($O636:AC636,0,MAX(COLUMN($O636:AC636))-COLUMN($O636:AC636),1,1)))+AC607*AC578","v":0},{"$f":"SUMPRODUCT($O578:AD578,N(1-$O607:AD607),N(OFFSET($O636:AD636,0,MAX(COLUMN($O636:AD636))-COLUMN($O636:AD636),1,1)))+AD607*AD578","v":0},{"$f":"SUMPRODUCT($O578:AE578,N(1-$O607:AE607),N(OFFSET($O636:AE636,0,MAX(COLUMN($O636:AE636))-COLUMN($O636:AE636),1,1)))+AE607*AE578","v":0},{"$f":"SUMPRODUCT($O578:AF578,N(1-$O607:AF607),N(OFFSET($O636:AF636,0,MAX(COLUMN($O636:AF636))-COLUMN($O636:AF636),1,1)))+AF607*AF578","v":0},{"$f":"SUMPRODUCT($O578:AG578,N(1-$O607:AG607),N(OFFSET($O636:AG636,0,MAX(COLUMN($O636:AG636))-COLUMN($O636:AG636),1,1)))+AG607*AG578","v":0},{"$f":"SUMPRODUCT($O578:AH578,N(1-$O607:AH607),N(OFFSET($O636:AH636,0,MAX(COLUMN($O636:AH636))-COLUMN($O636:AH636),1,1)))+AH607*AH578","v":0},{"$f":"SUMPRODUCT($O578:AI578,N(1-$O607:AI607),N(OFFSET($O636:AI636,0,MAX(COLUMN($O636:AI636))-COLUMN($O636:AI636),1,1)))+AI607*AI578","v":0},{"$f":"SUMPRODUCT($O578:AJ578,N(1-$O607:AJ607),N(OFFSET($O636:AJ636,0,MAX(COLUMN($O636:AJ636))-COLUMN($O636:AJ636),1,1)))+AJ607*AJ578","v":0},{"$f":"SUMPRODUCT($O578:AK578,N(1-$O607:AK607),N(OFFSET($O636:AK636,0,MAX(COLUMN($O636:AK636))-COLUMN($O636:AK636),1,1)))+AK607*AK578","v":0},{"$f":"SUMPRODUCT($O578:AL578,N(1-$O607:AL607),N(OFFSET($O636:AL636,0,MAX(COLUMN($O636:AL636))-COLUMN($O636:AL636),1,1)))+AL607*AL578","v":0},{"$f":"SUMPRODUCT($O578:AM578,N(1-$O607:AM607),N(OFFSET($O636:AM636,0,MAX(COLUMN($O636:AM636))-COLUMN($O636:AM636),1,1)))+AM607*AM578","v":0},{"$f":"SUMPRODUCT($O578:AN578,N(1-$O607:AN607),N(OFFSET($O636:AN636,0,MAX(COLUMN($O636:AN636))-COLUMN($O636:AN636),1,1)))+AN607*AN578","v":0},{"$f":"SUMPRODUCT($O578:AO578,N(1-$O607:AO607),N(OFFSET($O636:AO636,0,MAX(COLUMN($O636:AO636))-COLUMN($O636:AO636),1,1)))+AO607*AO578","v":0},{"$f":"SUMPRODUCT($O578:AP578,N(1-$O607:AP607),N(OFFSET($O636:AP636,0,MAX(COLUMN($O636:AP636))-COLUMN($O636:AP636),1,1)))+AP607*AP578","v":0},{"$f":"SUMPRODUCT($O578:AQ578,N(1-$O607:AQ607),N(OFFSET($O636:AQ636,0,MAX(COLUMN($O636:AQ636))-COLUMN($O636:AQ636),1,1)))+AQ607*AQ578","v":0},{"$f":"SUMPRODUCT($O578:AR578,N(1-$O607:AR607),N(OFFSET($O636:AR636,0,MAX(COLUMN($O636:AR636))-COLUMN($O636:AR636),1,1)))+AR607*AR578","v":0},{"$f":"SUMPRODUCT($O578:AS578,N(1-$O607:AS607),N(OFFSET($O636:AS636,0,MAX(COLUMN($O636:AS636))-COLUMN($O636:AS636),1,1)))+AS607*AS578","v":0},{"$f":"SUMPRODUCT($O578:AT578,N(1-$O607:AT607),N(OFFSET($O636:AT636,0,MAX(COLUMN($O636:AT636))-COLUMN($O636:AT636),1,1)))+AT607*AT578","v":0},{"$f":"SUMPRODUCT($O578:AU578,N(1-$O607:AU607),N(OFFSET($O636:AU636,0,MAX(COLUMN($O636:AU636))-COLUMN($O636:AU636),1,1)))+AU607*AU578","v":0},{"$f":"SUMPRODUCT($O578:AV578,N(1-$O607:AV607),N(OFFSET($O636:AV636,0,MAX(COLUMN($O636:AV636))-COLUMN($O636:AV636),1,1)))+AV607*AV578","v":0},{"$f":"SUMPRODUCT($O578:AW578,N(1-$O607:AW607),N(OFFSET($O636:AW636,0,MAX(COLUMN($O636:AW636))-COLUMN($O636:AW636),1,1)))+AW607*AW578","v":0},{"$f":"SUMPRODUCT($O578:AX578,N(1-$O607:AX607),N(OFFSET($O636:AX636,0,MAX(COLUMN($O636:AX636))-COLUMN($O636:AX636),1,1)))+AX607*AX578","v":0},{"$f":"SUMPRODUCT($O578:AY578,N(1-$O607:AY607),N(OFFSET($O636:AY636,0,MAX(COLUMN($O636:AY636))-COLUMN($O636:AY636),1,1)))+AY607*AY578","v":0}]
[{"$f":"+RevReq_BaseCase!A666","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O579:O579,N(1-$O608:O608),N(OFFSET($O637:O637,0,MAX(COLUMN($O637:O637))-COLUMN($O637:O637),1,1)))+O608*O579","v":0},{"$f":"SUMPRODUCT($O579:P579,N(1-$O608:P608),N(OFFSET($O637:P637,0,MAX(COLUMN($O637:P637))-COLUMN($O637:P637),1,1)))+P608*P579","v":0},{"$f":"SUMPRODUCT($O579:Q579,N(1-$O608:Q608),N(OFFSET($O637:Q637,0,MAX(COLUMN($O637:Q637))-COLUMN($O637:Q637),1,1)))+Q608*Q579","v":0},{"$f":"SUMPRODUCT($O579:R579,N(1-$O608:R608),N(OFFSET($O637:R637,0,MAX(COLUMN($O637:R637))-COLUMN($O637:R637),1,1)))+R608*R579","v":0},{"$f":"SUMPRODUCT($O579:S579,N(1-$O608:S608),N(OFFSET($O637:S637,0,MAX(COLUMN($O637:S637))-COLUMN($O637:S637),1,1)))+S608*S579","v":0},{"$f":"SUMPRODUCT($O579:T579,N(1-$O608:T608),N(OFFSET($O637:T637,0,MAX(COLUMN($O637:T637))-COLUMN($O637:T637),1,1)))+T608*T579","v":0},{"$f":"SUMPRODUCT($O579:U579,N(1-$O608:U608),N(OFFSET($O637:U637,0,MAX(COLUMN($O637:U637))-COLUMN($O637:U637),1,1)))+U608*U579","v":0},{"$f":"SUMPRODUCT($O579:V579,N(1-$O608:V608),N(OFFSET($O637:V637,0,MAX(COLUMN($O637:V637))-COLUMN($O637:V637),1,1)))+V608*V579","v":0},{"$f":"SUMPRODUCT($O579:W579,N(1-$O608:W608),N(OFFSET($O637:W637,0,MAX(COLUMN($O637:W637))-COLUMN($O637:W637),1,1)))+W608*W579","v":0},{"$f":"SUMPRODUCT($O579:X579,N(1-$O608:X608),N(OFFSET($O637:X637,0,MAX(COLUMN($O637:X637))-COLUMN($O637:X637),1,1)))+X608*X579","v":0},{"$f":"SUMPRODUCT($O579:Y579,N(1-$O608:Y608),N(OFFSET($O637:Y637,0,MAX(COLUMN($O637:Y637))-COLUMN($O637:Y637),1,1)))+Y608*Y579","v":0},{"$f":"SUMPRODUCT($O579:Z579,N(1-$O608:Z608),N(OFFSET($O637:Z637,0,MAX(COLUMN($O637:Z637))-COLUMN($O637:Z637),1,1)))+Z608*Z579","v":0},{"$f":"SUMPRODUCT($O579:AA579,N(1-$O608:AA608),N(OFFSET($O637:AA637,0,MAX(COLUMN($O637:AA637))-COLUMN($O637:AA637),1,1)))+AA608*AA579","v":0},{"$f":"SUMPRODUCT($O579:AB579,N(1-$O608:AB608),N(OFFSET($O637:AB637,0,MAX(COLUMN($O637:AB637))-COLUMN($O637:AB637),1,1)))+AB608*AB579","v":0},{"$f":"SUMPRODUCT($O579:AC579,N(1-$O608:AC608),N(OFFSET($O637:AC637,0,MAX(COLUMN($O637:AC637))-COLUMN($O637:AC637),1,1)))+AC608*AC579","v":0},{"$f":"SUMPRODUCT($O579:AD579,N(1-$O608:AD608),N(OFFSET($O637:AD637,0,MAX(COLUMN($O637:AD637))-COLUMN($O637:AD637),1,1)))+AD608*AD579","v":0},{"$f":"SUMPRODUCT($O579:AE579,N(1-$O608:AE608),N(OFFSET($O637:AE637,0,MAX(COLUMN($O637:AE637))-COLUMN($O637:AE637),1,1)))+AE608*AE579","v":0},{"$f":"SUMPRODUCT($O579:AF579,N(1-$O608:AF608),N(OFFSET($O637:AF637,0,MAX(COLUMN($O637:AF637))-COLUMN($O637:AF637),1,1)))+AF608*AF579","v":0},{"$f":"SUMPRODUCT($O579:AG579,N(1-$O608:AG608),N(OFFSET($O637:AG637,0,MAX(COLUMN($O637:AG637))-COLUMN($O637:AG637),1,1)))+AG608*AG579","v":0},{"$f":"SUMPRODUCT($O579:AH579,N(1-$O608:AH608),N(OFFSET($O637:AH637,0,MAX(COLUMN($O637:AH637))-COLUMN($O637:AH637),1,1)))+AH608*AH579","v":0},{"$f":"SUMPRODUCT($O579:AI579,N(1-$O608:AI608),N(OFFSET($O637:AI637,0,MAX(COLUMN($O637:AI637))-COLUMN($O637:AI637),1,1)))+AI608*AI579","v":0},{"$f":"SUMPRODUCT($O579:AJ579,N(1-$O608:AJ608),N(OFFSET($O637:AJ637,0,MAX(COLUMN($O637:AJ637))-COLUMN($O637:AJ637),1,1)))+AJ608*AJ579","v":0},{"$f":"SUMPRODUCT($O579:AK579,N(1-$O608:AK608),N(OFFSET($O637:AK637,0,MAX(COLUMN($O637:AK637))-COLUMN($O637:AK637),1,1)))+AK608*AK579","v":0},{"$f":"SUMPRODUCT($O579:AL579,N(1-$O608:AL608),N(OFFSET($O637:AL637,0,MAX(COLUMN($O637:AL637))-COLUMN($O637:AL637),1,1)))+AL608*AL579","v":0},{"$f":"SUMPRODUCT($O579:AM579,N(1-$O608:AM608),N(OFFSET($O637:AM637,0,MAX(COLUMN($O637:AM637))-COLUMN($O637:AM637),1,1)))+AM608*AM579","v":0},{"$f":"SUMPRODUCT($O579:AN579,N(1-$O608:AN608),N(OFFSET($O637:AN637,0,MAX(COLUMN($O637:AN637))-COLUMN($O637:AN637),1,1)))+AN608*AN579","v":0},{"$f":"SUMPRODUCT($O579:AO579,N(1-$O608:AO608),N(OFFSET($O637:AO637,0,MAX(COLUMN($O637:AO637))-COLUMN($O637:AO637),1,1)))+AO608*AO579","v":0},{"$f":"SUMPRODUCT($O579:AP579,N(1-$O608:AP608),N(OFFSET($O637:AP637,0,MAX(COLUMN($O637:AP637))-COLUMN($O637:AP637),1,1)))+AP608*AP579","v":0},{"$f":"SUMPRODUCT($O579:AQ579,N(1-$O608:AQ608),N(OFFSET($O637:AQ637,0,MAX(COLUMN($O637:AQ637))-COLUMN($O637:AQ637),1,1)))+AQ608*AQ579","v":0},{"$f":"SUMPRODUCT($O579:AR579,N(1-$O608:AR608),N(OFFSET($O637:AR637,0,MAX(COLUMN($O637:AR637))-COLUMN($O637:AR637),1,1)))+AR608*AR579","v":0},{"$f":"SUMPRODUCT($O579:AS579,N(1-$O608:AS608),N(OFFSET($O637:AS637,0,MAX(COLUMN($O637:AS637))-COLUMN($O637:AS637),1,1)))+AS608*AS579","v":0},{"$f":"SUMPRODUCT($O579:AT579,N(1-$O608:AT608),N(OFFSET($O637:AT637,0,MAX(COLUMN($O637:AT637))-COLUMN($O637:AT637),1,1)))+AT608*AT579","v":0},{"$f":"SUMPRODUCT($O579:AU579,N(1-$O608:AU608),N(OFFSET($O637:AU637,0,MAX(COLUMN($O637:AU637))-COLUMN($O637:AU637),1,1)))+AU608*AU579","v":0},{"$f":"SUMPRODUCT($O579:AV579,N(1-$O608:AV608),N(OFFSET($O637:AV637,0,MAX(COLUMN($O637:AV637))-COLUMN($O637:AV637),1,1)))+AV608*AV579","v":0},{"$f":"SUMPRODUCT($O579:AW579,N(1-$O608:AW608),N(OFFSET($O637:AW637,0,MAX(COLUMN($O637:AW637))-COLUMN($O637:AW637),1,1)))+AW608*AW579","v":0},{"$f":"SUMPRODUCT($O579:AX579,N(1-$O608:AX608),N(OFFSET($O637:AX637,0,MAX(COLUMN($O637:AX637))-COLUMN($O637:AX637),1,1)))+AX608*AX579","v":0},{"$f":"SUMPRODUCT($O579:AY579,N(1-$O608:AY608),N(OFFSET($O637:AY637,0,MAX(COLUMN($O637:AY637))-COLUMN($O637:AY637),1,1)))+AY608*AY579","v":0}]
[{"$f":"+RevReq_BaseCase!A667","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O580:O580,N(1-$O609:O609),N(OFFSET($O638:O638,0,MAX(COLUMN($O638:O638))-COLUMN($O638:O638),1,1)))+O609*O580","v":0},{"$f":"SUMPRODUCT($O580:P580,N(1-$O609:P609),N(OFFSET($O638:P638,0,MAX(COLUMN($O638:P638))-COLUMN($O638:P638),1,1)))+P609*P580","v":0},{"$f":"SUMPRODUCT($O580:Q580,N(1-$O609:Q609),N(OFFSET($O638:Q638,0,MAX(COLUMN($O638:Q638))-COLUMN($O638:Q638),1,1)))+Q609*Q580","v":0},{"$f":"SUMPRODUCT($O580:R580,N(1-$O609:R609),N(OFFSET($O638:R638,0,MAX(COLUMN($O638:R638))-COLUMN($O638:R638),1,1)))+R609*R580","v":0},{"$f":"SUMPRODUCT($O580:S580,N(1-$O609:S609),N(OFFSET($O638:S638,0,MAX(COLUMN($O638:S638))-COLUMN($O638:S638),1,1)))+S609*S580","v":0},{"$f":"SUMPRODUCT($O580:T580,N(1-$O609:T609),N(OFFSET($O638:T638,0,MAX(COLUMN($O638:T638))-COLUMN($O638:T638),1,1)))+T609*T580","v":0},{"$f":"SUMPRODUCT($O580:U580,N(1-$O609:U609),N(OFFSET($O638:U638,0,MAX(COLUMN($O638:U638))-COLUMN($O638:U638),1,1)))+U609*U580","v":0},{"$f":"SUMPRODUCT($O580:V580,N(1-$O609:V609),N(OFFSET($O638:V638,0,MAX(COLUMN($O638:V638))-COLUMN($O638:V638),1,1)))+V609*V580","v":0},{"$f":"SUMPRODUCT($O580:W580,N(1-$O609:W609),N(OFFSET($O638:W638,0,MAX(COLUMN($O638:W638))-COLUMN($O638:W638),1,1)))+W609*W580","v":0},{"$f":"SUMPRODUCT($O580:X580,N(1-$O609:X609),N(OFFSET($O638:X638,0,MAX(COLUMN($O638:X638))-COLUMN($O638:X638),1,1)))+X609*X580","v":0},{"$f":"SUMPRODUCT($O580:Y580,N(1-$O609:Y609),N(OFFSET($O638:Y638,0,MAX(COLUMN($O638:Y638))-COLUMN($O638:Y638),1,1)))+Y609*Y580","v":0},{"$f":"SUMPRODUCT($O580:Z580,N(1-$O609:Z609),N(OFFSET($O638:Z638,0,MAX(COLUMN($O638:Z638))-COLUMN($O638:Z638),1,1)))+Z609*Z580","v":0},{"$f":"SUMPRODUCT($O580:AA580,N(1-$O609:AA609),N(OFFSET($O638:AA638,0,MAX(COLUMN($O638:AA638))-COLUMN($O638:AA638),1,1)))+AA609*AA580","v":0},{"$f":"SUMPRODUCT($O580:AB580,N(1-$O609:AB609),N(OFFSET($O638:AB638,0,MAX(COLUMN($O638:AB638))-COLUMN($O638:AB638),1,1)))+AB609*AB580","v":0},{"$f":"SUMPRODUCT($O580:AC580,N(1-$O609:AC609),N(OFFSET($O638:AC638,0,MAX(COLUMN($O638:AC638))-COLUMN($O638:AC638),1,1)))+AC609*AC580","v":0},{"$f":"SUMPRODUCT($O580:AD580,N(1-$O609:AD609),N(OFFSET($O638:AD638,0,MAX(COLUMN($O638:AD638))-COLUMN($O638:AD638),1,1)))+AD609*AD580","v":0},{"$f":"SUMPRODUCT($O580:AE580,N(1-$O609:AE609),N(OFFSET($O638:AE638,0,MAX(COLUMN($O638:AE638))-COLUMN($O638:AE638),1,1)))+AE609*AE580","v":0},{"$f":"SUMPRODUCT($O580:AF580,N(1-$O609:AF609),N(OFFSET($O638:AF638,0,MAX(COLUMN($O638:AF638))-COLUMN($O638:AF638),1,1)))+AF609*AF580","v":0},{"$f":"SUMPRODUCT($O580:AG580,N(1-$O609:AG609),N(OFFSET($O638:AG638,0,MAX(COLUMN($O638:AG638))-COLUMN($O638:AG638),1,1)))+AG609*AG580","v":0},{"$f":"SUMPRODUCT($O580:AH580,N(1-$O609:AH609),N(OFFSET($O638:AH638,0,MAX(COLUMN($O638:AH638))-COLUMN($O638:AH638),1,1)))+AH609*AH580","v":0},{"$f":"SUMPRODUCT($O580:AI580,N(1-$O609:AI609),N(OFFSET($O638:AI638,0,MAX(COLUMN($O638:AI638))-COLUMN($O638:AI638),1,1)))+AI609*AI580","v":0},{"$f":"SUMPRODUCT($O580:AJ580,N(1-$O609:AJ609),N(OFFSET($O638:AJ638,0,MAX(COLUMN($O638:AJ638))-COLUMN($O638:AJ638),1,1)))+AJ609*AJ580","v":0},{"$f":"SUMPRODUCT($O580:AK580,N(1-$O609:AK609),N(OFFSET($O638:AK638,0,MAX(COLUMN($O638:AK638))-COLUMN($O638:AK638),1,1)))+AK609*AK580","v":0},{"$f":"SUMPRODUCT($O580:AL580,N(1-$O609:AL609),N(OFFSET($O638:AL638,0,MAX(COLUMN($O638:AL638))-COLUMN($O638:AL638),1,1)))+AL609*AL580","v":0},{"$f":"SUMPRODUCT($O580:AM580,N(1-$O609:AM609),N(OFFSET($O638:AM638,0,MAX(COLUMN($O638:AM638))-COLUMN($O638:AM638),1,1)))+AM609*AM580","v":0},{"$f":"SUMPRODUCT($O580:AN580,N(1-$O609:AN609),N(OFFSET($O638:AN638,0,MAX(COLUMN($O638:AN638))-COLUMN($O638:AN638),1,1)))+AN609*AN580","v":0},{"$f":"SUMPRODUCT($O580:AO580,N(1-$O609:AO609),N(OFFSET($O638:AO638,0,MAX(COLUMN($O638:AO638))-COLUMN($O638:AO638),1,1)))+AO609*AO580","v":0},{"$f":"SUMPRODUCT($O580:AP580,N(1-$O609:AP609),N(OFFSET($O638:AP638,0,MAX(COLUMN($O638:AP638))-COLUMN($O638:AP638),1,1)))+AP609*AP580","v":0},{"$f":"SUMPRODUCT($O580:AQ580,N(1-$O609:AQ609),N(OFFSET($O638:AQ638,0,MAX(COLUMN($O638:AQ638))-COLUMN($O638:AQ638),1,1)))+AQ609*AQ580","v":0},{"$f":"SUMPRODUCT($O580:AR580,N(1-$O609:AR609),N(OFFSET($O638:AR638,0,MAX(COLUMN($O638:AR638))-COLUMN($O638:AR638),1,1)))+AR609*AR580","v":0},{"$f":"SUMPRODUCT($O580:AS580,N(1-$O609:AS609),N(OFFSET($O638:AS638,0,MAX(COLUMN($O638:AS638))-COLUMN($O638:AS638),1,1)))+AS609*AS580","v":0},{"$f":"SUMPRODUCT($O580:AT580,N(1-$O609:AT609),N(OFFSET($O638:AT638,0,MAX(COLUMN($O638:AT638))-COLUMN($O638:AT638),1,1)))+AT609*AT580","v":0},{"$f":"SUMPRODUCT($O580:AU580,N(1-$O609:AU609),N(OFFSET($O638:AU638,0,MAX(COLUMN($O638:AU638))-COLUMN($O638:AU638),1,1)))+AU609*AU580","v":0},{"$f":"SUMPRODUCT($O580:AV580,N(1-$O609:AV609),N(OFFSET($O638:AV638,0,MAX(COLUMN($O638:AV638))-COLUMN($O638:AV638),1,1)))+AV609*AV580","v":0},{"$f":"SUMPRODUCT($O580:AW580,N(1-$O609:AW609),N(OFFSET($O638:AW638,0,MAX(COLUMN($O638:AW638))-COLUMN($O638:AW638),1,1)))+AW609*AW580","v":0},{"$f":"SUMPRODUCT($O580:AX580,N(1-$O609:AX609),N(OFFSET($O638:AX638,0,MAX(COLUMN($O638:AX638))-COLUMN($O638:AX638),1,1)))+AX609*AX580","v":0},{"$f":"SUMPRODUCT($O580:AY580,N(1-$O609:AY609),N(OFFSET($O638:AY638,0,MAX(COLUMN($O638:AY638))-COLUMN($O638:AY638),1,1)))+AY609*AY580","v":0}]
[{"$f":"+RevReq_BaseCase!A668","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O581:O581,N(1-$O610:O610),N(OFFSET($O639:O639,0,MAX(COLUMN($O639:O639))-COLUMN($O639:O639),1,1)))+O610*O581","v":0},{"$f":"SUMPRODUCT($O581:P581,N(1-$O610:P610),N(OFFSET($O639:P639,0,MAX(COLUMN($O639:P639))-COLUMN($O639:P639),1,1)))+P610*P581","v":0},{"$f":"SUMPRODUCT($O581:Q581,N(1-$O610:Q610),N(OFFSET($O639:Q639,0,MAX(COLUMN($O639:Q639))-COLUMN($O639:Q639),1,1)))+Q610*Q581","v":0},{"$f":"SUMPRODUCT($O581:R581,N(1-$O610:R610),N(OFFSET($O639:R639,0,MAX(COLUMN($O639:R639))-COLUMN($O639:R639),1,1)))+R610*R581","v":0},{"$f":"SUMPRODUCT($O581:S581,N(1-$O610:S610),N(OFFSET($O639:S639,0,MAX(COLUMN($O639:S639))-COLUMN($O639:S639),1,1)))+S610*S581","v":0},{"$f":"SUMPRODUCT($O581:T581,N(1-$O610:T610),N(OFFSET($O639:T639,0,MAX(COLUMN($O639:T639))-COLUMN($O639:T639),1,1)))+T610*T581","v":0},{"$f":"SUMPRODUCT($O581:U581,N(1-$O610:U610),N(OFFSET($O639:U639,0,MAX(COLUMN($O639:U639))-COLUMN($O639:U639),1,1)))+U610*U581","v":0},{"$f":"SUMPRODUCT($O581:V581,N(1-$O610:V610),N(OFFSET($O639:V639,0,MAX(COLUMN($O639:V639))-COLUMN($O639:V639),1,1)))+V610*V581","v":0},{"$f":"SUMPRODUCT($O581:W581,N(1-$O610:W610),N(OFFSET($O639:W639,0,MAX(COLUMN($O639:W639))-COLUMN($O639:W639),1,1)))+W610*W581","v":0},{"$f":"SUMPRODUCT($O581:X581,N(1-$O610:X610),N(OFFSET($O639:X639,0,MAX(COLUMN($O639:X639))-COLUMN($O639:X639),1,1)))+X610*X581","v":0},{"$f":"SUMPRODUCT($O581:Y581,N(1-$O610:Y610),N(OFFSET($O639:Y639,0,MAX(COLUMN($O639:Y639))-COLUMN($O639:Y639),1,1)))+Y610*Y581","v":0},{"$f":"SUMPRODUCT($O581:Z581,N(1-$O610:Z610),N(OFFSET($O639:Z639,0,MAX(COLUMN($O639:Z639))-COLUMN($O639:Z639),1,1)))+Z610*Z581","v":0},{"$f":"SUMPRODUCT($O581:AA581,N(1-$O610:AA610),N(OFFSET($O639:AA639,0,MAX(COLUMN($O639:AA639))-COLUMN($O639:AA639),1,1)))+AA610*AA581","v":0},{"$f":"SUMPRODUCT($O581:AB581,N(1-$O610:AB610),N(OFFSET($O639:AB639,0,MAX(COLUMN($O639:AB639))-COLUMN($O639:AB639),1,1)))+AB610*AB581","v":0},{"$f":"SUMPRODUCT($O581:AC581,N(1-$O610:AC610),N(OFFSET($O639:AC639,0,MAX(COLUMN($O639:AC639))-COLUMN($O639:AC639),1,1)))+AC610*AC581","v":0},{"$f":"SUMPRODUCT($O581:AD581,N(1-$O610:AD610),N(OFFSET($O639:AD639,0,MAX(COLUMN($O639:AD639))-COLUMN($O639:AD639),1,1)))+AD610*AD581","v":0},{"$f":"SUMPRODUCT($O581:AE581,N(1-$O610:AE610),N(OFFSET($O639:AE639,0,MAX(COLUMN($O639:AE639))-COLUMN($O639:AE639),1,1)))+AE610*AE581","v":0},{"$f":"SUMPRODUCT($O581:AF581,N(1-$O610:AF610),N(OFFSET($O639:AF639,0,MAX(COLUMN($O639:AF639))-COLUMN($O639:AF639),1,1)))+AF610*AF581","v":0},{"$f":"SUMPRODUCT($O581:AG581,N(1-$O610:AG610),N(OFFSET($O639:AG639,0,MAX(COLUMN($O639:AG639))-COLUMN($O639:AG639),1,1)))+AG610*AG581","v":0},{"$f":"SUMPRODUCT($O581:AH581,N(1-$O610:AH610),N(OFFSET($O639:AH639,0,MAX(COLUMN($O639:AH639))-COLUMN($O639:AH639),1,1)))+AH610*AH581","v":0},{"$f":"SUMPRODUCT($O581:AI581,N(1-$O610:AI610),N(OFFSET($O639:AI639,0,MAX(COLUMN($O639:AI639))-COLUMN($O639:AI639),1,1)))+AI610*AI581","v":0},{"$f":"SUMPRODUCT($O581:AJ581,N(1-$O610:AJ610),N(OFFSET($O639:AJ639,0,MAX(COLUMN($O639:AJ639))-COLUMN($O639:AJ639),1,1)))+AJ610*AJ581","v":0},{"$f":"SUMPRODUCT($O581:AK581,N(1-$O610:AK610),N(OFFSET($O639:AK639,0,MAX(COLUMN($O639:AK639))-COLUMN($O639:AK639),1,1)))+AK610*AK581","v":0},{"$f":"SUMPRODUCT($O581:AL581,N(1-$O610:AL610),N(OFFSET($O639:AL639,0,MAX(COLUMN($O639:AL639))-COLUMN($O639:AL639),1,1)))+AL610*AL581","v":0},{"$f":"SUMPRODUCT($O581:AM581,N(1-$O610:AM610),N(OFFSET($O639:AM639,0,MAX(COLUMN($O639:AM639))-COLUMN($O639:AM639),1,1)))+AM610*AM581","v":0},{"$f":"SUMPRODUCT($O581:AN581,N(1-$O610:AN610),N(OFFSET($O639:AN639,0,MAX(COLUMN($O639:AN639))-COLUMN($O639:AN639),1,1)))+AN610*AN581","v":0},{"$f":"SUMPRODUCT($O581:AO581,N(1-$O610:AO610),N(OFFSET($O639:AO639,0,MAX(COLUMN($O639:AO639))-COLUMN($O639:AO639),1,1)))+AO610*AO581","v":0},{"$f":"SUMPRODUCT($O581:AP581,N(1-$O610:AP610),N(OFFSET($O639:AP639,0,MAX(COLUMN($O639:AP639))-COLUMN($O639:AP639),1,1)))+AP610*AP581","v":0},{"$f":"SUMPRODUCT($O581:AQ581,N(1-$O610:AQ610),N(OFFSET($O639:AQ639,0,MAX(COLUMN($O639:AQ639))-COLUMN($O639:AQ639),1,1)))+AQ610*AQ581","v":0},{"$f":"SUMPRODUCT($O581:AR581,N(1-$O610:AR610),N(OFFSET($O639:AR639,0,MAX(COLUMN($O639:AR639))-COLUMN($O639:AR639),1,1)))+AR610*AR581","v":0},{"$f":"SUMPRODUCT($O581:AS581,N(1-$O610:AS610),N(OFFSET($O639:AS639,0,MAX(COLUMN($O639:AS639))-COLUMN($O639:AS639),1,1)))+AS610*AS581","v":0},{"$f":"SUMPRODUCT($O581:AT581,N(1-$O610:AT610),N(OFFSET($O639:AT639,0,MAX(COLUMN($O639:AT639))-COLUMN($O639:AT639),1,1)))+AT610*AT581","v":0},{"$f":"SUMPRODUCT($O581:AU581,N(1-$O610:AU610),N(OFFSET($O639:AU639,0,MAX(COLUMN($O639:AU639))-COLUMN($O639:AU639),1,1)))+AU610*AU581","v":0},{"$f":"SUMPRODUCT($O581:AV581,N(1-$O610:AV610),N(OFFSET($O639:AV639,0,MAX(COLUMN($O639:AV639))-COLUMN($O639:AV639),1,1)))+AV610*AV581","v":0},{"$f":"SUMPRODUCT($O581:AW581,N(1-$O610:AW610),N(OFFSET($O639:AW639,0,MAX(COLUMN($O639:AW639))-COLUMN($O639:AW639),1,1)))+AW610*AW581","v":0},{"$f":"SUMPRODUCT($O581:AX581,N(1-$O610:AX610),N(OFFSET($O639:AX639,0,MAX(COLUMN($O639:AX639))-COLUMN($O639:AX639),1,1)))+AX610*AX581","v":0},{"$f":"SUMPRODUCT($O581:AY581,N(1-$O610:AY610),N(OFFSET($O639:AY639,0,MAX(COLUMN($O639:AY639))-COLUMN($O639:AY639),1,1)))+AY610*AY581","v":0}]
[{"$f":"+RevReq_BaseCase!A669","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O582:O582,N(1-$O611:O611),N(OFFSET($O640:O640,0,MAX(COLUMN($O640:O640))-COLUMN($O640:O640),1,1)))+O611*O582","v":0},{"$f":"SUMPRODUCT($O582:P582,N(1-$O611:P611),N(OFFSET($O640:P640,0,MAX(COLUMN($O640:P640))-COLUMN($O640:P640),1,1)))+P611*P582","v":0},{"$f":"SUMPRODUCT($O582:Q582,N(1-$O611:Q611),N(OFFSET($O640:Q640,0,MAX(COLUMN($O640:Q640))-COLUMN($O640:Q640),1,1)))+Q611*Q582","v":0},{"$f":"SUMPRODUCT($O582:R582,N(1-$O611:R611),N(OFFSET($O640:R640,0,MAX(COLUMN($O640:R640))-COLUMN($O640:R640),1,1)))+R611*R582","v":0},{"$f":"SUMPRODUCT($O582:S582,N(1-$O611:S611),N(OFFSET($O640:S640,0,MAX(COLUMN($O640:S640))-COLUMN($O640:S640),1,1)))+S611*S582","v":0},{"$f":"SUMPRODUCT($O582:T582,N(1-$O611:T611),N(OFFSET($O640:T640,0,MAX(COLUMN($O640:T640))-COLUMN($O640:T640),1,1)))+T611*T582","v":0},{"$f":"SUMPRODUCT($O582:U582,N(1-$O611:U611),N(OFFSET($O640:U640,0,MAX(COLUMN($O640:U640))-COLUMN($O640:U640),1,1)))+U611*U582","v":0},{"$f":"SUMPRODUCT($O582:V582,N(1-$O611:V611),N(OFFSET($O640:V640,0,MAX(COLUMN($O640:V640))-COLUMN($O640:V640),1,1)))+V611*V582","v":0},{"$f":"SUMPRODUCT($O582:W582,N(1-$O611:W611),N(OFFSET($O640:W640,0,MAX(COLUMN($O640:W640))-COLUMN($O640:W640),1,1)))+W611*W582","v":0},{"$f":"SUMPRODUCT($O582:X582,N(1-$O611:X611),N(OFFSET($O640:X640,0,MAX(COLUMN($O640:X640))-COLUMN($O640:X640),1,1)))+X611*X582","v":0},{"$f":"SUMPRODUCT($O582:Y582,N(1-$O611:Y611),N(OFFSET($O640:Y640,0,MAX(COLUMN($O640:Y640))-COLUMN($O640:Y640),1,1)))+Y611*Y582","v":0},{"$f":"SUMPRODUCT($O582:Z582,N(1-$O611:Z611),N(OFFSET($O640:Z640,0,MAX(COLUMN($O640:Z640))-COLUMN($O640:Z640),1,1)))+Z611*Z582","v":0},{"$f":"SUMPRODUCT($O582:AA582,N(1-$O611:AA611),N(OFFSET($O640:AA640,0,MAX(COLUMN($O640:AA640))-COLUMN($O640:AA640),1,1)))+AA611*AA582","v":0},{"$f":"SUMPRODUCT($O582:AB582,N(1-$O611:AB611),N(OFFSET($O640:AB640,0,MAX(COLUMN($O640:AB640))-COLUMN($O640:AB640),1,1)))+AB611*AB582","v":0},{"$f":"SUMPRODUCT($O582:AC582,N(1-$O611:AC611),N(OFFSET($O640:AC640,0,MAX(COLUMN($O640:AC640))-COLUMN($O640:AC640),1,1)))+AC611*AC582","v":0},{"$f":"SUMPRODUCT($O582:AD582,N(1-$O611:AD611),N(OFFSET($O640:AD640,0,MAX(COLUMN($O640:AD640))-COLUMN($O640:AD640),1,1)))+AD611*AD582","v":0},{"$f":"SUMPRODUCT($O582:AE582,N(1-$O611:AE611),N(OFFSET($O640:AE640,0,MAX(COLUMN($O640:AE640))-COLUMN($O640:AE640),1,1)))+AE611*AE582","v":0},{"$f":"SUMPRODUCT($O582:AF582,N(1-$O611:AF611),N(OFFSET($O640:AF640,0,MAX(COLUMN($O640:AF640))-COLUMN($O640:AF640),1,1)))+AF611*AF582","v":0},{"$f":"SUMPRODUCT($O582:AG582,N(1-$O611:AG611),N(OFFSET($O640:AG640,0,MAX(COLUMN($O640:AG640))-COLUMN($O640:AG640),1,1)))+AG611*AG582","v":0},{"$f":"SUMPRODUCT($O582:AH582,N(1-$O611:AH611),N(OFFSET($O640:AH640,0,MAX(COLUMN($O640:AH640))-COLUMN($O640:AH640),1,1)))+AH611*AH582","v":0},{"$f":"SUMPRODUCT($O582:AI582,N(1-$O611:AI611),N(OFFSET($O640:AI640,0,MAX(COLUMN($O640:AI640))-COLUMN($O640:AI640),1,1)))+AI611*AI582","v":0},{"$f":"SUMPRODUCT($O582:AJ582,N(1-$O611:AJ611),N(OFFSET($O640:AJ640,0,MAX(COLUMN($O640:AJ640))-COLUMN($O640:AJ640),1,1)))+AJ611*AJ582","v":0},{"$f":"SUMPRODUCT($O582:AK582,N(1-$O611:AK611),N(OFFSET($O640:AK640,0,MAX(COLUMN($O640:AK640))-COLUMN($O640:AK640),1,1)))+AK611*AK582","v":0},{"$f":"SUMPRODUCT($O582:AL582,N(1-$O611:AL611),N(OFFSET($O640:AL640,0,MAX(COLUMN($O640:AL640))-COLUMN($O640:AL640),1,1)))+AL611*AL582","v":0},{"$f":"SUMPRODUCT($O582:AM582,N(1-$O611:AM611),N(OFFSET($O640:AM640,0,MAX(COLUMN($O640:AM640))-COLUMN($O640:AM640),1,1)))+AM611*AM582","v":0},{"$f":"SUMPRODUCT($O582:AN582,N(1-$O611:AN611),N(OFFSET($O640:AN640,0,MAX(COLUMN($O640:AN640))-COLUMN($O640:AN640),1,1)))+AN611*AN582","v":0},{"$f":"SUMPRODUCT($O582:AO582,N(1-$O611:AO611),N(OFFSET($O640:AO640,0,MAX(COLUMN($O640:AO640))-COLUMN($O640:AO640),1,1)))+AO611*AO582","v":0},{"$f":"SUMPRODUCT($O582:AP582,N(1-$O611:AP611),N(OFFSET($O640:AP640,0,MAX(COLUMN($O640:AP640))-COLUMN($O640:AP640),1,1)))+AP611*AP582","v":0},{"$f":"SUMPRODUCT($O582:AQ582,N(1-$O611:AQ611),N(OFFSET($O640:AQ640,0,MAX(COLUMN($O640:AQ640))-COLUMN($O640:AQ640),1,1)))+AQ611*AQ582","v":0},{"$f":"SUMPRODUCT($O582:AR582,N(1-$O611:AR611),N(OFFSET($O640:AR640,0,MAX(COLUMN($O640:AR640))-COLUMN($O640:AR640),1,1)))+AR611*AR582","v":0},{"$f":"SUMPRODUCT($O582:AS582,N(1-$O611:AS611),N(OFFSET($O640:AS640,0,MAX(COLUMN($O640:AS640))-COLUMN($O640:AS640),1,1)))+AS611*AS582","v":0},{"$f":"SUMPRODUCT($O582:AT582,N(1-$O611:AT611),N(OFFSET($O640:AT640,0,MAX(COLUMN($O640:AT640))-COLUMN($O640:AT640),1,1)))+AT611*AT582","v":0},{"$f":"SUMPRODUCT($O582:AU582,N(1-$O611:AU611),N(OFFSET($O640:AU640,0,MAX(COLUMN($O640:AU640))-COLUMN($O640:AU640),1,1)))+AU611*AU582","v":0},{"$f":"SUMPRODUCT($O582:AV582,N(1-$O611:AV611),N(OFFSET($O640:AV640,0,MAX(COLUMN($O640:AV640))-COLUMN($O640:AV640),1,1)))+AV611*AV582","v":0},{"$f":"SUMPRODUCT($O582:AW582,N(1-$O611:AW611),N(OFFSET($O640:AW640,0,MAX(COLUMN($O640:AW640))-COLUMN($O640:AW640),1,1)))+AW611*AW582","v":0},{"$f":"SUMPRODUCT($O582:AX582,N(1-$O611:AX611),N(OFFSET($O640:AX640,0,MAX(COLUMN($O640:AX640))-COLUMN($O640:AX640),1,1)))+AX611*AX582","v":0},{"$f":"SUMPRODUCT($O582:AY582,N(1-$O611:AY611),N(OFFSET($O640:AY640,0,MAX(COLUMN($O640:AY640))-COLUMN($O640:AY640),1,1)))+AY611*AY582","v":0}]
[{"$f":"+RevReq_BaseCase!A670","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O583:O583,N(1-$O612:O612),N(OFFSET($O641:O641,0,MAX(COLUMN($O641:O641))-COLUMN($O641:O641),1,1)))+O612*O583","v":0},{"$f":"SUMPRODUCT($O583:P583,N(1-$O612:P612),N(OFFSET($O641:P641,0,MAX(COLUMN($O641:P641))-COLUMN($O641:P641),1,1)))+P612*P583","v":0},{"$f":"SUMPRODUCT($O583:Q583,N(1-$O612:Q612),N(OFFSET($O641:Q641,0,MAX(COLUMN($O641:Q641))-COLUMN($O641:Q641),1,1)))+Q612*Q583","v":0},{"$f":"SUMPRODUCT($O583:R583,N(1-$O612:R612),N(OFFSET($O641:R641,0,MAX(COLUMN($O641:R641))-COLUMN($O641:R641),1,1)))+R612*R583","v":0},{"$f":"SUMPRODUCT($O583:S583,N(1-$O612:S612),N(OFFSET($O641:S641,0,MAX(COLUMN($O641:S641))-COLUMN($O641:S641),1,1)))+S612*S583","v":0},{"$f":"SUMPRODUCT($O583:T583,N(1-$O612:T612),N(OFFSET($O641:T641,0,MAX(COLUMN($O641:T641))-COLUMN($O641:T641),1,1)))+T612*T583","v":0},{"$f":"SUMPRODUCT($O583:U583,N(1-$O612:U612),N(OFFSET($O641:U641,0,MAX(COLUMN($O641:U641))-COLUMN($O641:U641),1,1)))+U612*U583","v":0},{"$f":"SUMPRODUCT($O583:V583,N(1-$O612:V612),N(OFFSET($O641:V641,0,MAX(COLUMN($O641:V641))-COLUMN($O641:V641),1,1)))+V612*V583","v":0},{"$f":"SUMPRODUCT($O583:W583,N(1-$O612:W612),N(OFFSET($O641:W641,0,MAX(COLUMN($O641:W641))-COLUMN($O641:W641),1,1)))+W612*W583","v":0},{"$f":"SUMPRODUCT($O583:X583,N(1-$O612:X612),N(OFFSET($O641:X641,0,MAX(COLUMN($O641:X641))-COLUMN($O641:X641),1,1)))+X612*X583","v":0},{"$f":"SUMPRODUCT($O583:Y583,N(1-$O612:Y612),N(OFFSET($O641:Y641,0,MAX(COLUMN($O641:Y641))-COLUMN($O641:Y641),1,1)))+Y612*Y583","v":0},{"$f":"SUMPRODUCT($O583:Z583,N(1-$O612:Z612),N(OFFSET($O641:Z641,0,MAX(COLUMN($O641:Z641))-COLUMN($O641:Z641),1,1)))+Z612*Z583","v":0},{"$f":"SUMPRODUCT($O583:AA583,N(1-$O612:AA612),N(OFFSET($O641:AA641,0,MAX(COLUMN($O641:AA641))-COLUMN($O641:AA641),1,1)))+AA612*AA583","v":0},{"$f":"SUMPRODUCT($O583:AB583,N(1-$O612:AB612),N(OFFSET($O641:AB641,0,MAX(COLUMN($O641:AB641))-COLUMN($O641:AB641),1,1)))+AB612*AB583","v":0},{"$f":"SUMPRODUCT($O583:AC583,N(1-$O612:AC612),N(OFFSET($O641:AC641,0,MAX(COLUMN($O641:AC641))-COLUMN($O641:AC641),1,1)))+AC612*AC583","v":0},{"$f":"SUMPRODUCT($O583:AD583,N(1-$O612:AD612),N(OFFSET($O641:AD641,0,MAX(COLUMN($O641:AD641))-COLUMN($O641:AD641),1,1)))+AD612*AD583","v":0},{"$f":"SUMPRODUCT($O583:AE583,N(1-$O612:AE612),N(OFFSET($O641:AE641,0,MAX(COLUMN($O641:AE641))-COLUMN($O641:AE641),1,1)))+AE612*AE583","v":0},{"$f":"SUMPRODUCT($O583:AF583,N(1-$O612:AF612),N(OFFSET($O641:AF641,0,MAX(COLUMN($O641:AF641))-COLUMN($O641:AF641),1,1)))+AF612*AF583","v":0},{"$f":"SUMPRODUCT($O583:AG583,N(1-$O612:AG612),N(OFFSET($O641:AG641,0,MAX(COLUMN($O641:AG641))-COLUMN($O641:AG641),1,1)))+AG612*AG583","v":0},{"$f":"SUMPRODUCT($O583:AH583,N(1-$O612:AH612),N(OFFSET($O641:AH641,0,MAX(COLUMN($O641:AH641))-COLUMN($O641:AH641),1,1)))+AH612*AH583","v":0},{"$f":"SUMPRODUCT($O583:AI583,N(1-$O612:AI612),N(OFFSET($O641:AI641,0,MAX(COLUMN($O641:AI641))-COLUMN($O641:AI641),1,1)))+AI612*AI583","v":0},{"$f":"SUMPRODUCT($O583:AJ583,N(1-$O612:AJ612),N(OFFSET($O641:AJ641,0,MAX(COLUMN($O641:AJ641))-COLUMN($O641:AJ641),1,1)))+AJ612*AJ583","v":0},{"$f":"SUMPRODUCT($O583:AK583,N(1-$O612:AK612),N(OFFSET($O641:AK641,0,MAX(COLUMN($O641:AK641))-COLUMN($O641:AK641),1,1)))+AK612*AK583","v":0},{"$f":"SUMPRODUCT($O583:AL583,N(1-$O612:AL612),N(OFFSET($O641:AL641,0,MAX(COLUMN($O641:AL641))-COLUMN($O641:AL641),1,1)))+AL612*AL583","v":0},{"$f":"SUMPRODUCT($O583:AM583,N(1-$O612:AM612),N(OFFSET($O641:AM641,0,MAX(COLUMN($O641:AM641))-COLUMN($O641:AM641),1,1)))+AM612*AM583","v":0},{"$f":"SUMPRODUCT($O583:AN583,N(1-$O612:AN612),N(OFFSET($O641:AN641,0,MAX(COLUMN($O641:AN641))-COLUMN($O641:AN641),1,1)))+AN612*AN583","v":0},{"$f":"SUMPRODUCT($O583:AO583,N(1-$O612:AO612),N(OFFSET($O641:AO641,0,MAX(COLUMN($O641:AO641))-COLUMN($O641:AO641),1,1)))+AO612*AO583","v":0},{"$f":"SUMPRODUCT($O583:AP583,N(1-$O612:AP612),N(OFFSET($O641:AP641,0,MAX(COLUMN($O641:AP641))-COLUMN($O641:AP641),1,1)))+AP612*AP583","v":0},{"$f":"SUMPRODUCT($O583:AQ583,N(1-$O612:AQ612),N(OFFSET($O641:AQ641,0,MAX(COLUMN($O641:AQ641))-COLUMN($O641:AQ641),1,1)))+AQ612*AQ583","v":0},{"$f":"SUMPRODUCT($O583:AR583,N(1-$O612:AR612),N(OFFSET($O641:AR641,0,MAX(COLUMN($O641:AR641))-COLUMN($O641:AR641),1,1)))+AR612*AR583","v":0},{"$f":"SUMPRODUCT($O583:AS583,N(1-$O612:AS612),N(OFFSET($O641:AS641,0,MAX(COLUMN($O641:AS641))-COLUMN($O641:AS641),1,1)))+AS612*AS583","v":0},{"$f":"SUMPRODUCT($O583:AT583,N(1-$O612:AT612),N(OFFSET($O641:AT641,0,MAX(COLUMN($O641:AT641))-COLUMN($O641:AT641),1,1)))+AT612*AT583","v":0},{"$f":"SUMPRODUCT($O583:AU583,N(1-$O612:AU612),N(OFFSET($O641:AU641,0,MAX(COLUMN($O641:AU641))-COLUMN($O641:AU641),1,1)))+AU612*AU583","v":0},{"$f":"SUMPRODUCT($O583:AV583,N(1-$O612:AV612),N(OFFSET($O641:AV641,0,MAX(COLUMN($O641:AV641))-COLUMN($O641:AV641),1,1)))+AV612*AV583","v":0},{"$f":"SUMPRODUCT($O583:AW583,N(1-$O612:AW612),N(OFFSET($O641:AW641,0,MAX(COLUMN($O641:AW641))-COLUMN($O641:AW641),1,1)))+AW612*AW583","v":0},{"$f":"SUMPRODUCT($O583:AX583,N(1-$O612:AX612),N(OFFSET($O641:AX641,0,MAX(COLUMN($O641:AX641))-COLUMN($O641:AX641),1,1)))+AX612*AX583","v":0},{"$f":"SUMPRODUCT($O583:AY583,N(1-$O612:AY612),N(OFFSET($O641:AY641,0,MAX(COLUMN($O641:AY641))-COLUMN($O641:AY641),1,1)))+AY612*AY583","v":0}]
[{"$f":"+RevReq_BaseCase!A671","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O584:O584,N(1-$O613:O613),N(OFFSET($O642:O642,0,MAX(COLUMN($O642:O642))-COLUMN($O642:O642),1,1)))+O613*O584","v":0},{"$f":"SUMPRODUCT($O584:P584,N(1-$O613:P613),N(OFFSET($O642:P642,0,MAX(COLUMN($O642:P642))-COLUMN($O642:P642),1,1)))+P613*P584","v":0},{"$f":"SUMPRODUCT($O584:Q584,N(1-$O613:Q613),N(OFFSET($O642:Q642,0,MAX(COLUMN($O642:Q642))-COLUMN($O642:Q642),1,1)))+Q613*Q584","v":0},{"$f":"SUMPRODUCT($O584:R584,N(1-$O613:R613),N(OFFSET($O642:R642,0,MAX(COLUMN($O642:R642))-COLUMN($O642:R642),1,1)))+R613*R584","v":0},{"$f":"SUMPRODUCT($O584:S584,N(1-$O613:S613),N(OFFSET($O642:S642,0,MAX(COLUMN($O642:S642))-COLUMN($O642:S642),1,1)))+S613*S584","v":0},{"$f":"SUMPRODUCT($O584:T584,N(1-$O613:T613),N(OFFSET($O642:T642,0,MAX(COLUMN($O642:T642))-COLUMN($O642:T642),1,1)))+T613*T584","v":0},{"$f":"SUMPRODUCT($O584:U584,N(1-$O613:U613),N(OFFSET($O642:U642,0,MAX(COLUMN($O642:U642))-COLUMN($O642:U642),1,1)))+U613*U584","v":0},{"$f":"SUMPRODUCT($O584:V584,N(1-$O613:V613),N(OFFSET($O642:V642,0,MAX(COLUMN($O642:V642))-COLUMN($O642:V642),1,1)))+V613*V584","v":0},{"$f":"SUMPRODUCT($O584:W584,N(1-$O613:W613),N(OFFSET($O642:W642,0,MAX(COLUMN($O642:W642))-COLUMN($O642:W642),1,1)))+W613*W584","v":0},{"$f":"SUMPRODUCT($O584:X584,N(1-$O613:X613),N(OFFSET($O642:X642,0,MAX(COLUMN($O642:X642))-COLUMN($O642:X642),1,1)))+X613*X584","v":0},{"$f":"SUMPRODUCT($O584:Y584,N(1-$O613:Y613),N(OFFSET($O642:Y642,0,MAX(COLUMN($O642:Y642))-COLUMN($O642:Y642),1,1)))+Y613*Y584","v":0},{"$f":"SUMPRODUCT($O584:Z584,N(1-$O613:Z613),N(OFFSET($O642:Z642,0,MAX(COLUMN($O642:Z642))-COLUMN($O642:Z642),1,1)))+Z613*Z584","v":0},{"$f":"SUMPRODUCT($O584:AA584,N(1-$O613:AA613),N(OFFSET($O642:AA642,0,MAX(COLUMN($O642:AA642))-COLUMN($O642:AA642),1,1)))+AA613*AA584","v":0},{"$f":"SUMPRODUCT($O584:AB584,N(1-$O613:AB613),N(OFFSET($O642:AB642,0,MAX(COLUMN($O642:AB642))-COLUMN($O642:AB642),1,1)))+AB613*AB584","v":0},{"$f":"SUMPRODUCT($O584:AC584,N(1-$O613:AC613),N(OFFSET($O642:AC642,0,MAX(COLUMN($O642:AC642))-COLUMN($O642:AC642),1,1)))+AC613*AC584","v":0},{"$f":"SUMPRODUCT($O584:AD584,N(1-$O613:AD613),N(OFFSET($O642:AD642,0,MAX(COLUMN($O642:AD642))-COLUMN($O642:AD642),1,1)))+AD613*AD584","v":0},{"$f":"SUMPRODUCT($O584:AE584,N(1-$O613:AE613),N(OFFSET($O642:AE642,0,MAX(COLUMN($O642:AE642))-COLUMN($O642:AE642),1,1)))+AE613*AE584","v":0},{"$f":"SUMPRODUCT($O584:AF584,N(1-$O613:AF613),N(OFFSET($O642:AF642,0,MAX(COLUMN($O642:AF642))-COLUMN($O642:AF642),1,1)))+AF613*AF584","v":0},{"$f":"SUMPRODUCT($O584:AG584,N(1-$O613:AG613),N(OFFSET($O642:AG642,0,MAX(COLUMN($O642:AG642))-COLUMN($O642:AG642),1,1)))+AG613*AG584","v":0},{"$f":"SUMPRODUCT($O584:AH584,N(1-$O613:AH613),N(OFFSET($O642:AH642,0,MAX(COLUMN($O642:AH642))-COLUMN($O642:AH642),1,1)))+AH613*AH584","v":0},{"$f":"SUMPRODUCT($O584:AI584,N(1-$O613:AI613),N(OFFSET($O642:AI642,0,MAX(COLUMN($O642:AI642))-COLUMN($O642:AI642),1,1)))+AI613*AI584","v":0},{"$f":"SUMPRODUCT($O584:AJ584,N(1-$O613:AJ613),N(OFFSET($O642:AJ642,0,MAX(COLUMN($O642:AJ642))-COLUMN($O642:AJ642),1,1)))+AJ613*AJ584","v":0},{"$f":"SUMPRODUCT($O584:AK584,N(1-$O613:AK613),N(OFFSET($O642:AK642,0,MAX(COLUMN($O642:AK642))-COLUMN($O642:AK642),1,1)))+AK613*AK584","v":0},{"$f":"SUMPRODUCT($O584:AL584,N(1-$O613:AL613),N(OFFSET($O642:AL642,0,MAX(COLUMN($O642:AL642))-COLUMN($O642:AL642),1,1)))+AL613*AL584","v":0},{"$f":"SUMPRODUCT($O584:AM584,N(1-$O613:AM613),N(OFFSET($O642:AM642,0,MAX(COLUMN($O642:AM642))-COLUMN($O642:AM642),1,1)))+AM613*AM584","v":0},{"$f":"SUMPRODUCT($O584:AN584,N(1-$O613:AN613),N(OFFSET($O642:AN642,0,MAX(COLUMN($O642:AN642))-COLUMN($O642:AN642),1,1)))+AN613*AN584","v":0},{"$f":"SUMPRODUCT($O584:AO584,N(1-$O613:AO613),N(OFFSET($O642:AO642,0,MAX(COLUMN($O642:AO642))-COLUMN($O642:AO642),1,1)))+AO613*AO584","v":0},{"$f":"SUMPRODUCT($O584:AP584,N(1-$O613:AP613),N(OFFSET($O642:AP642,0,MAX(COLUMN($O642:AP642))-COLUMN($O642:AP642),1,1)))+AP613*AP584","v":0},{"$f":"SUMPRODUCT($O584:AQ584,N(1-$O613:AQ613),N(OFFSET($O642:AQ642,0,MAX(COLUMN($O642:AQ642))-COLUMN($O642:AQ642),1,1)))+AQ613*AQ584","v":0},{"$f":"SUMPRODUCT($O584:AR584,N(1-$O613:AR613),N(OFFSET($O642:AR642,0,MAX(COLUMN($O642:AR642))-COLUMN($O642:AR642),1,1)))+AR613*AR584","v":0},{"$f":"SUMPRODUCT($O584:AS584,N(1-$O613:AS613),N(OFFSET($O642:AS642,0,MAX(COLUMN($O642:AS642))-COLUMN($O642:AS642),1,1)))+AS613*AS584","v":0},{"$f":"SUMPRODUCT($O584:AT584,N(1-$O613:AT613),N(OFFSET($O642:AT642,0,MAX(COLUMN($O642:AT642))-COLUMN($O642:AT642),1,1)))+AT613*AT584","v":0},{"$f":"SUMPRODUCT($O584:AU584,N(1-$O613:AU613),N(OFFSET($O642:AU642,0,MAX(COLUMN($O642:AU642))-COLUMN($O642:AU642),1,1)))+AU613*AU584","v":0},{"$f":"SUMPRODUCT($O584:AV584,N(1-$O613:AV613),N(OFFSET($O642:AV642,0,MAX(COLUMN($O642:AV642))-COLUMN($O642:AV642),1,1)))+AV613*AV584","v":0},{"$f":"SUMPRODUCT($O584:AW584,N(1-$O613:AW613),N(OFFSET($O642:AW642,0,MAX(COLUMN($O642:AW642))-COLUMN($O642:AW642),1,1)))+AW613*AW584","v":0},{"$f":"SUMPRODUCT($O584:AX584,N(1-$O613:AX613),N(OFFSET($O642:AX642,0,MAX(COLUMN($O642:AX642))-COLUMN($O642:AX642),1,1)))+AX613*AX584","v":0},{"$f":"SUMPRODUCT($O584:AY584,N(1-$O613:AY613),N(OFFSET($O642:AY642,0,MAX(COLUMN($O642:AY642))-COLUMN($O642:AY642),1,1)))+AY613*AY584","v":0}]
[null,null,null,{"$f":"\"Total \"&D646","v":"Total Tax Depreciation"},null,null,null,null,null,null,558286997.32508337,513517531.99999994,null,null,{"$f":"SUM(O647:O671)","v":407516872.87896925},{"$f":"SUM(P647:P671)","v":-10218637.235567221},{"$f":"SUM(Q647:Q671)","v":132692168.23203267},-5813954.7795651909,-5813954.7795651909,-4844962.3163043279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Tax Basis"]
[{"$f":"+RevReq_BaseCase!A676","v":"Base"},null,{"$f":"C675+1","v":1},{"$f":"INDEX(D$55:D$79,$C676,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C676,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O560:O560)-SUM($O647:O647)","v":22352152.994358897},{"$f":"SUM($O560:P560)-SUM($O647:P647)","v":20558911.720182419},{"$f":"SUM($O560:Q560)-SUM($O647:Q647)","v":0},{"$f":"SUM($O560:R560)-SUM($O647:R647)","v":0},{"$f":"SUM($O560:S560)-SUM($O647:S647)","v":0},{"$f":"SUM($O560:T560)-SUM($O647:T647)","v":0},{"$f":"SUM($O560:U560)-SUM($O647:U647)","v":0},{"$f":"SUM($O560:V560)-SUM($O647:V647)","v":0},{"$f":"SUM($O560:W560)-SUM($O647:W647)","v":0},{"$f":"SUM($O560:X560)-SUM($O647:X647)","v":0},{"$f":"SUM($O560:Y560)-SUM($O647:Y647)","v":0},{"$f":"SUM($O560:Z560)-SUM($O647:Z647)","v":0},{"$f":"SUM($O560:AA560)-SUM($O647:AA647)","v":0},{"$f":"SUM($O560:AB560)-SUM($O647:AB647)","v":0},{"$f":"SUM($O560:AC560)-SUM($O647:AC647)","v":0},{"$f":"SUM($O560:AD560)-SUM($O647:AD647)","v":0},{"$f":"SUM($O560:AE560)-SUM($O647:AE647)","v":0},{"$f":"SUM($O560:AF560)-SUM($O647:AF647)","v":0},{"$f":"SUM($O560:AG560)-SUM($O647:AG647)","v":0},{"$f":"SUM($O560:AH560)-SUM($O647:AH647)","v":0},{"$f":"SUM($O560:AI560)-SUM($O647:AI647)","v":0},{"$f":"SUM($O560:AJ560)-SUM($O647:AJ647)","v":0},{"$f":"SUM($O560:AK560)-SUM($O647:AK647)","v":0},{"$f":"SUM($O560:AL560)-SUM($O647:AL647)","v":0},{"$f":"SUM($O560:AM560)-SUM($O647:AM647)","v":0},{"$f":"SUM($O560:AN560)-SUM($O647:AN647)","v":0},{"$f":"SUM($O560:AO560)-SUM($O647:AO647)","v":0},{"$f":"SUM($O560:AP560)-SUM($O647:AP647)","v":0},{"$f":"SUM($O560:AQ560)-SUM($O647:AQ647)","v":0},{"$f":"SUM($O560:AR560)-SUM($O647:AR647)","v":0},{"$f":"SUM($O560:AS560)-SUM($O647:AS647)","v":0},{"$f":"SUM($O560:AT560)-SUM($O647:AT647)","v":0},{"$f":"SUM($O560:AU560)-SUM($O647:AU647)","v":0},{"$f":"SUM($O560:AV560)-SUM($O647:AV647)","v":0},{"$f":"SUM($O560:AW560)-SUM($O647:AW647)","v":0},{"$f":"SUM($O560:AX560)-SUM($O647:AX647)","v":0},{"$f":"SUM($O560:AY560)-SUM($O647:AY647)","v":0}]
[{"$f":"+RevReq_BaseCase!A677","v":"Clause"},null,{"$f":"C676+1","v":2},{"$f":"INDEX(D$55:D$79,$C677,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O561:O561)-SUM($O648:O648)","v":3606309.9266717732},{"$f":"SUM($O561:P561)-SUM($O648:P648)","v":3316987.2914154604},{"$f":"SUM($O561:Q561)-SUM($O648:Q648)","v":0},{"$f":"SUM($O561:R561)-SUM($O648:R648)","v":0},{"$f":"SUM($O561:S561)-SUM($O648:S648)","v":0},{"$f":"SUM($O561:T561)-SUM($O648:T648)","v":0},{"$f":"SUM($O561:U561)-SUM($O648:U648)","v":0},{"$f":"SUM($O561:V561)-SUM($O648:V648)","v":0},{"$f":"SUM($O561:W561)-SUM($O648:W648)","v":0},{"$f":"SUM($O561:X561)-SUM($O648:X648)","v":0},{"$f":"SUM($O561:Y561)-SUM($O648:Y648)","v":0},{"$f":"SUM($O561:Z561)-SUM($O648:Z648)","v":0},{"$f":"SUM($O561:AA561)-SUM($O648:AA648)","v":0},{"$f":"SUM($O561:AB561)-SUM($O648:AB648)","v":0},{"$f":"SUM($O561:AC561)-SUM($O648:AC648)","v":0},{"$f":"SUM($O561:AD561)-SUM($O648:AD648)","v":0},{"$f":"SUM($O561:AE561)-SUM($O648:AE648)","v":0},{"$f":"SUM($O561:AF561)-SUM($O648:AF648)","v":0},{"$f":"SUM($O561:AG561)-SUM($O648:AG648)","v":0},{"$f":"SUM($O561:AH561)-SUM($O648:AH648)","v":0},{"$f":"SUM($O561:AI561)-SUM($O648:AI648)","v":0},{"$f":"SUM($O561:AJ561)-SUM($O648:AJ648)","v":0},{"$f":"SUM($O561:AK561)-SUM($O648:AK648)","v":0},{"$f":"SUM($O561:AL561)-SUM($O648:AL648)","v":0},{"$f":"SUM($O561:AM561)-SUM($O648:AM648)","v":0},{"$f":"SUM($O561:AN561)-SUM($O648:AN648)","v":0},{"$f":"SUM($O561:AO561)-SUM($O648:AO648)","v":0},{"$f":"SUM($O561:AP561)-SUM($O648:AP648)","v":0},{"$f":"SUM($O561:AQ561)-SUM($O648:AQ648)","v":0},{"$f":"SUM($O561:AR561)-SUM($O648:AR648)","v":0},{"$f":"SUM($O561:AS561)-SUM($O648:AS648)","v":0},{"$f":"SUM($O561:AT561)-SUM($O648:AT648)","v":0},{"$f":"SUM($O561:AU561)-SUM($O648:AU648)","v":0},{"$f":"SUM($O561:AV561)-SUM($O648:AV648)","v":0},{"$f":"SUM($O561:AW561)-SUM($O648:AW648)","v":0},{"$f":"SUM($O561:AX561)-SUM($O648:AX648)","v":0},{"$f":"SUM($O561:AY561)-SUM($O648:AY648)","v":0}]
[{"$f":"+RevReq_BaseCase!A678","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O562:O562)-SUM($O649:O649)","v":0},{"$f":"SUM($O562:P562)-SUM($O649:P649)","v":2172555},{"$f":"SUM($O562:Q562)-SUM($O649:Q649)","v":0},{"$f":"SUM($O562:R562)-SUM($O649:R649)","v":0},{"$f":"SUM($O562:S562)-SUM($O649:S649)","v":0},{"$f":"SUM($O562:T562)-SUM($O649:T649)","v":0},{"$f":"SUM($O562:U562)-SUM($O649:U649)","v":0},{"$f":"SUM($O562:V562)-SUM($O649:V649)","v":0},{"$f":"SUM($O562:W562)-SUM($O649:W649)","v":0},{"$f":"SUM($O562:X562)-SUM($O649:X649)","v":0},{"$f":"SUM($O562:Y562)-SUM($O649:Y649)","v":0},{"$f":"SUM($O562:Z562)-SUM($O649:Z649)","v":0},{"$f":"SUM($O562:AA562)-SUM($O649:AA649)","v":0},{"$f":"SUM($O562:AB562)-SUM($O649:AB649)","v":0},{"$f":"SUM($O562:AC562)-SUM($O649:AC649)","v":0},{"$f":"SUM($O562:AD562)-SUM($O649:AD649)","v":0},{"$f":"SUM($O562:AE562)-SUM($O649:AE649)","v":0},{"$f":"SUM($O562:AF562)-SUM($O649:AF649)","v":0},{"$f":"SUM($O562:AG562)-SUM($O649:AG649)","v":0},{"$f":"SUM($O562:AH562)-SUM($O649:AH649)","v":0},{"$f":"SUM($O562:AI562)-SUM($O649:AI649)","v":0},{"$f":"SUM($O562:AJ562)-SUM($O649:AJ649)","v":0},{"$f":"SUM($O562:AK562)-SUM($O649:AK649)","v":0},{"$f":"SUM($O562:AL562)-SUM($O649:AL649)","v":0},{"$f":"SUM($O562:AM562)-SUM($O649:AM649)","v":0},{"$f":"SUM($O562:AN562)-SUM($O649:AN649)","v":0},{"$f":"SUM($O562:AO562)-SUM($O649:AO649)","v":0},{"$f":"SUM($O562:AP562)-SUM($O649:AP649)","v":0},{"$f":"SUM($O562:AQ562)-SUM($O649:AQ649)","v":0},{"$f":"SUM($O562:AR562)-SUM($O649:AR649)","v":0},{"$f":"SUM($O562:AS562)-SUM($O649:AS649)","v":0},{"$f":"SUM($O562:AT562)-SUM($O649:AT649)","v":0},{"$f":"SUM($O562:AU562)-SUM($O649:AU649)","v":0},{"$f":"SUM($O562:AV562)-SUM($O649:AV649)","v":0},{"$f":"SUM($O562:AW562)-SUM($O649:AW649)","v":0},{"$f":"SUM($O562:AX562)-SUM($O649:AX649)","v":0},{"$f":"SUM($O562:AY562)-SUM($O649:AY649)","v":0}]
[{"$f":"+RevReq_BaseCase!A679","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O563:O563)-SUM($O650:O650)","v":0},{"$f":"SUM($O563:P563)-SUM($O650:P650)","v":0},{"$f":"SUM($O563:Q563)-SUM($O650:Q650)","v":0},{"$f":"SUM($O563:R563)-SUM($O650:R650)","v":0},{"$f":"SUM($O563:S563)-SUM($O650:S650)","v":0},{"$f":"SUM($O563:T563)-SUM($O650:T650)","v":0},{"$f":"SUM($O563:U563)-SUM($O650:U650)","v":0},{"$f":"SUM($O563:V563)-SUM($O650:V650)","v":0},{"$f":"SUM($O563:W563)-SUM($O650:W650)","v":0},{"$f":"SUM($O563:X563)-SUM($O650:X650)","v":0},{"$f":"SUM($O563:Y563)-SUM($O650:Y650)","v":0},{"$f":"SUM($O563:Z563)-SUM($O650:Z650)","v":0},{"$f":"SUM($O563:AA563)-SUM($O650:AA650)","v":0},{"$f":"SUM($O563:AB563)-SUM($O650:AB650)","v":0},{"$f":"SUM($O563:AC563)-SUM($O650:AC650)","v":0},{"$f":"SUM($O563:AD563)-SUM($O650:AD650)","v":0},{"$f":"SUM($O563:AE563)-SUM($O650:AE650)","v":0},{"$f":"SUM($O563:AF563)-SUM($O650:AF650)","v":0},{"$f":"SUM($O563:AG563)-SUM($O650:AG650)","v":0},{"$f":"SUM($O563:AH563)-SUM($O650:AH650)","v":0},{"$f":"SUM($O563:AI563)-SUM($O650:AI650)","v":0},{"$f":"SUM($O563:AJ563)-SUM($O650:AJ650)","v":0},{"$f":"SUM($O563:AK563)-SUM($O650:AK650)","v":0},{"$f":"SUM($O563:AL563)-SUM($O650:AL650)","v":0},{"$f":"SUM($O563:AM563)-SUM($O650:AM650)","v":0},{"$f":"SUM($O563:AN563)-SUM($O650:AN650)","v":0},{"$f":"SUM($O563:AO563)-SUM($O650:AO650)","v":0},{"$f":"SUM($O563:AP563)-SUM($O650:AP650)","v":0},{"$f":"SUM($O563:AQ563)-SUM($O650:AQ650)","v":0},{"$f":"SUM($O563:AR563)-SUM($O650:AR650)","v":0},{"$f":"SUM($O563:AS563)-SUM($O650:AS650)","v":0},{"$f":"SUM($O563:AT563)-SUM($O650:AT650)","v":0},{"$f":"SUM($O563:AU563)-SUM($O650:AU650)","v":0},{"$f":"SUM($O563:AV563)-SUM($O650:AV650)","v":0},{"$f":"SUM($O563:AW563)-SUM($O650:AW650)","v":0},{"$f":"SUM($O563:AX563)-SUM($O650:AX650)","v":0},{"$f":"SUM($O563:AY563)-SUM($O650:AY650)","v":0}]
[{"$f":"+RevReq_BaseCase!A680","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O564:O564)-SUM($O651:O651)","v":0},{"$f":"SUM($O564:P564)-SUM($O651:P651)","v":0},{"$f":"SUM($O564:Q564)-SUM($O651:Q651)","v":0},{"$f":"SUM($O564:R564)-SUM($O651:R651)","v":0},{"$f":"SUM($O564:S564)-SUM($O651:S651)","v":0},{"$f":"SUM($O564:T564)-SUM($O651:T651)","v":0},{"$f":"SUM($O564:U564)-SUM($O651:U651)","v":0},{"$f":"SUM($O564:V564)-SUM($O651:V651)","v":0},{"$f":"SUM($O564:W564)-SUM($O651:W651)","v":0},{"$f":"SUM($O564:X564)-SUM($O651:X651)","v":0},{"$f":"SUM($O564:Y564)-SUM($O651:Y651)","v":0},{"$f":"SUM($O564:Z564)-SUM($O651:Z651)","v":0},{"$f":"SUM($O564:AA564)-SUM($O651:AA651)","v":0},{"$f":"SUM($O564:AB564)-SUM($O651:AB651)","v":0},{"$f":"SUM($O564:AC564)-SUM($O651:AC651)","v":0},{"$f":"SUM($O564:AD564)-SUM($O651:AD651)","v":0},{"$f":"SUM($O564:AE564)-SUM($O651:AE651)","v":0},{"$f":"SUM($O564:AF564)-SUM($O651:AF651)","v":0},{"$f":"SUM($O564:AG564)-SUM($O651:AG651)","v":0},{"$f":"SUM($O564:AH564)-SUM($O651:AH651)","v":0},{"$f":"SUM($O564:AI564)-SUM($O651:AI651)","v":0},{"$f":"SUM($O564:AJ564)-SUM($O651:AJ651)","v":0},{"$f":"SUM($O564:AK564)-SUM($O651:AK651)","v":0},{"$f":"SUM($O564:AL564)-SUM($O651:AL651)","v":0},{"$f":"SUM($O564:AM564)-SUM($O651:AM651)","v":0},{"$f":"SUM($O564:AN564)-SUM($O651:AN651)","v":0},{"$f":"SUM($O564:AO564)-SUM($O651:AO651)","v":0},{"$f":"SUM($O564:AP564)-SUM($O651:AP651)","v":0},{"$f":"SUM($O564:AQ564)-SUM($O651:AQ651)","v":0},{"$f":"SUM($O564:AR564)-SUM($O651:AR651)","v":0},{"$f":"SUM($O564:AS564)-SUM($O651:AS651)","v":0},{"$f":"SUM($O564:AT564)-SUM($O651:AT651)","v":0},{"$f":"SUM($O564:AU564)-SUM($O651:AU651)","v":0},{"$f":"SUM($O564:AV564)-SUM($O651:AV651)","v":0},{"$f":"SUM($O564:AW564)-SUM($O651:AW651)","v":0},{"$f":"SUM($O564:AX564)-SUM($O651:AX651)","v":0},{"$f":"SUM($O564:AY564)-SUM($O651:AY651)","v":0}]
[{"$f":"+RevReq_BaseCase!A681","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O565:O565)-SUM($O652:O652)","v":0},{"$f":"SUM($O565:P565)-SUM($O652:P652)","v":0},{"$f":"SUM($O565:Q565)-SUM($O652:Q652)","v":0},{"$f":"SUM($O565:R565)-SUM($O652:R652)","v":0},{"$f":"SUM($O565:S565)-SUM($O652:S652)","v":0},{"$f":"SUM($O565:T565)-SUM($O652:T652)","v":0},{"$f":"SUM($O565:U565)-SUM($O652:U652)","v":0},{"$f":"SUM($O565:V565)-SUM($O652:V652)","v":0},{"$f":"SUM($O565:W565)-SUM($O652:W652)","v":0},{"$f":"SUM($O565:X565)-SUM($O652:X652)","v":0},{"$f":"SUM($O565:Y565)-SUM($O652:Y652)","v":0},{"$f":"SUM($O565:Z565)-SUM($O652:Z652)","v":0},{"$f":"SUM($O565:AA565)-SUM($O652:AA652)","v":0},{"$f":"SUM($O565:AB565)-SUM($O652:AB652)","v":0},{"$f":"SUM($O565:AC565)-SUM($O652:AC652)","v":0},{"$f":"SUM($O565:AD565)-SUM($O652:AD652)","v":0},{"$f":"SUM($O565:AE565)-SUM($O652:AE652)","v":0},{"$f":"SUM($O565:AF565)-SUM($O652:AF652)","v":0},{"$f":"SUM($O565:AG565)-SUM($O652:AG652)","v":0},{"$f":"SUM($O565:AH565)-SUM($O652:AH652)","v":0},{"$f":"SUM($O565:AI565)-SUM($O652:AI652)","v":0},{"$f":"SUM($O565:AJ565)-SUM($O652:AJ652)","v":0},{"$f":"SUM($O565:AK565)-SUM($O652:AK652)","v":0},{"$f":"SUM($O565:AL565)-SUM($O652:AL652)","v":0},{"$f":"SUM($O565:AM565)-SUM($O652:AM652)","v":0},{"$f":"SUM($O565:AN565)-SUM($O652:AN652)","v":0},{"$f":"SUM($O565:AO565)-SUM($O652:AO652)","v":0},{"$f":"SUM($O565:AP565)-SUM($O652:AP652)","v":0},{"$f":"SUM($O565:AQ565)-SUM($O652:AQ652)","v":0},{"$f":"SUM($O565:AR565)-SUM($O652:AR652)","v":0},{"$f":"SUM($O565:AS565)-SUM($O652:AS652)","v":0},{"$f":"SUM($O565:AT565)-SUM($O652:AT652)","v":0},{"$f":"SUM($O565:AU565)-SUM($O652:AU652)","v":0},{"$f":"SUM($O565:AV565)-SUM($O652:AV652)","v":0},{"$f":"SUM($O565:AW565)-SUM($O652:AW652)","v":0},{"$f":"SUM($O565:AX565)-SUM($O652:AX652)","v":0},{"$f":"SUM($O565:AY565)-SUM($O652:AY652)","v":0}]
[{"$f":"+RevReq_BaseCase!A682","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O566:O566)-SUM($O653:O653)","v":0},{"$f":"SUM($O566:P566)-SUM($O653:P653)","v":0},{"$f":"SUM($O566:Q566)-SUM($O653:Q653)","v":0},{"$f":"SUM($O566:R566)-SUM($O653:R653)","v":0},{"$f":"SUM($O566:S566)-SUM($O653:S653)","v":0},{"$f":"SUM($O566:T566)-SUM($O653:T653)","v":0},{"$f":"SUM($O566:U566)-SUM($O653:U653)","v":0},{"$f":"SUM($O566:V566)-SUM($O653:V653)","v":0},{"$f":"SUM($O566:W566)-SUM($O653:W653)","v":0},{"$f":"SUM($O566:X566)-SUM($O653:X653)","v":0},{"$f":"SUM($O566:Y566)-SUM($O653:Y653)","v":0},{"$f":"SUM($O566:Z566)-SUM($O653:Z653)","v":0},{"$f":"SUM($O566:AA566)-SUM($O653:AA653)","v":0},{"$f":"SUM($O566:AB566)-SUM($O653:AB653)","v":0},{"$f":"SUM($O566:AC566)-SUM($O653:AC653)","v":0},{"$f":"SUM($O566:AD566)-SUM($O653:AD653)","v":0},{"$f":"SUM($O566:AE566)-SUM($O653:AE653)","v":0},{"$f":"SUM($O566:AF566)-SUM($O653:AF653)","v":0},{"$f":"SUM($O566:AG566)-SUM($O653:AG653)","v":0},{"$f":"SUM($O566:AH566)-SUM($O653:AH653)","v":0},{"$f":"SUM($O566:AI566)-SUM($O653:AI653)","v":0},{"$f":"SUM($O566:AJ566)-SUM($O653:AJ653)","v":0},{"$f":"SUM($O566:AK566)-SUM($O653:AK653)","v":0},{"$f":"SUM($O566:AL566)-SUM($O653:AL653)","v":0},{"$f":"SUM($O566:AM566)-SUM($O653:AM653)","v":0},{"$f":"SUM($O566:AN566)-SUM($O653:AN653)","v":0},{"$f":"SUM($O566:AO566)-SUM($O653:AO653)","v":0},{"$f":"SUM($O566:AP566)-SUM($O653:AP653)","v":0},{"$f":"SUM($O566:AQ566)-SUM($O653:AQ653)","v":0},{"$f":"SUM($O566:AR566)-SUM($O653:AR653)","v":0},{"$f":"SUM($O566:AS566)-SUM($O653:AS653)","v":0},{"$f":"SUM($O566:AT566)-SUM($O653:AT653)","v":0},{"$f":"SUM($O566:AU566)-SUM($O653:AU653)","v":0},{"$f":"SUM($O566:AV566)-SUM($O653:AV653)","v":0},{"$f":"SUM($O566:AW566)-SUM($O653:AW653)","v":0},{"$f":"SUM($O566:AX566)-SUM($O653:AX653)","v":0},{"$f":"SUM($O566:AY566)-SUM($O653:AY653)","v":0}]
[{"$f":"+RevReq_BaseCase!A683","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O567:O567)-SUM($O654:O654)","v":0},{"$f":"SUM($O567:P567)-SUM($O654:P654)","v":0},{"$f":"SUM($O567:Q567)-SUM($O654:Q654)","v":0},{"$f":"SUM($O567:R567)-SUM($O654:R654)","v":0},{"$f":"SUM($O567:S567)-SUM($O654:S654)","v":0},{"$f":"SUM($O567:T567)-SUM($O654:T654)","v":0},{"$f":"SUM($O567:U567)-SUM($O654:U654)","v":0},{"$f":"SUM($O567:V567)-SUM($O654:V654)","v":0},{"$f":"SUM($O567:W567)-SUM($O654:W654)","v":0},{"$f":"SUM($O567:X567)-SUM($O654:X654)","v":0},{"$f":"SUM($O567:Y567)-SUM($O654:Y654)","v":0},{"$f":"SUM($O567:Z567)-SUM($O654:Z654)","v":0},{"$f":"SUM($O567:AA567)-SUM($O654:AA654)","v":0},{"$f":"SUM($O567:AB567)-SUM($O654:AB654)","v":0},{"$f":"SUM($O567:AC567)-SUM($O654:AC654)","v":0},{"$f":"SUM($O567:AD567)-SUM($O654:AD654)","v":0},{"$f":"SUM($O567:AE567)-SUM($O654:AE654)","v":0},{"$f":"SUM($O567:AF567)-SUM($O654:AF654)","v":0},{"$f":"SUM($O567:AG567)-SUM($O654:AG654)","v":0},{"$f":"SUM($O567:AH567)-SUM($O654:AH654)","v":0},{"$f":"SUM($O567:AI567)-SUM($O654:AI654)","v":0},{"$f":"SUM($O567:AJ567)-SUM($O654:AJ654)","v":0},{"$f":"SUM($O567:AK567)-SUM($O654:AK654)","v":0},{"$f":"SUM($O567:AL567)-SUM($O654:AL654)","v":0},{"$f":"SUM($O567:AM567)-SUM($O654:AM654)","v":0},{"$f":"SUM($O567:AN567)-SUM($O654:AN654)","v":0},{"$f":"SUM($O567:AO567)-SUM($O654:AO654)","v":0},{"$f":"SUM($O567:AP567)-SUM($O654:AP654)","v":0},{"$f":"SUM($O567:AQ567)-SUM($O654:AQ654)","v":0},{"$f":"SUM($O567:AR567)-SUM($O654:AR654)","v":0},{"$f":"SUM($O567:AS567)-SUM($O654:AS654)","v":0},{"$f":"SUM($O567:AT567)-SUM($O654:AT654)","v":0},{"$f":"SUM($O567:AU567)-SUM($O654:AU654)","v":0},{"$f":"SUM($O567:AV567)-SUM($O654:AV654)","v":0},{"$f":"SUM($O567:AW567)-SUM($O654:AW654)","v":0},{"$f":"SUM($O567:AX567)-SUM($O654:AX654)","v":0},{"$f":"SUM($O567:AY567)-SUM($O654:AY654)","v":0}]
[{"$f":"+RevReq_BaseCase!A684","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O568:O568)-SUM($O655:O655)","v":0},{"$f":"SUM($O568:P568)-SUM($O655:P655)","v":0},{"$f":"SUM($O568:Q568)-SUM($O655:Q655)","v":0},{"$f":"SUM($O568:R568)-SUM($O655:R655)","v":0},{"$f":"SUM($O568:S568)-SUM($O655:S655)","v":0},{"$f":"SUM($O568:T568)-SUM($O655:T655)","v":0},{"$f":"SUM($O568:U568)-SUM($O655:U655)","v":0},{"$f":"SUM($O568:V568)-SUM($O655:V655)","v":0},{"$f":"SUM($O568:W568)-SUM($O655:W655)","v":0},{"$f":"SUM($O568:X568)-SUM($O655:X655)","v":0},{"$f":"SUM($O568:Y568)-SUM($O655:Y655)","v":0},{"$f":"SUM($O568:Z568)-SUM($O655:Z655)","v":0},{"$f":"SUM($O568:AA568)-SUM($O655:AA655)","v":0},{"$f":"SUM($O568:AB568)-SUM($O655:AB655)","v":0},{"$f":"SUM($O568:AC568)-SUM($O655:AC655)","v":0},{"$f":"SUM($O568:AD568)-SUM($O655:AD655)","v":0},{"$f":"SUM($O568:AE568)-SUM($O655:AE655)","v":0},{"$f":"SUM($O568:AF568)-SUM($O655:AF655)","v":0},{"$f":"SUM($O568:AG568)-SUM($O655:AG655)","v":0},{"$f":"SUM($O568:AH568)-SUM($O655:AH655)","v":0},{"$f":"SUM($O568:AI568)-SUM($O655:AI655)","v":0},{"$f":"SUM($O568:AJ568)-SUM($O655:AJ655)","v":0},{"$f":"SUM($O568:AK568)-SUM($O655:AK655)","v":0},{"$f":"SUM($O568:AL568)-SUM($O655:AL655)","v":0},{"$f":"SUM($O568:AM568)-SUM($O655:AM655)","v":0},{"$f":"SUM($O568:AN568)-SUM($O655:AN655)","v":0},{"$f":"SUM($O568:AO568)-SUM($O655:AO655)","v":0},{"$f":"SUM($O568:AP568)-SUM($O655:AP655)","v":0},{"$f":"SUM($O568:AQ568)-SUM($O655:AQ655)","v":0},{"$f":"SUM($O568:AR568)-SUM($O655:AR655)","v":0},{"$f":"SUM($O568:AS568)-SUM($O655:AS655)","v":0},{"$f":"SUM($O568:AT568)-SUM($O655:AT655)","v":0},{"$f":"SUM($O568:AU568)-SUM($O655:AU655)","v":0},{"$f":"SUM($O568:AV568)-SUM($O655:AV655)","v":0},{"$f":"SUM($O568:AW568)-SUM($O655:AW655)","v":0},{"$f":"SUM($O568:AX568)-SUM($O655:AX655)","v":0},{"$f":"SUM($O568:AY568)-SUM($O655:AY655)","v":0}]
[{"$f":"+RevReq_BaseCase!A685","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O569:O569)-SUM($O656:O656)","v":0},{"$f":"SUM($O569:P569)-SUM($O656:P656)","v":0},{"$f":"SUM($O569:Q569)-SUM($O656:Q656)","v":0},{"$f":"SUM($O569:R569)-SUM($O656:R656)","v":0},{"$f":"SUM($O569:S569)-SUM($O656:S656)","v":0},{"$f":"SUM($O569:T569)-SUM($O656:T656)","v":0},{"$f":"SUM($O569:U569)-SUM($O656:U656)","v":0},{"$f":"SUM($O569:V569)-SUM($O656:V656)","v":0},{"$f":"SUM($O569:W569)-SUM($O656:W656)","v":0},{"$f":"SUM($O569:X569)-SUM($O656:X656)","v":0},{"$f":"SUM($O569:Y569)-SUM($O656:Y656)","v":0},{"$f":"SUM($O569:Z569)-SUM($O656:Z656)","v":0},{"$f":"SUM($O569:AA569)-SUM($O656:AA656)","v":0},{"$f":"SUM($O569:AB569)-SUM($O656:AB656)","v":0},{"$f":"SUM($O569:AC569)-SUM($O656:AC656)","v":0},{"$f":"SUM($O569:AD569)-SUM($O656:AD656)","v":0},{"$f":"SUM($O569:AE569)-SUM($O656:AE656)","v":0},{"$f":"SUM($O569:AF569)-SUM($O656:AF656)","v":0},{"$f":"SUM($O569:AG569)-SUM($O656:AG656)","v":0},{"$f":"SUM($O569:AH569)-SUM($O656:AH656)","v":0},{"$f":"SUM($O569:AI569)-SUM($O656:AI656)","v":0},{"$f":"SUM($O569:AJ569)-SUM($O656:AJ656)","v":0},{"$f":"SUM($O569:AK569)-SUM($O656:AK656)","v":0},{"$f":"SUM($O569:AL569)-SUM($O656:AL656)","v":0},{"$f":"SUM($O569:AM569)-SUM($O656:AM656)","v":0},{"$f":"SUM($O569:AN569)-SUM($O656:AN656)","v":0},{"$f":"SUM($O569:AO569)-SUM($O656:AO656)","v":0},{"$f":"SUM($O569:AP569)-SUM($O656:AP656)","v":0},{"$f":"SUM($O569:AQ569)-SUM($O656:AQ656)","v":0},{"$f":"SUM($O569:AR569)-SUM($O656:AR656)","v":0},{"$f":"SUM($O569:AS569)-SUM($O656:AS656)","v":0},{"$f":"SUM($O569:AT569)-SUM($O656:AT656)","v":0},{"$f":"SUM($O569:AU569)-SUM($O656:AU656)","v":0},{"$f":"SUM($O569:AV569)-SUM($O656:AV656)","v":0},{"$f":"SUM($O569:AW569)-SUM($O656:AW656)","v":0},{"$f":"SUM($O569:AX569)-SUM($O656:AX656)","v":0},{"$f":"SUM($O569:AY569)-SUM($O656:AY656)","v":0}]
[{"$f":"+RevReq_BaseCase!A686","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O570:O570)-SUM($O657:O657)","v":0},{"$f":"SUM($O570:P570)-SUM($O657:P657)","v":0},{"$f":"SUM($O570:Q570)-SUM($O657:Q657)","v":0},{"$f":"SUM($O570:R570)-SUM($O657:R657)","v":0},{"$f":"SUM($O570:S570)-SUM($O657:S657)","v":0},{"$f":"SUM($O570:T570)-SUM($O657:T657)","v":0},{"$f":"SUM($O570:U570)-SUM($O657:U657)","v":0},{"$f":"SUM($O570:V570)-SUM($O657:V657)","v":0},{"$f":"SUM($O570:W570)-SUM($O657:W657)","v":0},{"$f":"SUM($O570:X570)-SUM($O657:X657)","v":0},{"$f":"SUM($O570:Y570)-SUM($O657:Y657)","v":0},{"$f":"SUM($O570:Z570)-SUM($O657:Z657)","v":0},{"$f":"SUM($O570:AA570)-SUM($O657:AA657)","v":0},{"$f":"SUM($O570:AB570)-SUM($O657:AB657)","v":0},{"$f":"SUM($O570:AC570)-SUM($O657:AC657)","v":0},{"$f":"SUM($O570:AD570)-SUM($O657:AD657)","v":0},{"$f":"SUM($O570:AE570)-SUM($O657:AE657)","v":0},{"$f":"SUM($O570:AF570)-SUM($O657:AF657)","v":0},{"$f":"SUM($O570:AG570)-SUM($O657:AG657)","v":0},{"$f":"SUM($O570:AH570)-SUM($O657:AH657)","v":0},{"$f":"SUM($O570:AI570)-SUM($O657:AI657)","v":0},{"$f":"SUM($O570:AJ570)-SUM($O657:AJ657)","v":0},{"$f":"SUM($O570:AK570)-SUM($O657:AK657)","v":0},{"$f":"SUM($O570:AL570)-SUM($O657:AL657)","v":0},{"$f":"SUM($O570:AM570)-SUM($O657:AM657)","v":0},{"$f":"SUM($O570:AN570)-SUM($O657:AN657)","v":0},{"$f":"SUM($O570:AO570)-SUM($O657:AO657)","v":0},{"$f":"SUM($O570:AP570)-SUM($O657:AP657)","v":0},{"$f":"SUM($O570:AQ570)-SUM($O657:AQ657)","v":0},{"$f":"SUM($O570:AR570)-SUM($O657:AR657)","v":0},{"$f":"SUM($O570:AS570)-SUM($O657:AS657)","v":0},{"$f":"SUM($O570:AT570)-SUM($O657:AT657)","v":0},{"$f":"SUM($O570:AU570)-SUM($O657:AU657)","v":0},{"$f":"SUM($O570:AV570)-SUM($O657:AV657)","v":0},{"$f":"SUM($O570:AW570)-SUM($O657:AW657)","v":0},{"$f":"SUM($O570:AX570)-SUM($O657:AX657)","v":0},{"$f":"SUM($O570:AY570)-SUM($O657:AY657)","v":0}]
[{"$f":"+RevReq_BaseCase!A687","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O571:O571)-SUM($O658:O658)","v":0},{"$f":"SUM($O571:P571)-SUM($O658:P658)","v":0},{"$f":"SUM($O571:Q571)-SUM($O658:Q658)","v":0},{"$f":"SUM($O571:R571)-SUM($O658:R658)","v":0},{"$f":"SUM($O571:S571)-SUM($O658:S658)","v":0},{"$f":"SUM($O571:T571)-SUM($O658:T658)","v":0},{"$f":"SUM($O571:U571)-SUM($O658:U658)","v":0},{"$f":"SUM($O571:V571)-SUM($O658:V658)","v":0},{"$f":"SUM($O571:W571)-SUM($O658:W658)","v":0},{"$f":"SUM($O571:X571)-SUM($O658:X658)","v":0},{"$f":"SUM($O571:Y571)-SUM($O658:Y658)","v":0},{"$f":"SUM($O571:Z571)-SUM($O658:Z658)","v":0},{"$f":"SUM($O571:AA571)-SUM($O658:AA658)","v":0},{"$f":"SUM($O571:AB571)-SUM($O658:AB658)","v":0},{"$f":"SUM($O571:AC571)-SUM($O658:AC658)","v":0},{"$f":"SUM($O571:AD571)-SUM($O658:AD658)","v":0},{"$f":"SUM($O571:AE571)-SUM($O658:AE658)","v":0},{"$f":"SUM($O571:AF571)-SUM($O658:AF658)","v":0},{"$f":"SUM($O571:AG571)-SUM($O658:AG658)","v":0},{"$f":"SUM($O571:AH571)-SUM($O658:AH658)","v":0},{"$f":"SUM($O571:AI571)-SUM($O658:AI658)","v":0},{"$f":"SUM($O571:AJ571)-SUM($O658:AJ658)","v":0},{"$f":"SUM($O571:AK571)-SUM($O658:AK658)","v":0},{"$f":"SUM($O571:AL571)-SUM($O658:AL658)","v":0},{"$f":"SUM($O571:AM571)-SUM($O658:AM658)","v":0},{"$f":"SUM($O571:AN571)-SUM($O658:AN658)","v":0},{"$f":"SUM($O571:AO571)-SUM($O658:AO658)","v":0},{"$f":"SUM($O571:AP571)-SUM($O658:AP658)","v":0},{"$f":"SUM($O571:AQ571)-SUM($O658:AQ658)","v":0},{"$f":"SUM($O571:AR571)-SUM($O658:AR658)","v":0},{"$f":"SUM($O571:AS571)-SUM($O658:AS658)","v":0},{"$f":"SUM($O571:AT571)-SUM($O658:AT658)","v":0},{"$f":"SUM($O571:AU571)-SUM($O658:AU658)","v":0},{"$f":"SUM($O571:AV571)-SUM($O658:AV658)","v":0},{"$f":"SUM($O571:AW571)-SUM($O658:AW658)","v":0},{"$f":"SUM($O571:AX571)-SUM($O658:AX658)","v":0},{"$f":"SUM($O571:AY571)-SUM($O658:AY658)","v":0}]
[{"$f":"+RevReq_BaseCase!A688","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O572:O572)-SUM($O659:O659)","v":0},{"$f":"SUM($O572:P572)-SUM($O659:P659)","v":0},{"$f":"SUM($O572:Q572)-SUM($O659:Q659)","v":0},{"$f":"SUM($O572:R572)-SUM($O659:R659)","v":0},{"$f":"SUM($O572:S572)-SUM($O659:S659)","v":0},{"$f":"SUM($O572:T572)-SUM($O659:T659)","v":0},{"$f":"SUM($O572:U572)-SUM($O659:U659)","v":0},{"$f":"SUM($O572:V572)-SUM($O659:V659)","v":0},{"$f":"SUM($O572:W572)-SUM($O659:W659)","v":0},{"$f":"SUM($O572:X572)-SUM($O659:X659)","v":0},{"$f":"SUM($O572:Y572)-SUM($O659:Y659)","v":0},{"$f":"SUM($O572:Z572)-SUM($O659:Z659)","v":0},{"$f":"SUM($O572:AA572)-SUM($O659:AA659)","v":0},{"$f":"SUM($O572:AB572)-SUM($O659:AB659)","v":0},{"$f":"SUM($O572:AC572)-SUM($O659:AC659)","v":0},{"$f":"SUM($O572:AD572)-SUM($O659:AD659)","v":0},{"$f":"SUM($O572:AE572)-SUM($O659:AE659)","v":0},{"$f":"SUM($O572:AF572)-SUM($O659:AF659)","v":0},{"$f":"SUM($O572:AG572)-SUM($O659:AG659)","v":0},{"$f":"SUM($O572:AH572)-SUM($O659:AH659)","v":0},{"$f":"SUM($O572:AI572)-SUM($O659:AI659)","v":0},{"$f":"SUM($O572:AJ572)-SUM($O659:AJ659)","v":0},{"$f":"SUM($O572:AK572)-SUM($O659:AK659)","v":0},{"$f":"SUM($O572:AL572)-SUM($O659:AL659)","v":0},{"$f":"SUM($O572:AM572)-SUM($O659:AM659)","v":0},{"$f":"SUM($O572:AN572)-SUM($O659:AN659)","v":0},{"$f":"SUM($O572:AO572)-SUM($O659:AO659)","v":0},{"$f":"SUM($O572:AP572)-SUM($O659:AP659)","v":0},{"$f":"SUM($O572:AQ572)-SUM($O659:AQ659)","v":0},{"$f":"SUM($O572:AR572)-SUM($O659:AR659)","v":0},{"$f":"SUM($O572:AS572)-SUM($O659:AS659)","v":0},{"$f":"SUM($O572:AT572)-SUM($O659:AT659)","v":0},{"$f":"SUM($O572:AU572)-SUM($O659:AU659)","v":0},{"$f":"SUM($O572:AV572)-SUM($O659:AV659)","v":0},{"$f":"SUM($O572:AW572)-SUM($O659:AW659)","v":0},{"$f":"SUM($O572:AX572)-SUM($O659:AX659)","v":0},{"$f":"SUM($O572:AY572)-SUM($O659:AY659)","v":0}]
[{"$f":"+RevReq_BaseCase!A689","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O573:O573)-SUM($O660:O660)","v":0},{"$f":"SUM($O573:P573)-SUM($O660:P660)","v":0},{"$f":"SUM($O573:Q573)-SUM($O660:Q660)","v":0},{"$f":"SUM($O573:R573)-SUM($O660:R660)","v":0},{"$f":"SUM($O573:S573)-SUM($O660:S660)","v":0},{"$f":"SUM($O573:T573)-SUM($O660:T660)","v":0},{"$f":"SUM($O573:U573)-SUM($O660:U660)","v":0},{"$f":"SUM($O573:V573)-SUM($O660:V660)","v":0},{"$f":"SUM($O573:W573)-SUM($O660:W660)","v":0},{"$f":"SUM($O573:X573)-SUM($O660:X660)","v":0},{"$f":"SUM($O573:Y573)-SUM($O660:Y660)","v":0},{"$f":"SUM($O573:Z573)-SUM($O660:Z660)","v":0},{"$f":"SUM($O573:AA573)-SUM($O660:AA660)","v":0},{"$f":"SUM($O573:AB573)-SUM($O660:AB660)","v":0},{"$f":"SUM($O573:AC573)-SUM($O660:AC660)","v":0},{"$f":"SUM($O573:AD573)-SUM($O660:AD660)","v":0},{"$f":"SUM($O573:AE573)-SUM($O660:AE660)","v":0},{"$f":"SUM($O573:AF573)-SUM($O660:AF660)","v":0},{"$f":"SUM($O573:AG573)-SUM($O660:AG660)","v":0},{"$f":"SUM($O573:AH573)-SUM($O660:AH660)","v":0},{"$f":"SUM($O573:AI573)-SUM($O660:AI660)","v":0},{"$f":"SUM($O573:AJ573)-SUM($O660:AJ660)","v":0},{"$f":"SUM($O573:AK573)-SUM($O660:AK660)","v":0},{"$f":"SUM($O573:AL573)-SUM($O660:AL660)","v":0},{"$f":"SUM($O573:AM573)-SUM($O660:AM660)","v":0},{"$f":"SUM($O573:AN573)-SUM($O660:AN660)","v":0},{"$f":"SUM($O573:AO573)-SUM($O660:AO660)","v":0},{"$f":"SUM($O573:AP573)-SUM($O660:AP660)","v":0},{"$f":"SUM($O573:AQ573)-SUM($O660:AQ660)","v":0},{"$f":"SUM($O573:AR573)-SUM($O660:AR660)","v":0},{"$f":"SUM($O573:AS573)-SUM($O660:AS660)","v":0},{"$f":"SUM($O573:AT573)-SUM($O660:AT660)","v":0},{"$f":"SUM($O573:AU573)-SUM($O660:AU660)","v":0},{"$f":"SUM($O573:AV573)-SUM($O660:AV660)","v":0},{"$f":"SUM($O573:AW573)-SUM($O660:AW660)","v":0},{"$f":"SUM($O573:AX573)-SUM($O660:AX660)","v":0},{"$f":"SUM($O573:AY573)-SUM($O660:AY660)","v":0}]
[{"$f":"+RevReq_BaseCase!A690","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O574:O574)-SUM($O661:O661)","v":0},{"$f":"SUM($O574:P574)-SUM($O661:P661)","v":0},{"$f":"SUM($O574:Q574)-SUM($O661:Q661)","v":0},{"$f":"SUM($O574:R574)-SUM($O661:R661)","v":0},{"$f":"SUM($O574:S574)-SUM($O661:S661)","v":0},{"$f":"SUM($O574:T574)-SUM($O661:T661)","v":0},{"$f":"SUM($O574:U574)-SUM($O661:U661)","v":0},{"$f":"SUM($O574:V574)-SUM($O661:V661)","v":0},{"$f":"SUM($O574:W574)-SUM($O661:W661)","v":0},{"$f":"SUM($O574:X574)-SUM($O661:X661)","v":0},{"$f":"SUM($O574:Y574)-SUM($O661:Y661)","v":0},{"$f":"SUM($O574:Z574)-SUM($O661:Z661)","v":0},{"$f":"SUM($O574:AA574)-SUM($O661:AA661)","v":0},{"$f":"SUM($O574:AB574)-SUM($O661:AB661)","v":0},{"$f":"SUM($O574:AC574)-SUM($O661:AC661)","v":0},{"$f":"SUM($O574:AD574)-SUM($O661:AD661)","v":0},{"$f":"SUM($O574:AE574)-SUM($O661:AE661)","v":0},{"$f":"SUM($O574:AF574)-SUM($O661:AF661)","v":0},{"$f":"SUM($O574:AG574)-SUM($O661:AG661)","v":0},{"$f":"SUM($O574:AH574)-SUM($O661:AH661)","v":0},{"$f":"SUM($O574:AI574)-SUM($O661:AI661)","v":0},{"$f":"SUM($O574:AJ574)-SUM($O661:AJ661)","v":0},{"$f":"SUM($O574:AK574)-SUM($O661:AK661)","v":0},{"$f":"SUM($O574:AL574)-SUM($O661:AL661)","v":0},{"$f":"SUM($O574:AM574)-SUM($O661:AM661)","v":0},{"$f":"SUM($O574:AN574)-SUM($O661:AN661)","v":0},{"$f":"SUM($O574:AO574)-SUM($O661:AO661)","v":0},{"$f":"SUM($O574:AP574)-SUM($O661:AP661)","v":0},{"$f":"SUM($O574:AQ574)-SUM($O661:AQ661)","v":0},{"$f":"SUM($O574:AR574)-SUM($O661:AR661)","v":0},{"$f":"SUM($O574:AS574)-SUM($O661:AS661)","v":0},{"$f":"SUM($O574:AT574)-SUM($O661:AT661)","v":0},{"$f":"SUM($O574:AU574)-SUM($O661:AU661)","v":0},{"$f":"SUM($O574:AV574)-SUM($O661:AV661)","v":0},{"$f":"SUM($O574:AW574)-SUM($O661:AW661)","v":0},{"$f":"SUM($O574:AX574)-SUM($O661:AX661)","v":0},{"$f":"SUM($O574:AY574)-SUM($O661:AY661)","v":0}]
[{"$f":"+RevReq_BaseCase!A691","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O575:O575)-SUM($O662:O662)","v":0},{"$f":"SUM($O575:P575)-SUM($O662:P662)","v":0},{"$f":"SUM($O575:Q575)-SUM($O662:Q662)","v":0},{"$f":"SUM($O575:R575)-SUM($O662:R662)","v":0},{"$f":"SUM($O575:S575)-SUM($O662:S662)","v":0},{"$f":"SUM($O575:T575)-SUM($O662:T662)","v":0},{"$f":"SUM($O575:U575)-SUM($O662:U662)","v":0},{"$f":"SUM($O575:V575)-SUM($O662:V662)","v":0},{"$f":"SUM($O575:W575)-SUM($O662:W662)","v":0},{"$f":"SUM($O575:X575)-SUM($O662:X662)","v":0},{"$f":"SUM($O575:Y575)-SUM($O662:Y662)","v":0},{"$f":"SUM($O575:Z575)-SUM($O662:Z662)","v":0},{"$f":"SUM($O575:AA575)-SUM($O662:AA662)","v":0},{"$f":"SUM($O575:AB575)-SUM($O662:AB662)","v":0},{"$f":"SUM($O575:AC575)-SUM($O662:AC662)","v":0},{"$f":"SUM($O575:AD575)-SUM($O662:AD662)","v":0},{"$f":"SUM($O575:AE575)-SUM($O662:AE662)","v":0},{"$f":"SUM($O575:AF575)-SUM($O662:AF662)","v":0},{"$f":"SUM($O575:AG575)-SUM($O662:AG662)","v":0},{"$f":"SUM($O575:AH575)-SUM($O662:AH662)","v":0},{"$f":"SUM($O575:AI575)-SUM($O662:AI662)","v":0},{"$f":"SUM($O575:AJ575)-SUM($O662:AJ662)","v":0},{"$f":"SUM($O575:AK575)-SUM($O662:AK662)","v":0},{"$f":"SUM($O575:AL575)-SUM($O662:AL662)","v":0},{"$f":"SUM($O575:AM575)-SUM($O662:AM662)","v":0},{"$f":"SUM($O575:AN575)-SUM($O662:AN662)","v":0},{"$f":"SUM($O575:AO575)-SUM($O662:AO662)","v":0},{"$f":"SUM($O575:AP575)-SUM($O662:AP662)","v":0},{"$f":"SUM($O575:AQ575)-SUM($O662:AQ662)","v":0},{"$f":"SUM($O575:AR575)-SUM($O662:AR662)","v":0},{"$f":"SUM($O575:AS575)-SUM($O662:AS662)","v":0},{"$f":"SUM($O575:AT575)-SUM($O662:AT662)","v":0},{"$f":"SUM($O575:AU575)-SUM($O662:AU662)","v":0},{"$f":"SUM($O575:AV575)-SUM($O662:AV662)","v":0},{"$f":"SUM($O575:AW575)-SUM($O662:AW662)","v":0},{"$f":"SUM($O575:AX575)-SUM($O662:AX662)","v":0},{"$f":"SUM($O575:AY575)-SUM($O662:AY662)","v":0}]
[{"$f":"+RevReq_BaseCase!A692","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O576:O576)-SUM($O663:O663)","v":0},{"$f":"SUM($O576:P576)-SUM($O663:P663)","v":0},{"$f":"SUM($O576:Q576)-SUM($O663:Q663)","v":0},{"$f":"SUM($O576:R576)-SUM($O663:R663)","v":0},{"$f":"SUM($O576:S576)-SUM($O663:S663)","v":0},{"$f":"SUM($O576:T576)-SUM($O663:T663)","v":0},{"$f":"SUM($O576:U576)-SUM($O663:U663)","v":0},{"$f":"SUM($O576:V576)-SUM($O663:V663)","v":0},{"$f":"SUM($O576:W576)-SUM($O663:W663)","v":0},{"$f":"SUM($O576:X576)-SUM($O663:X663)","v":0},{"$f":"SUM($O576:Y576)-SUM($O663:Y663)","v":0},{"$f":"SUM($O576:Z576)-SUM($O663:Z663)","v":0},{"$f":"SUM($O576:AA576)-SUM($O663:AA663)","v":0},{"$f":"SUM($O576:AB576)-SUM($O663:AB663)","v":0},{"$f":"SUM($O576:AC576)-SUM($O663:AC663)","v":0},{"$f":"SUM($O576:AD576)-SUM($O663:AD663)","v":0},{"$f":"SUM($O576:AE576)-SUM($O663:AE663)","v":0},{"$f":"SUM($O576:AF576)-SUM($O663:AF663)","v":0},{"$f":"SUM($O576:AG576)-SUM($O663:AG663)","v":0},{"$f":"SUM($O576:AH576)-SUM($O663:AH663)","v":0},{"$f":"SUM($O576:AI576)-SUM($O663:AI663)","v":0},{"$f":"SUM($O576:AJ576)-SUM($O663:AJ663)","v":0},{"$f":"SUM($O576:AK576)-SUM($O663:AK663)","v":0},{"$f":"SUM($O576:AL576)-SUM($O663:AL663)","v":0},{"$f":"SUM($O576:AM576)-SUM($O663:AM663)","v":0},{"$f":"SUM($O576:AN576)-SUM($O663:AN663)","v":0},{"$f":"SUM($O576:AO576)-SUM($O663:AO663)","v":0},{"$f":"SUM($O576:AP576)-SUM($O663:AP663)","v":0},{"$f":"SUM($O576:AQ576)-SUM($O663:AQ663)","v":0},{"$f":"SUM($O576:AR576)-SUM($O663:AR663)","v":0},{"$f":"SUM($O576:AS576)-SUM($O663:AS663)","v":0},{"$f":"SUM($O576:AT576)-SUM($O663:AT663)","v":0},{"$f":"SUM($O576:AU576)-SUM($O663:AU663)","v":0},{"$f":"SUM($O576:AV576)-SUM($O663:AV663)","v":0},{"$f":"SUM($O576:AW576)-SUM($O663:AW663)","v":0},{"$f":"SUM($O576:AX576)-SUM($O663:AX663)","v":0},{"$f":"SUM($O576:AY576)-SUM($O663:AY663)","v":0}]
[{"$f":"+RevReq_BaseCase!A693","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O577:O577)-SUM($O664:O664)","v":-18988355.75},{"$f":"SUM($O577:P577)-SUM($O664:P664)","v":-9904471.125},{"$f":"SUM($O577:Q577)-SUM($O664:Q664)","v":-7320696.048913043},{"$f":"SUM($O577:R577)-SUM($O664:R664)","v":-4736920.972826086},{"$f":"SUM($O577:S577)-SUM($O664:S664)","v":-2153145.8967391294},{"$f":"SUM($O577:T577)-SUM($O664:T664)","v":0},{"$f":"SUM($O577:U577)-SUM($O664:U664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:V577)-SUM($O664:V664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:W577)-SUM($O664:W664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:X577)-SUM($O664:X664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:Y577)-SUM($O664:Y664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:Z577)-SUM($O664:Z664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AA577)-SUM($O664:AA664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AB577)-SUM($O664:AB664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AC577)-SUM($O664:AC664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AD577)-SUM($O664:AD664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AE577)-SUM($O664:AE664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AF577)-SUM($O664:AF664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AG577)-SUM($O664:AG664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AH577)-SUM($O664:AH664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AI577)-SUM($O664:AI664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AJ577)-SUM($O664:AJ664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AK577)-SUM($O664:AK664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AL577)-SUM($O664:AL664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AM577)-SUM($O664:AM664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AN577)-SUM($O664:AN664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AO577)-SUM($O664:AO664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AP577)-SUM($O664:AP664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AQ577)-SUM($O664:AQ664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AR577)-SUM($O664:AR664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AS577)-SUM($O664:AS664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AT577)-SUM($O664:AT664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AU577)-SUM($O664:AU664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AV577)-SUM($O664:AV664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AW577)-SUM($O664:AW664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AX577)-SUM($O664:AX664)","v":1.3969838619232178E-9},{"$f":"SUM($O577:AY577)-SUM($O664:AY664)","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A694","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O578:O578)-SUM($O665:O665)","v":-15684317.0499999},{"$f":"SUM($O578:P578)-SUM($O665:P665)","v":-12382355.529999901},{"$f":"SUM($O578:Q578)-SUM($O665:Q665)","v":-9152175.8265216649},{"$f":"SUM($O578:R578)-SUM($O665:R665)","v":-5921996.12304343},{"$f":"SUM($O578:S578)-SUM($O665:S665)","v":-2691816.4195651952},{"$f":"SUM($O578:T578)-SUM($O665:T665)","v":0},{"$f":"SUM($O578:U578)-SUM($O665:U665)","v":1.862645149230957E-9},{"$f":"SUM($O578:V578)-SUM($O665:V665)","v":1.862645149230957E-9},{"$f":"SUM($O578:W578)-SUM($O665:W665)","v":1.862645149230957E-9},{"$f":"SUM($O578:X578)-SUM($O665:X665)","v":1.862645149230957E-9},{"$f":"SUM($O578:Y578)-SUM($O665:Y665)","v":1.862645149230957E-9},{"$f":"SUM($O578:Z578)-SUM($O665:Z665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AA578)-SUM($O665:AA665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AB578)-SUM($O665:AB665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AC578)-SUM($O665:AC665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AD578)-SUM($O665:AD665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AE578)-SUM($O665:AE665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AF578)-SUM($O665:AF665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AG578)-SUM($O665:AG665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AH578)-SUM($O665:AH665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AI578)-SUM($O665:AI665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AJ578)-SUM($O665:AJ665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AK578)-SUM($O665:AK665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AL578)-SUM($O665:AL665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AM578)-SUM($O665:AM665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AN578)-SUM($O665:AN665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AO578)-SUM($O665:AO665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AP578)-SUM($O665:AP665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AQ578)-SUM($O665:AQ665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AR578)-SUM($O665:AR665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AS578)-SUM($O665:AS665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AT578)-SUM($O665:AT665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AU578)-SUM($O665:AU665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AV578)-SUM($O665:AV665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AW578)-SUM($O665:AW665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AX578)-SUM($O665:AX665)","v":1.862645149230957E-9},{"$f":"SUM($O578:AY578)-SUM($O665:AY665)","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A695","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O579:O579)-SUM($O666:O666)","v":0},{"$f":"SUM($O579:P579)-SUM($O666:P666)","v":0},{"$f":"SUM($O579:Q579)-SUM($O666:Q666)","v":0},{"$f":"SUM($O579:R579)-SUM($O666:R666)","v":0},{"$f":"SUM($O579:S579)-SUM($O666:S666)","v":0},{"$f":"SUM($O579:T579)-SUM($O666:T666)","v":0},{"$f":"SUM($O579:U579)-SUM($O666:U666)","v":0},{"$f":"SUM($O579:V579)-SUM($O666:V666)","v":0},{"$f":"SUM($O579:W579)-SUM($O666:W666)","v":0},{"$f":"SUM($O579:X579)-SUM($O666:X666)","v":0},{"$f":"SUM($O579:Y579)-SUM($O666:Y666)","v":0},{"$f":"SUM($O579:Z579)-SUM($O666:Z666)","v":0},{"$f":"SUM($O579:AA579)-SUM($O666:AA666)","v":0},{"$f":"SUM($O579:AB579)-SUM($O666:AB666)","v":0},{"$f":"SUM($O579:AC579)-SUM($O666:AC666)","v":0},{"$f":"SUM($O579:AD579)-SUM($O666:AD666)","v":0},{"$f":"SUM($O579:AE579)-SUM($O666:AE666)","v":0},{"$f":"SUM($O579:AF579)-SUM($O666:AF666)","v":0},{"$f":"SUM($O579:AG579)-SUM($O666:AG666)","v":0},{"$f":"SUM($O579:AH579)-SUM($O666:AH666)","v":0},{"$f":"SUM($O579:AI579)-SUM($O666:AI666)","v":0},{"$f":"SUM($O579:AJ579)-SUM($O666:AJ666)","v":0},{"$f":"SUM($O579:AK579)-SUM($O666:AK666)","v":0},{"$f":"SUM($O579:AL579)-SUM($O666:AL666)","v":0},{"$f":"SUM($O579:AM579)-SUM($O666:AM666)","v":0},{"$f":"SUM($O579:AN579)-SUM($O666:AN666)","v":0},{"$f":"SUM($O579:AO579)-SUM($O666:AO666)","v":0},{"$f":"SUM($O579:AP579)-SUM($O666:AP666)","v":0},{"$f":"SUM($O579:AQ579)-SUM($O666:AQ666)","v":0},{"$f":"SUM($O579:AR579)-SUM($O666:AR666)","v":0},{"$f":"SUM($O579:AS579)-SUM($O666:AS666)","v":0},{"$f":"SUM($O579:AT579)-SUM($O666:AT666)","v":0},{"$f":"SUM($O579:AU579)-SUM($O666:AU666)","v":0},{"$f":"SUM($O579:AV579)-SUM($O666:AV666)","v":0},{"$f":"SUM($O579:AW579)-SUM($O666:AW666)","v":0},{"$f":"SUM($O579:AX579)-SUM($O666:AX666)","v":0},{"$f":"SUM($O579:AY579)-SUM($O666:AY666)","v":0}]
[{"$f":"+RevReq_BaseCase!A696","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O580:O580)-SUM($O667:O667)","v":0},{"$f":"SUM($O580:P580)-SUM($O667:P667)","v":0},{"$f":"SUM($O580:Q580)-SUM($O667:Q667)","v":0},{"$f":"SUM($O580:R580)-SUM($O667:R667)","v":0},{"$f":"SUM($O580:S580)-SUM($O667:S667)","v":0},{"$f":"SUM($O580:T580)-SUM($O667:T667)","v":0},{"$f":"SUM($O580:U580)-SUM($O667:U667)","v":0},{"$f":"SUM($O580:V580)-SUM($O667:V667)","v":0},{"$f":"SUM($O580:W580)-SUM($O667:W667)","v":0},{"$f":"SUM($O580:X580)-SUM($O667:X667)","v":0},{"$f":"SUM($O580:Y580)-SUM($O667:Y667)","v":0},{"$f":"SUM($O580:Z580)-SUM($O667:Z667)","v":0},{"$f":"SUM($O580:AA580)-SUM($O667:AA667)","v":0},{"$f":"SUM($O580:AB580)-SUM($O667:AB667)","v":0},{"$f":"SUM($O580:AC580)-SUM($O667:AC667)","v":0},{"$f":"SUM($O580:AD580)-SUM($O667:AD667)","v":0},{"$f":"SUM($O580:AE580)-SUM($O667:AE667)","v":0},{"$f":"SUM($O580:AF580)-SUM($O667:AF667)","v":0},{"$f":"SUM($O580:AG580)-SUM($O667:AG667)","v":0},{"$f":"SUM($O580:AH580)-SUM($O667:AH667)","v":0},{"$f":"SUM($O580:AI580)-SUM($O667:AI667)","v":0},{"$f":"SUM($O580:AJ580)-SUM($O667:AJ667)","v":0},{"$f":"SUM($O580:AK580)-SUM($O667:AK667)","v":0},{"$f":"SUM($O580:AL580)-SUM($O667:AL667)","v":0},{"$f":"SUM($O580:AM580)-SUM($O667:AM667)","v":0},{"$f":"SUM($O580:AN580)-SUM($O667:AN667)","v":0},{"$f":"SUM($O580:AO580)-SUM($O667:AO667)","v":0},{"$f":"SUM($O580:AP580)-SUM($O667:AP667)","v":0},{"$f":"SUM($O580:AQ580)-SUM($O667:AQ667)","v":0},{"$f":"SUM($O580:AR580)-SUM($O667:AR667)","v":0},{"$f":"SUM($O580:AS580)-SUM($O667:AS667)","v":0},{"$f":"SUM($O580:AT580)-SUM($O667:AT667)","v":0},{"$f":"SUM($O580:AU580)-SUM($O667:AU667)","v":0},{"$f":"SUM($O580:AV580)-SUM($O667:AV667)","v":0},{"$f":"SUM($O580:AW580)-SUM($O667:AW667)","v":0},{"$f":"SUM($O580:AX580)-SUM($O667:AX667)","v":0},{"$f":"SUM($O580:AY580)-SUM($O667:AY667)","v":0}]
[{"$f":"+RevReq_BaseCase!A697","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O581:O581)-SUM($O668:O668)","v":0},{"$f":"SUM($O581:P581)-SUM($O668:P668)","v":0},{"$f":"SUM($O581:Q581)-SUM($O668:Q668)","v":0},{"$f":"SUM($O581:R581)-SUM($O668:R668)","v":0},{"$f":"SUM($O581:S581)-SUM($O668:S668)","v":0},{"$f":"SUM($O581:T581)-SUM($O668:T668)","v":0},{"$f":"SUM($O581:U581)-SUM($O668:U668)","v":0},{"$f":"SUM($O581:V581)-SUM($O668:V668)","v":0},{"$f":"SUM($O581:W581)-SUM($O668:W668)","v":0},{"$f":"SUM($O581:X581)-SUM($O668:X668)","v":0},{"$f":"SUM($O581:Y581)-SUM($O668:Y668)","v":0},{"$f":"SUM($O581:Z581)-SUM($O668:Z668)","v":0},{"$f":"SUM($O581:AA581)-SUM($O668:AA668)","v":0},{"$f":"SUM($O581:AB581)-SUM($O668:AB668)","v":0},{"$f":"SUM($O581:AC581)-SUM($O668:AC668)","v":0},{"$f":"SUM($O581:AD581)-SUM($O668:AD668)","v":0},{"$f":"SUM($O581:AE581)-SUM($O668:AE668)","v":0},{"$f":"SUM($O581:AF581)-SUM($O668:AF668)","v":0},{"$f":"SUM($O581:AG581)-SUM($O668:AG668)","v":0},{"$f":"SUM($O581:AH581)-SUM($O668:AH668)","v":0},{"$f":"SUM($O581:AI581)-SUM($O668:AI668)","v":0},{"$f":"SUM($O581:AJ581)-SUM($O668:AJ668)","v":0},{"$f":"SUM($O581:AK581)-SUM($O668:AK668)","v":0},{"$f":"SUM($O581:AL581)-SUM($O668:AL668)","v":0},{"$f":"SUM($O581:AM581)-SUM($O668:AM668)","v":0},{"$f":"SUM($O581:AN581)-SUM($O668:AN668)","v":0},{"$f":"SUM($O581:AO581)-SUM($O668:AO668)","v":0},{"$f":"SUM($O581:AP581)-SUM($O668:AP668)","v":0},{"$f":"SUM($O581:AQ581)-SUM($O668:AQ668)","v":0},{"$f":"SUM($O581:AR581)-SUM($O668:AR668)","v":0},{"$f":"SUM($O581:AS581)-SUM($O668:AS668)","v":0},{"$f":"SUM($O581:AT581)-SUM($O668:AT668)","v":0},{"$f":"SUM($O581:AU581)-SUM($O668:AU668)","v":0},{"$f":"SUM($O581:AV581)-SUM($O668:AV668)","v":0},{"$f":"SUM($O581:AW581)-SUM($O668:AW668)","v":0},{"$f":"SUM($O581:AX581)-SUM($O668:AX668)","v":0},{"$f":"SUM($O581:AY581)-SUM($O668:AY668)","v":0}]
[{"$f":"+RevReq_BaseCase!A698","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O582:O582)-SUM($O669:O669)","v":0},{"$f":"SUM($O582:P582)-SUM($O669:P669)","v":0},{"$f":"SUM($O582:Q582)-SUM($O669:Q669)","v":0},{"$f":"SUM($O582:R582)-SUM($O669:R669)","v":0},{"$f":"SUM($O582:S582)-SUM($O669:S669)","v":0},{"$f":"SUM($O582:T582)-SUM($O669:T669)","v":0},{"$f":"SUM($O582:U582)-SUM($O669:U669)","v":0},{"$f":"SUM($O582:V582)-SUM($O669:V669)","v":0},{"$f":"SUM($O582:W582)-SUM($O669:W669)","v":0},{"$f":"SUM($O582:X582)-SUM($O669:X669)","v":0},{"$f":"SUM($O582:Y582)-SUM($O669:Y669)","v":0},{"$f":"SUM($O582:Z582)-SUM($O669:Z669)","v":0},{"$f":"SUM($O582:AA582)-SUM($O669:AA669)","v":0},{"$f":"SUM($O582:AB582)-SUM($O669:AB669)","v":0},{"$f":"SUM($O582:AC582)-SUM($O669:AC669)","v":0},{"$f":"SUM($O582:AD582)-SUM($O669:AD669)","v":0},{"$f":"SUM($O582:AE582)-SUM($O669:AE669)","v":0},{"$f":"SUM($O582:AF582)-SUM($O669:AF669)","v":0},{"$f":"SUM($O582:AG582)-SUM($O669:AG669)","v":0},{"$f":"SUM($O582:AH582)-SUM($O669:AH669)","v":0},{"$f":"SUM($O582:AI582)-SUM($O669:AI669)","v":0},{"$f":"SUM($O582:AJ582)-SUM($O669:AJ669)","v":0},{"$f":"SUM($O582:AK582)-SUM($O669:AK669)","v":0},{"$f":"SUM($O582:AL582)-SUM($O669:AL669)","v":0},{"$f":"SUM($O582:AM582)-SUM($O669:AM669)","v":0},{"$f":"SUM($O582:AN582)-SUM($O669:AN669)","v":0},{"$f":"SUM($O582:AO582)-SUM($O669:AO669)","v":0},{"$f":"SUM($O582:AP582)-SUM($O669:AP669)","v":0},{"$f":"SUM($O582:AQ582)-SUM($O669:AQ669)","v":0},{"$f":"SUM($O582:AR582)-SUM($O669:AR669)","v":0},{"$f":"SUM($O582:AS582)-SUM($O669:AS669)","v":0},{"$f":"SUM($O582:AT582)-SUM($O669:AT669)","v":0},{"$f":"SUM($O582:AU582)-SUM($O669:AU669)","v":0},{"$f":"SUM($O582:AV582)-SUM($O669:AV669)","v":0},{"$f":"SUM($O582:AW582)-SUM($O669:AW669)","v":0},{"$f":"SUM($O582:AX582)-SUM($O669:AX669)","v":0},{"$f":"SUM($O582:AY582)-SUM($O669:AY669)","v":0}]
[{"$f":"+RevReq_BaseCase!A699","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O583:O583)-SUM($O670:O670)","v":0},{"$f":"SUM($O583:P583)-SUM($O670:P670)","v":0},{"$f":"SUM($O583:Q583)-SUM($O670:Q670)","v":0},{"$f":"SUM($O583:R583)-SUM($O670:R670)","v":0},{"$f":"SUM($O583:S583)-SUM($O670:S670)","v":0},{"$f":"SUM($O583:T583)-SUM($O670:T670)","v":0},{"$f":"SUM($O583:U583)-SUM($O670:U670)","v":0},{"$f":"SUM($O583:V583)-SUM($O670:V670)","v":0},{"$f":"SUM($O583:W583)-SUM($O670:W670)","v":0},{"$f":"SUM($O583:X583)-SUM($O670:X670)","v":0},{"$f":"SUM($O583:Y583)-SUM($O670:Y670)","v":0},{"$f":"SUM($O583:Z583)-SUM($O670:Z670)","v":0},{"$f":"SUM($O583:AA583)-SUM($O670:AA670)","v":0},{"$f":"SUM($O583:AB583)-SUM($O670:AB670)","v":0},{"$f":"SUM($O583:AC583)-SUM($O670:AC670)","v":0},{"$f":"SUM($O583:AD583)-SUM($O670:AD670)","v":0},{"$f":"SUM($O583:AE583)-SUM($O670:AE670)","v":0},{"$f":"SUM($O583:AF583)-SUM($O670:AF670)","v":0},{"$f":"SUM($O583:AG583)-SUM($O670:AG670)","v":0},{"$f":"SUM($O583:AH583)-SUM($O670:AH670)","v":0},{"$f":"SUM($O583:AI583)-SUM($O670:AI670)","v":0},{"$f":"SUM($O583:AJ583)-SUM($O670:AJ670)","v":0},{"$f":"SUM($O583:AK583)-SUM($O670:AK670)","v":0},{"$f":"SUM($O583:AL583)-SUM($O670:AL670)","v":0},{"$f":"SUM($O583:AM583)-SUM($O670:AM670)","v":0},{"$f":"SUM($O583:AN583)-SUM($O670:AN670)","v":0},{"$f":"SUM($O583:AO583)-SUM($O670:AO670)","v":0},{"$f":"SUM($O583:AP583)-SUM($O670:AP670)","v":0},{"$f":"SUM($O583:AQ583)-SUM($O670:AQ670)","v":0},{"$f":"SUM($O583:AR583)-SUM($O670:AR670)","v":0},{"$f":"SUM($O583:AS583)-SUM($O670:AS670)","v":0},{"$f":"SUM($O583:AT583)-SUM($O670:AT670)","v":0},{"$f":"SUM($O583:AU583)-SUM($O670:AU670)","v":0},{"$f":"SUM($O583:AV583)-SUM($O670:AV670)","v":0},{"$f":"SUM($O583:AW583)-SUM($O670:AW670)","v":0},{"$f":"SUM($O583:AX583)-SUM($O670:AX670)","v":0},{"$f":"SUM($O583:AY583)-SUM($O670:AY670)","v":0}]
[{"$f":"+RevReq_BaseCase!A700","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O584:O584)-SUM($O671:O671)","v":0},{"$f":"SUM($O584:P584)-SUM($O671:P671)","v":0},{"$f":"SUM($O584:Q584)-SUM($O671:Q671)","v":0},{"$f":"SUM($O584:R584)-SUM($O671:R671)","v":0},{"$f":"SUM($O584:S584)-SUM($O671:S671)","v":0},{"$f":"SUM($O584:T584)-SUM($O671:T671)","v":0},{"$f":"SUM($O584:U584)-SUM($O671:U671)","v":0},{"$f":"SUM($O584:V584)-SUM($O671:V671)","v":0},{"$f":"SUM($O584:W584)-SUM($O671:W671)","v":0},{"$f":"SUM($O584:X584)-SUM($O671:X671)","v":0},{"$f":"SUM($O584:Y584)-SUM($O671:Y671)","v":0},{"$f":"SUM($O584:Z584)-SUM($O671:Z671)","v":0},{"$f":"SUM($O584:AA584)-SUM($O671:AA671)","v":0},{"$f":"SUM($O584:AB584)-SUM($O671:AB671)","v":0},{"$f":"SUM($O584:AC584)-SUM($O671:AC671)","v":0},{"$f":"SUM($O584:AD584)-SUM($O671:AD671)","v":0},{"$f":"SUM($O584:AE584)-SUM($O671:AE671)","v":0},{"$f":"SUM($O584:AF584)-SUM($O671:AF671)","v":0},{"$f":"SUM($O584:AG584)-SUM($O671:AG671)","v":0},{"$f":"SUM($O584:AH584)-SUM($O671:AH671)","v":0},{"$f":"SUM($O584:AI584)-SUM($O671:AI671)","v":0},{"$f":"SUM($O584:AJ584)-SUM($O671:AJ671)","v":0},{"$f":"SUM($O584:AK584)-SUM($O671:AK671)","v":0},{"$f":"SUM($O584:AL584)-SUM($O671:AL671)","v":0},{"$f":"SUM($O584:AM584)-SUM($O671:AM671)","v":0},{"$f":"SUM($O584:AN584)-SUM($O671:AN671)","v":0},{"$f":"SUM($O584:AO584)-SUM($O671:AO671)","v":0},{"$f":"SUM($O584:AP584)-SUM($O671:AP671)","v":0},{"$f":"SUM($O584:AQ584)-SUM($O671:AQ671)","v":0},{"$f":"SUM($O584:AR584)-SUM($O671:AR671)","v":0},{"$f":"SUM($O584:AS584)-SUM($O671:AS671)","v":0},{"$f":"SUM($O584:AT584)-SUM($O671:AT671)","v":0},{"$f":"SUM($O584:AU584)-SUM($O671:AU671)","v":0},{"$f":"SUM($O584:AV584)-SUM($O671:AV671)","v":0},{"$f":"SUM($O584:AW584)-SUM($O671:AW671)","v":0},{"$f":"SUM($O584:AX584)-SUM($O671:AX671)","v":0},{"$f":"SUM($O584:AY584)-SUM($O671:AY671)","v":0}]
[null,null,null,{"$f":"\"Total \"&D675","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O676:O700)","v":-8714209.8789692298},{"$f":"SUM(P676:P700)","v":3761627.3565979786},{"$f":"SUM(Q676:Q700)","v":-16472871.875434708},-10658917.095869515,-4844962.3163043242,0,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9,3.2596290111541748E-9]
[]
[]
[]
[null,null,null,"PROPERTY TAX"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$55:D$79,$C709,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C709,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$55:D$79,$C710,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},0.2,null,null,null,null,null,0.26222841979833578,0.25181725499615809,0.24140609016741107,0.23099492533866406,0.22058376050991702,0.21017259568117003,0.19976143085242298,0.18935026602367597,0.17893910119492892,0.16852793636618191,0.15811677153743489,0.14770560670868788,0.13729444187994086,0.12688327705119384,0.11647211222244681,0.10606094739369977,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471,0.10594358922551471]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I711,1-SUM($N205:N205))*(O$2<=$H711)","v":1},{"$f":"MAX($I711,1-SUM($N205:O205))*(P$2<=$H711)","v":0.9901729169707929},{"$f":"MAX($I711,1-SUM($N205:P205))*(Q$2<=$H711)","v":0.97051875091237871},{"$f":"MAX($I711,1-SUM($N205:Q205))*(R$2<=$H711)","v":0.95086458485396441},{"$f":"MAX($I711,1-SUM($N205:R205))*(S$2<=$H711)","v":0.93121041879555022},{"$f":"MAX($I711,1-SUM($N205:S205))*(T$2<=$H711)","v":0.91155625273713603},{"$f":"MAX($I711,1-SUM($N205:T205))*(U$2<=$H711)","v":0.89190208667872173},{"$f":"MAX($I711,1-SUM($N205:U205))*(V$2<=$H711)","v":0.87224792062030754},{"$f":"MAX($I711,1-SUM($N205:V205))*(W$2<=$H711)","v":0.85259375456189335},{"$f":"MAX($I711,1-SUM($N205:W205))*(X$2<=$H711)","v":0.83293958850347916},{"$f":"MAX($I711,1-SUM($N205:X205))*(Y$2<=$H711)","v":0.81328542244506496},{"$f":"MAX($I711,1-SUM($N205:Y205))*(Z$2<=$H711)","v":0.79363125638665066},{"$f":"MAX($I711,1-SUM($N205:Z205))*(AA$2<=$H711)","v":0.77397709032823647},{"$f":"MAX($I711,1-SUM($N205:AA205))*(AB$2<=$H711)","v":0.75432292426982228},{"$f":"MAX($I711,1-SUM($N205:AB205))*(AC$2<=$H711)","v":0.73466875821140798},{"$f":"MAX($I711,1-SUM($N205:AC205))*(AD$2<=$H711)","v":0.71501459215299379},{"$f":"MAX($I711,1-SUM($N205:AD205))*(AE$2<=$H711)","v":0.6953604260945796},{"$f":"MAX($I711,1-SUM($N205:AE205))*(AF$2<=$H711)","v":0.6757062600361653},{"$f":"MAX($I711,1-SUM($N205:AF205))*(AG$2<=$H711)","v":0.65605209397775099},{"$f":"MAX($I711,1-SUM($N205:AG205))*(AH$2<=$H711)","v":0.6363979279193368},{"$f":"MAX($I711,1-SUM($N205:AH205))*(AI$2<=$H711)","v":0.61674376186092261},{"$f":"MAX($I711,1-SUM($N205:AI205))*(AJ$2<=$H711)","v":0.59708959580250831},{"$f":"MAX($I711,1-SUM($N205:AJ205))*(AK$2<=$H711)","v":0.57743542974409401},{"$f":"MAX($I711,1-SUM($N205:AK205))*(AL$2<=$H711)","v":0.55778126368567982},{"$f":"MAX($I711,1-SUM($N205:AL205))*(AM$2<=$H711)","v":0.53812709762726563},{"$f":"MAX($I711,1-SUM($N205:AM205))*(AN$2<=$H711)","v":0.51847293156885133},{"$f":"MAX($I711,1-SUM($N205:AN205))*(AO$2<=$H711)","v":0.49881876551043713},{"$f":"MAX($I711,1-SUM($N205:AO205))*(AP$2<=$H711)","v":0.47916459945202294},{"$f":"MAX($I711,1-SUM($N205:AP205))*(AQ$2<=$H711)","v":0.45951043339360875},{"$f":"MAX($I711,1-SUM($N205:AQ205))*(AR$2<=$H711)","v":0.43985626733519456},{"$f":"MAX($I711,1-SUM($N205:AR205))*(AS$2<=$H711)","v":0.42020210127678037},{"$f":"MAX($I711,1-SUM($N205:AS205))*(AT$2<=$H711)","v":0.40054793521836618},{"$f":"MAX($I711,1-SUM($N205:AT205))*(AU$2<=$H711)","v":0.38089376915995199},{"$f":"MAX($I711,1-SUM($N205:AU205))*(AV$2<=$H711)","v":0.3612396031015378},{"$f":"MAX($I711,1-SUM($N205:AV205))*(AW$2<=$H711)","v":0.34158543704312361},{"$f":"MAX($I711,1-SUM($N205:AW205))*(AX$2<=$H711)","v":0.32193127098470942},{"$f":"MAX($I711,1-SUM($N205:AX205))*(AY$2<=$H711)","v":0.30227710492629523}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},0.2,null,null,null,null,null,{"$f":"MAX($I712,1-SUM($N206:N206))*(O$2<=$H712)","v":1},{"$f":"MAX($I712,1-SUM($N206:O206))*(P$2<=$H712)","v":0.9901729169707929},{"$f":"MAX($I712,1-SUM($N206:P206))*(Q$2<=$H712)","v":0.97051875091237871},{"$f":"MAX($I712,1-SUM($N206:Q206))*(R$2<=$H712)","v":0.95086458485396441},{"$f":"MAX($I712,1-SUM($N206:R206))*(S$2<=$H712)","v":0.93121041879555022},{"$f":"MAX($I712,1-SUM($N206:S206))*(T$2<=$H712)","v":0.91155625273713603},{"$f":"MAX($I712,1-SUM($N206:T206))*(U$2<=$H712)","v":0.89190208667872173},{"$f":"MAX($I712,1-SUM($N206:U206))*(V$2<=$H712)","v":0.87224792062030754},{"$f":"MAX($I712,1-SUM($N206:V206))*(W$2<=$H712)","v":0.85259375456189335},{"$f":"MAX($I712,1-SUM($N206:W206))*(X$2<=$H712)","v":0.83293958850347916},{"$f":"MAX($I712,1-SUM($N206:X206))*(Y$2<=$H712)","v":0.81328542244506496},{"$f":"MAX($I712,1-SUM($N206:Y206))*(Z$2<=$H712)","v":0.79363125638665066},{"$f":"MAX($I712,1-SUM($N206:Z206))*(AA$2<=$H712)","v":0.77397709032823647},{"$f":"MAX($I712,1-SUM($N206:AA206))*(AB$2<=$H712)","v":0.75432292426982228},{"$f":"MAX($I712,1-SUM($N206:AB206))*(AC$2<=$H712)","v":0.73466875821140798},{"$f":"MAX($I712,1-SUM($N206:AC206))*(AD$2<=$H712)","v":0.71501459215299379},{"$f":"MAX($I712,1-SUM($N206:AD206))*(AE$2<=$H712)","v":0.6953604260945796},{"$f":"MAX($I712,1-SUM($N206:AE206))*(AF$2<=$H712)","v":0.6757062600361653},{"$f":"MAX($I712,1-SUM($N206:AF206))*(AG$2<=$H712)","v":0.65605209397775099},{"$f":"MAX($I712,1-SUM($N206:AG206))*(AH$2<=$H712)","v":0.6363979279193368},{"$f":"MAX($I712,1-SUM($N206:AH206))*(AI$2<=$H712)","v":0.61674376186092261},{"$f":"MAX($I712,1-SUM($N206:AI206))*(AJ$2<=$H712)","v":0.59708959580250831},{"$f":"MAX($I712,1-SUM($N206:AJ206))*(AK$2<=$H712)","v":0.57743542974409401},{"$f":"MAX($I712,1-SUM($N206:AK206))*(AL$2<=$H712)","v":0.55778126368567982},{"$f":"MAX($I712,1-SUM($N206:AL206))*(AM$2<=$H712)","v":0.53812709762726563},{"$f":"MAX($I712,1-SUM($N206:AM206))*(AN$2<=$H712)","v":0.51847293156885133},{"$f":"MAX($I712,1-SUM($N206:AN206))*(AO$2<=$H712)","v":0.49881876551043713},{"$f":"MAX($I712,1-SUM($N206:AO206))*(AP$2<=$H712)","v":0.47916459945202294},{"$f":"MAX($I712,1-SUM($N206:AP206))*(AQ$2<=$H712)","v":0.45951043339360875},{"$f":"MAX($I712,1-SUM($N206:AQ206))*(AR$2<=$H712)","v":0.43985626733519456},{"$f":"MAX($I712,1-SUM($N206:AR206))*(AS$2<=$H712)","v":0.42020210127678037},{"$f":"MAX($I712,1-SUM($N206:AS206))*(AT$2<=$H712)","v":0.40054793521836618},{"$f":"MAX($I712,1-SUM($N206:AT206))*(AU$2<=$H712)","v":0.38089376915995199},{"$f":"MAX($I712,1-SUM($N206:AU206))*(AV$2<=$H712)","v":0.3612396031015378},{"$f":"MAX($I712,1-SUM($N206:AV206))*(AW$2<=$H712)","v":0.34158543704312361},{"$f":"MAX($I712,1-SUM($N206:AW206))*(AX$2<=$H712)","v":0.32193127098470942},{"$f":"MAX($I712,1-SUM($N206:AX206))*(AY$2<=$H712)","v":0.30227710492629523}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I713,1-SUM($N207:N207))*(O$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:O207))*(P$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:P207))*(Q$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Q207))*(R$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:R207))*(S$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:S207))*(T$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:T207))*(U$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:U207))*(V$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:V207))*(W$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:W207))*(X$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:X207))*(Y$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Y207))*(Z$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:Z207))*(AA$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AA207))*(AB$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AB207))*(AC$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AC207))*(AD$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AD207))*(AE$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AE207))*(AF$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AF207))*(AG$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AG207))*(AH$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AH207))*(AI$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AI207))*(AJ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AJ207))*(AK$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AK207))*(AL$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AL207))*(AM$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AM207))*(AN$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AN207))*(AO$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AO207))*(AP$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AP207))*(AQ$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AQ207))*(AR$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AR207))*(AS$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AS207))*(AT$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AT207))*(AU$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AU207))*(AV$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AV207))*(AW$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AW207))*(AX$2<=$H713)","v":1},{"$f":"MAX($I713,1-SUM($N207:AX207))*(AY$2<=$H713)","v":1}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I714,1-SUM($N208:N208))*(O$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:O208))*(P$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:P208))*(Q$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Q208))*(R$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:R208))*(S$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:S208))*(T$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:T208))*(U$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:U208))*(V$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:V208))*(W$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:W208))*(X$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:X208))*(Y$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Y208))*(Z$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:Z208))*(AA$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AA208))*(AB$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AB208))*(AC$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AC208))*(AD$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AD208))*(AE$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AE208))*(AF$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AF208))*(AG$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AG208))*(AH$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AH208))*(AI$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AI208))*(AJ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AJ208))*(AK$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AK208))*(AL$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AL208))*(AM$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AM208))*(AN$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AN208))*(AO$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AO208))*(AP$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AP208))*(AQ$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AQ208))*(AR$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AR208))*(AS$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AS208))*(AT$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AT208))*(AU$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AU208))*(AV$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AV208))*(AW$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AW208))*(AX$2<=$H714)","v":1},{"$f":"MAX($I714,1-SUM($N208:AX208))*(AY$2<=$H714)","v":1}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I715,1-SUM($N209:N209))*(O$2<=$H715)","v":1},{"$f":"MAX($I715,1-SUM($N209:O209))*(P$2<=$H715)","v":0.2},{"$f":"MAX($I715,1-SUM($N209:P209))*(Q$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Q209))*(R$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:R209))*(S$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:S209))*(T$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:T209))*(U$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:U209))*(V$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:V209))*(W$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:W209))*(X$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:X209))*(Y$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Y209))*(Z$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:Z209))*(AA$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AA209))*(AB$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AB209))*(AC$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AC209))*(AD$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AD209))*(AE$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AE209))*(AF$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AF209))*(AG$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AG209))*(AH$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AH209))*(AI$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AI209))*(AJ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AJ209))*(AK$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AK209))*(AL$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AL209))*(AM$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AM209))*(AN$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AN209))*(AO$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AO209))*(AP$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AP209))*(AQ$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AQ209))*(AR$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AR209))*(AS$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AS209))*(AT$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AT209))*(AU$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AU209))*(AV$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AV209))*(AW$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AW209))*(AX$2<=$H715)","v":0},{"$f":"MAX($I715,1-SUM($N209:AX209))*(AY$2<=$H715)","v":0}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I716,1-SUM($N210:N210))*(O$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:O210))*(P$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:P210))*(Q$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Q210))*(R$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:R210))*(S$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:S210))*(T$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:T210))*(U$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:U210))*(V$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:V210))*(W$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:W210))*(X$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:X210))*(Y$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Y210))*(Z$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:Z210))*(AA$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AA210))*(AB$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AB210))*(AC$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AC210))*(AD$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AD210))*(AE$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AE210))*(AF$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AF210))*(AG$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AG210))*(AH$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AH210))*(AI$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AI210))*(AJ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AJ210))*(AK$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AK210))*(AL$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AL210))*(AM$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AM210))*(AN$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AN210))*(AO$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AO210))*(AP$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AP210))*(AQ$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AQ210))*(AR$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AR210))*(AS$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AS210))*(AT$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AT210))*(AU$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AU210))*(AV$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AV210))*(AW$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AW210))*(AX$2<=$H716)","v":1},{"$f":"MAX($I716,1-SUM($N210:AX210))*(AY$2<=$H716)","v":1}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I717,1-SUM($N211:N211))*(O$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:O211))*(P$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:P211))*(Q$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Q211))*(R$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:R211))*(S$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:S211))*(T$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:T211))*(U$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:U211))*(V$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:V211))*(W$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:W211))*(X$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:X211))*(Y$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Y211))*(Z$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:Z211))*(AA$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AA211))*(AB$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AB211))*(AC$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AC211))*(AD$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AD211))*(AE$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AE211))*(AF$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AF211))*(AG$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AG211))*(AH$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AH211))*(AI$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AI211))*(AJ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AJ211))*(AK$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AK211))*(AL$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AL211))*(AM$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AM211))*(AN$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AN211))*(AO$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AO211))*(AP$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AP211))*(AQ$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AQ211))*(AR$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AR211))*(AS$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AS211))*(AT$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AT211))*(AU$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AU211))*(AV$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AV211))*(AW$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AW211))*(AX$2<=$H717)","v":1},{"$f":"MAX($I717,1-SUM($N211:AX211))*(AY$2<=$H717)","v":1}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I718,1-SUM($N212:N212))*(O$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:O212))*(P$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:P212))*(Q$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Q212))*(R$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:R212))*(S$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:S212))*(T$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:T212))*(U$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:U212))*(V$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:V212))*(W$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:W212))*(X$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:X212))*(Y$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Y212))*(Z$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:Z212))*(AA$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AA212))*(AB$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AB212))*(AC$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AC212))*(AD$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AD212))*(AE$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AE212))*(AF$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AF212))*(AG$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AG212))*(AH$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AH212))*(AI$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AI212))*(AJ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AJ212))*(AK$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AK212))*(AL$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AL212))*(AM$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AM212))*(AN$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AN212))*(AO$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AO212))*(AP$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AP212))*(AQ$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AQ212))*(AR$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AR212))*(AS$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AS212))*(AT$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AT212))*(AU$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AU212))*(AV$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AV212))*(AW$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AW212))*(AX$2<=$H718)","v":1},{"$f":"MAX($I718,1-SUM($N212:AX212))*(AY$2<=$H718)","v":1}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I719,1-SUM($N213:N213))*(O$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:O213))*(P$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:P213))*(Q$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Q213))*(R$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:R213))*(S$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:S213))*(T$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:T213))*(U$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:U213))*(V$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:V213))*(W$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:W213))*(X$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:X213))*(Y$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Y213))*(Z$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:Z213))*(AA$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AA213))*(AB$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AB213))*(AC$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AC213))*(AD$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AD213))*(AE$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AE213))*(AF$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AF213))*(AG$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AG213))*(AH$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AH213))*(AI$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AI213))*(AJ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AJ213))*(AK$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AK213))*(AL$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AL213))*(AM$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AM213))*(AN$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AN213))*(AO$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AO213))*(AP$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AP213))*(AQ$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AQ213))*(AR$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AR213))*(AS$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AS213))*(AT$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AT213))*(AU$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AU213))*(AV$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AV213))*(AW$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AW213))*(AX$2<=$H719)","v":1},{"$f":"MAX($I719,1-SUM($N213:AX213))*(AY$2<=$H719)","v":1}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I720,1-SUM($N214:N214))*(O$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:O214))*(P$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:P214))*(Q$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Q214))*(R$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:R214))*(S$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:S214))*(T$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:T214))*(U$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:U214))*(V$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:V214))*(W$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:W214))*(X$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:X214))*(Y$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Y214))*(Z$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:Z214))*(AA$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AA214))*(AB$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AB214))*(AC$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AC214))*(AD$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AD214))*(AE$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AE214))*(AF$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AF214))*(AG$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AG214))*(AH$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AH214))*(AI$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AI214))*(AJ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AJ214))*(AK$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AK214))*(AL$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AL214))*(AM$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AM214))*(AN$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AN214))*(AO$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AO214))*(AP$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AP214))*(AQ$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AQ214))*(AR$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AR214))*(AS$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AS214))*(AT$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AT214))*(AU$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AU214))*(AV$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AV214))*(AW$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AW214))*(AX$2<=$H720)","v":1},{"$f":"MAX($I720,1-SUM($N214:AX214))*(AY$2<=$H720)","v":1}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I721,1-SUM($N215:N215))*(O$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:O215))*(P$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:P215))*(Q$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Q215))*(R$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:R215))*(S$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:S215))*(T$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:T215))*(U$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:U215))*(V$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:V215))*(W$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:W215))*(X$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:X215))*(Y$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Y215))*(Z$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:Z215))*(AA$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AA215))*(AB$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AB215))*(AC$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AC215))*(AD$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AD215))*(AE$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AE215))*(AF$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AF215))*(AG$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AG215))*(AH$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AH215))*(AI$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AI215))*(AJ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AJ215))*(AK$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AK215))*(AL$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AL215))*(AM$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AM215))*(AN$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AN215))*(AO$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AO215))*(AP$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AP215))*(AQ$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AQ215))*(AR$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AR215))*(AS$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AS215))*(AT$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AT215))*(AU$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AU215))*(AV$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AV215))*(AW$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AW215))*(AX$2<=$H721)","v":1},{"$f":"MAX($I721,1-SUM($N215:AX215))*(AY$2<=$H721)","v":1}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},0.2,null,null,null,null,null,{"$f":"MAX($I722,1-SUM($N216:N216))*(O$2<=$H722)","v":1},{"$f":"MAX($I722,1-SUM($N216:O216))*(P$2<=$H722)","v":0.2},{"$f":"MAX($I722,1-SUM($N216:P216))*(Q$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Q216))*(R$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:R216))*(S$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:S216))*(T$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:T216))*(U$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:U216))*(V$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:V216))*(W$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:W216))*(X$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:X216))*(Y$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Y216))*(Z$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:Z216))*(AA$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AA216))*(AB$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AB216))*(AC$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AC216))*(AD$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AD216))*(AE$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AE216))*(AF$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AF216))*(AG$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AG216))*(AH$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AH216))*(AI$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AI216))*(AJ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AJ216))*(AK$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AK216))*(AL$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AL216))*(AM$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AM216))*(AN$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AN216))*(AO$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AO216))*(AP$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AP216))*(AQ$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AQ216))*(AR$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AR216))*(AS$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AS216))*(AT$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AT216))*(AU$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AU216))*(AV$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AV216))*(AW$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AW216))*(AX$2<=$H722)","v":0},{"$f":"MAX($I722,1-SUM($N216:AX216))*(AY$2<=$H722)","v":0}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I723,1-SUM($N217:N217))*(O$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:O217))*(P$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:P217))*(Q$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Q217))*(R$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:R217))*(S$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:S217))*(T$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:T217))*(U$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:U217))*(V$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:V217))*(W$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:W217))*(X$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:X217))*(Y$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Y217))*(Z$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:Z217))*(AA$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AA217))*(AB$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AB217))*(AC$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AC217))*(AD$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AD217))*(AE$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AE217))*(AF$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AF217))*(AG$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AG217))*(AH$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AH217))*(AI$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AI217))*(AJ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AJ217))*(AK$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AK217))*(AL$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AL217))*(AM$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AM217))*(AN$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AN217))*(AO$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AO217))*(AP$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AP217))*(AQ$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AQ217))*(AR$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AR217))*(AS$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AS217))*(AT$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AT217))*(AU$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AU217))*(AV$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AV217))*(AW$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AW217))*(AX$2<=$H723)","v":1},{"$f":"MAX($I723,1-SUM($N217:AX217))*(AY$2<=$H723)","v":1}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I724,1-SUM($N218:N218))*(O$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:O218))*(P$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:P218))*(Q$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Q218))*(R$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:R218))*(S$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:S218))*(T$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:T218))*(U$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:U218))*(V$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:V218))*(W$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:W218))*(X$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:X218))*(Y$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Y218))*(Z$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:Z218))*(AA$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AA218))*(AB$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AB218))*(AC$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AC218))*(AD$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AD218))*(AE$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AE218))*(AF$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AF218))*(AG$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AG218))*(AH$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AH218))*(AI$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AI218))*(AJ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AJ218))*(AK$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AK218))*(AL$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AL218))*(AM$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AM218))*(AN$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AN218))*(AO$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AO218))*(AP$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AP218))*(AQ$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AQ218))*(AR$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AR218))*(AS$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AS218))*(AT$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AT218))*(AU$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AU218))*(AV$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AV218))*(AW$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AW218))*(AX$2<=$H724)","v":1},{"$f":"MAX($I724,1-SUM($N218:AX218))*(AY$2<=$H724)","v":1}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I725,1-SUM($N219:N219))*(O$2<=$H725)","v":1},{"$f":"MAX($I725,1-SUM($N219:O219))*(P$2<=$H725)","v":0.73913043478260865},{"$f":"MAX($I725,1-SUM($N219:P219))*(Q$2<=$H725)","v":0.47826086956521741},{"$f":"MAX($I725,1-SUM($N219:Q219))*(R$2<=$H725)","v":0.21739130434782616},{"$f":"MAX($I725,1-SUM($N219:R219))*(S$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:S219))*(T$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:T219))*(U$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:U219))*(V$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:V219))*(W$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:W219))*(X$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:X219))*(Y$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:Y219))*(Z$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:Z219))*(AA$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AA219))*(AB$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AB219))*(AC$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AC219))*(AD$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AD219))*(AE$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AE219))*(AF$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AF219))*(AG$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AG219))*(AH$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AH219))*(AI$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AI219))*(AJ$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AJ219))*(AK$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AK219))*(AL$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AL219))*(AM$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AM219))*(AN$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AN219))*(AO$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AO219))*(AP$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AP219))*(AQ$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AQ219))*(AR$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AR219))*(AS$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AS219))*(AT$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AT219))*(AU$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AU219))*(AV$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AV219))*(AW$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AW219))*(AX$2<=$H725)","v":0},{"$f":"MAX($I725,1-SUM($N219:AX219))*(AY$2<=$H725)","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I726,1-SUM($N220:N220))*(O$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:O220))*(P$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:P220))*(Q$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:Q220))*(R$2<=$H726)","v":1},{"$f":"MAX($I726,1-SUM($N220:R220))*(S$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:S220))*(T$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:T220))*(U$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:U220))*(V$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:V220))*(W$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:W220))*(X$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:X220))*(Y$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:Y220))*(Z$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:Z220))*(AA$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AA220))*(AB$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AB220))*(AC$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AC220))*(AD$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AD220))*(AE$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AE220))*(AF$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AF220))*(AG$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AG220))*(AH$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AH220))*(AI$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AI220))*(AJ$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AJ220))*(AK$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AK220))*(AL$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AL220))*(AM$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AM220))*(AN$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AN220))*(AO$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AO220))*(AP$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AP220))*(AQ$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AQ220))*(AR$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AR220))*(AS$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AS220))*(AT$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AT220))*(AU$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AU220))*(AV$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AV220))*(AW$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AW220))*(AX$2<=$H726)","v":0},{"$f":"MAX($I726,1-SUM($N220:AX220))*(AY$2<=$H726)","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},0.2,null,null,null,null,null,{"$f":"MAX($I727,1-SUM($N221:N221))*(O$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:O221))*(P$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:P221))*(Q$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:Q221))*(R$2<=$H727)","v":1},{"$f":"MAX($I727,1-SUM($N221:R221))*(S$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:S221))*(T$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:T221))*(U$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:U221))*(V$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:V221))*(W$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:W221))*(X$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:X221))*(Y$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:Y221))*(Z$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:Z221))*(AA$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AA221))*(AB$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AB221))*(AC$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AC221))*(AD$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AD221))*(AE$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AE221))*(AF$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AF221))*(AG$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AG221))*(AH$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AH221))*(AI$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AI221))*(AJ$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AJ221))*(AK$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AK221))*(AL$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AL221))*(AM$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AM221))*(AN$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AN221))*(AO$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AO221))*(AP$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AP221))*(AQ$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AQ221))*(AR$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AR221))*(AS$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AS221))*(AT$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AT221))*(AU$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AU221))*(AV$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AV221))*(AW$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AW221))*(AX$2<=$H727)","v":0},{"$f":"MAX($I727,1-SUM($N221:AX221))*(AY$2<=$H727)","v":0}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I728,1-SUM($N222:N222))*(O$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:O222))*(P$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:P222))*(Q$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Q222))*(R$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:R222))*(S$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:S222))*(T$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:T222))*(U$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:U222))*(V$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:V222))*(W$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:W222))*(X$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:X222))*(Y$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Y222))*(Z$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:Z222))*(AA$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AA222))*(AB$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AB222))*(AC$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AC222))*(AD$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AD222))*(AE$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AE222))*(AF$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AF222))*(AG$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AG222))*(AH$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AH222))*(AI$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AI222))*(AJ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AJ222))*(AK$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AK222))*(AL$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AL222))*(AM$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AM222))*(AN$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AN222))*(AO$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AO222))*(AP$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AP222))*(AQ$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AQ222))*(AR$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AR222))*(AS$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AS222))*(AT$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AT222))*(AU$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AU222))*(AV$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AV222))*(AW$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AW222))*(AX$2<=$H728)","v":1},{"$f":"MAX($I728,1-SUM($N222:AX222))*(AY$2<=$H728)","v":1}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I729,1-SUM($N223:N223))*(O$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:O223))*(P$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:P223))*(Q$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Q223))*(R$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:R223))*(S$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:S223))*(T$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:T223))*(U$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:U223))*(V$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:V223))*(W$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:W223))*(X$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:X223))*(Y$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Y223))*(Z$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:Z223))*(AA$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AA223))*(AB$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AB223))*(AC$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AC223))*(AD$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AD223))*(AE$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AE223))*(AF$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AF223))*(AG$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AG223))*(AH$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AH223))*(AI$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AI223))*(AJ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AJ223))*(AK$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AK223))*(AL$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AL223))*(AM$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AM223))*(AN$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AN223))*(AO$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AO223))*(AP$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AP223))*(AQ$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AQ223))*(AR$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AR223))*(AS$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AS223))*(AT$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AT223))*(AU$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AU223))*(AV$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AV223))*(AW$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AW223))*(AX$2<=$H729)","v":1},{"$f":"MAX($I729,1-SUM($N223:AX223))*(AY$2<=$H729)","v":1}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I730,1-SUM($N224:N224))*(O$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:O224))*(P$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:P224))*(Q$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Q224))*(R$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:R224))*(S$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:S224))*(T$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:T224))*(U$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:U224))*(V$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:V224))*(W$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:W224))*(X$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:X224))*(Y$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Y224))*(Z$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:Z224))*(AA$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AA224))*(AB$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AB224))*(AC$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AC224))*(AD$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AD224))*(AE$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AE224))*(AF$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AF224))*(AG$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AG224))*(AH$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AH224))*(AI$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AI224))*(AJ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AJ224))*(AK$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AK224))*(AL$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AL224))*(AM$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AM224))*(AN$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AN224))*(AO$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AO224))*(AP$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AP224))*(AQ$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AQ224))*(AR$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AR224))*(AS$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AS224))*(AT$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AT224))*(AU$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AU224))*(AV$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AV224))*(AW$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AW224))*(AX$2<=$H730)","v":1},{"$f":"MAX($I730,1-SUM($N224:AX224))*(AY$2<=$H730)","v":1}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I731,1-SUM($N225:N225))*(O$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:O225))*(P$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:P225))*(Q$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Q225))*(R$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:R225))*(S$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:S225))*(T$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:T225))*(U$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:U225))*(V$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:V225))*(W$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:W225))*(X$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:X225))*(Y$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Y225))*(Z$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:Z225))*(AA$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AA225))*(AB$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AB225))*(AC$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AC225))*(AD$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AD225))*(AE$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AE225))*(AF$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AF225))*(AG$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AG225))*(AH$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AH225))*(AI$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AI225))*(AJ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AJ225))*(AK$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AK225))*(AL$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AL225))*(AM$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AM225))*(AN$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AN225))*(AO$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AO225))*(AP$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AP225))*(AQ$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AQ225))*(AR$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AR225))*(AS$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AS225))*(AT$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AT225))*(AU$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AU225))*(AV$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AV225))*(AW$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AW225))*(AX$2<=$H731)","v":1},{"$f":"MAX($I731,1-SUM($N225:AX225))*(AY$2<=$H731)","v":1}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I732,1-SUM($N226:N226))*(O$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:O226))*(P$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:P226))*(Q$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Q226))*(R$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:R226))*(S$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:S226))*(T$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:T226))*(U$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:U226))*(V$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:V226))*(W$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:W226))*(X$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:X226))*(Y$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Y226))*(Z$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:Z226))*(AA$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AA226))*(AB$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AB226))*(AC$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AC226))*(AD$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AD226))*(AE$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AE226))*(AF$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AF226))*(AG$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AG226))*(AH$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AH226))*(AI$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AI226))*(AJ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AJ226))*(AK$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AK226))*(AL$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AL226))*(AM$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AM226))*(AN$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AN226))*(AO$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AO226))*(AP$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AP226))*(AQ$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AQ226))*(AR$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AR226))*(AS$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AS226))*(AT$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AT226))*(AU$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AU226))*(AV$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AV226))*(AW$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AW226))*(AX$2<=$H732)","v":1},{"$f":"MAX($I732,1-SUM($N226:AX226))*(AY$2<=$H732)","v":1}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},0.2,null,null,null,null,null,{"$f":"MAX($I733,1-SUM($N227:N227))*(O$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:O227))*(P$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:P227))*(Q$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Q227))*(R$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:R227))*(S$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:S227))*(T$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:T227))*(U$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:U227))*(V$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:V227))*(W$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:W227))*(X$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:X227))*(Y$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Y227))*(Z$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:Z227))*(AA$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AA227))*(AB$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AB227))*(AC$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AC227))*(AD$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AD227))*(AE$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AE227))*(AF$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AF227))*(AG$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AG227))*(AH$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AH227))*(AI$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AI227))*(AJ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AJ227))*(AK$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AK227))*(AL$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AL227))*(AM$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AM227))*(AN$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AN227))*(AO$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AO227))*(AP$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AP227))*(AQ$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AQ227))*(AR$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AR227))*(AS$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AS227))*(AT$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AT227))*(AU$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AU227))*(AV$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AV227))*(AW$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AW227))*(AX$2<=$H733)","v":1},{"$f":"MAX($I733,1-SUM($N227:AX227))*(AY$2<=$H733)","v":1}]
[null,null,null,{"$f":"D708","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!M32","v":"Percent Subject ot Property Tax"}]
[null,null,{"$f":"C737+1","v":1},{"$f":"INDEX(D$55:D$79,$C738,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C738,1)","v":"Capital"},4,null,null,{"$f":"Input!M33","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O174:O174,N(OFFSET($O709:O709,0,MAX(COLUMN($O709:O709))-COLUMN($O709:O709),1,1)))*$I738*Input!S$103","v":90048855.194113508},{"$f":"SUMPRODUCT($O174:P174,N(OFFSET($O709:P709,0,MAX(COLUMN($O709:P709))-COLUMN($O709:P709),1,1)))*$I738*Input!T$103","v":86473676.453402117},{"$f":"SUMPRODUCT($O174:Q174,N(OFFSET($O709:Q709,0,MAX(COLUMN($O709:Q709))-COLUMN($O709:Q709),1,1)))*$I738*Input!U$103","v":0},{"$f":"SUMPRODUCT($O174:R174,N(OFFSET($O709:R709,0,MAX(COLUMN($O709:R709))-COLUMN($O709:R709),1,1)))*$I738*Input!V$103","v":0},{"$f":"SUMPRODUCT($O174:S174,N(OFFSET($O709:S709,0,MAX(COLUMN($O709:S709))-COLUMN($O709:S709),1,1)))*$I738*Input!W$103","v":0},{"$f":"SUMPRODUCT($O174:T174,N(OFFSET($O709:T709,0,MAX(COLUMN($O709:T709))-COLUMN($O709:T709),1,1)))*$I738*Input!X$103","v":0},{"$f":"SUMPRODUCT($O174:U174,N(OFFSET($O709:U709,0,MAX(COLUMN($O709:U709))-COLUMN($O709:U709),1,1)))*$I738*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O174:V174,N(OFFSET($O709:V709,0,MAX(COLUMN($O709:V709))-COLUMN($O709:V709),1,1)))*$I738*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O174:W174,N(OFFSET($O709:W709,0,MAX(COLUMN($O709:W709))-COLUMN($O709:W709),1,1)))*$I738*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O174:X174,N(OFFSET($O709:X709,0,MAX(COLUMN($O709:X709))-COLUMN($O709:X709),1,1)))*$I738*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O174:Y174,N(OFFSET($O709:Y709,0,MAX(COLUMN($O709:Y709))-COLUMN($O709:Y709),1,1)))*$I738*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O174:Z174,N(OFFSET($O709:Z709,0,MAX(COLUMN($O709:Z709))-COLUMN($O709:Z709),1,1)))*$I738*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O174:AA174,N(OFFSET($O709:AA709,0,MAX(COLUMN($O709:AA709))-COLUMN($O709:AA709),1,1)))*$I738*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O174:AB174,N(OFFSET($O709:AB709,0,MAX(COLUMN($O709:AB709))-COLUMN($O709:AB709),1,1)))*$I738*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O174:AC174,N(OFFSET($O709:AC709,0,MAX(COLUMN($O709:AC709))-COLUMN($O709:AC709),1,1)))*$I738*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O174:AD174,N(OFFSET($O709:AD709,0,MAX(COLUMN($O709:AD709))-COLUMN($O709:AD709),1,1)))*$I738*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O174:AE174,N(OFFSET($O709:AE709,0,MAX(COLUMN($O709:AE709))-COLUMN($O709:AE709),1,1)))*$I738*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O174:AF174,N(OFFSET($O709:AF709,0,MAX(COLUMN($O709:AF709))-COLUMN($O709:AF709),1,1)))*$I738*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O174:AG174,N(OFFSET($O709:AG709,0,MAX(COLUMN($O709:AG709))-COLUMN($O709:AG709),1,1)))*$I738*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O174:AH174,N(OFFSET($O709:AH709,0,MAX(COLUMN($O709:AH709))-COLUMN($O709:AH709),1,1)))*$I738*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O174:AI174,N(OFFSET($O709:AI709,0,MAX(COLUMN($O709:AI709))-COLUMN($O709:AI709),1,1)))*$I738*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O174:AJ174,N(OFFSET($O709:AJ709,0,MAX(COLUMN($O709:AJ709))-COLUMN($O709:AJ709),1,1)))*$I738*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O174:AK174,N(OFFSET($O709:AK709,0,MAX(COLUMN($O709:AK709))-COLUMN($O709:AK709),1,1)))*$I738*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O174:AL174,N(OFFSET($O709:AL709,0,MAX(COLUMN($O709:AL709))-COLUMN($O709:AL709),1,1)))*$I738*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O174:AM174,N(OFFSET($O709:AM709,0,MAX(COLUMN($O709:AM709))-COLUMN($O709:AM709),1,1)))*$I738*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O174:AN174,N(OFFSET($O709:AN709,0,MAX(COLUMN($O709:AN709))-COLUMN($O709:AN709),1,1)))*$I738*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O174:AO174,N(OFFSET($O709:AO709,0,MAX(COLUMN($O709:AO709))-COLUMN($O709:AO709),1,1)))*$I738*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O174:AP174,N(OFFSET($O709:AP709,0,MAX(COLUMN($O709:AP709))-COLUMN($O709:AP709),1,1)))*$I738*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O174:AQ174,N(OFFSET($O709:AQ709,0,MAX(COLUMN($O709:AQ709))-COLUMN($O709:AQ709),1,1)))*$I738*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O174:AR174,N(OFFSET($O709:AR709,0,MAX(COLUMN($O709:AR709))-COLUMN($O709:AR709),1,1)))*$I738*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O174:AS174,N(OFFSET($O709:AS709,0,MAX(COLUMN($O709:AS709))-COLUMN($O709:AS709),1,1)))*$I738*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O174:AT174,N(OFFSET($O709:AT709,0,MAX(COLUMN($O709:AT709))-COLUMN($O709:AT709),1,1)))*$I738*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O174:AU174,N(OFFSET($O709:AU709,0,MAX(COLUMN($O709:AU709))-COLUMN($O709:AU709),1,1)))*$I738*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O174:AV174,N(OFFSET($O709:AV709,0,MAX(COLUMN($O709:AV709))-COLUMN($O709:AV709),1,1)))*$I738*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O174:AW174,N(OFFSET($O709:AW709,0,MAX(COLUMN($O709:AW709))-COLUMN($O709:AW709),1,1)))*$I738*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O174:AX174,N(OFFSET($O709:AX709,0,MAX(COLUMN($O709:AX709))-COLUMN($O709:AX709),1,1)))*$I738*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O174:AY174,N(OFFSET($O709:AY709,0,MAX(COLUMN($O709:AY709))-COLUMN($O709:AY709),1,1)))*$I738*Input!BC$103","v":0}]
[null,null,{"$f":"C738+1","v":2},{"$f":"INDEX(D$55:D$79,$C739,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,{"$f":"Input!M34","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O175:O175,N(OFFSET($O710:O710,0,MAX(COLUMN($O710:O710))-COLUMN($O710:O710),1,1)))*$I739*Input!S$103","v":14528536.935744729},{"$f":"SUMPRODUCT($O175:P175,N(OFFSET($O710:P710,0,MAX(COLUMN($O710:P710))-COLUMN($O710:P710),1,1)))*$I739*Input!T$103","v":13951715.428415783},{"$f":"SUMPRODUCT($O175:Q175,N(OFFSET($O710:Q710,0,MAX(COLUMN($O710:Q710))-COLUMN($O710:Q710),1,1)))*$I739*Input!U$103","v":0},{"$f":"SUMPRODUCT($O175:R175,N(OFFSET($O710:R710,0,MAX(COLUMN($O710:R710))-COLUMN($O710:R710),1,1)))*$I739*Input!V$103","v":0},{"$f":"SUMPRODUCT($O175:S175,N(OFFSET($O710:S710,0,MAX(COLUMN($O710:S710))-COLUMN($O710:S710),1,1)))*$I739*Input!W$103","v":0},{"$f":"SUMPRODUCT($O175:T175,N(OFFSET($O710:T710,0,MAX(COLUMN($O710:T710))-COLUMN($O710:T710),1,1)))*$I739*Input!X$103","v":0},{"$f":"SUMPRODUCT($O175:U175,N(OFFSET($O710:U710,0,MAX(COLUMN($O710:U710))-COLUMN($O710:U710),1,1)))*$I739*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O175:V175,N(OFFSET($O710:V710,0,MAX(COLUMN($O710:V710))-COLUMN($O710:V710),1,1)))*$I739*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O175:W175,N(OFFSET($O710:W710,0,MAX(COLUMN($O710:W710))-COLUMN($O710:W710),1,1)))*$I739*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O175:X175,N(OFFSET($O710:X710,0,MAX(COLUMN($O710:X710))-COLUMN($O710:X710),1,1)))*$I739*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O175:Y175,N(OFFSET($O710:Y710,0,MAX(COLUMN($O710:Y710))-COLUMN($O710:Y710),1,1)))*$I739*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O175:Z175,N(OFFSET($O710:Z710,0,MAX(COLUMN($O710:Z710))-COLUMN($O710:Z710),1,1)))*$I739*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O175:AA175,N(OFFSET($O710:AA710,0,MAX(COLUMN($O710:AA710))-COLUMN($O710:AA710),1,1)))*$I739*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O175:AB175,N(OFFSET($O710:AB710,0,MAX(COLUMN($O710:AB710))-COLUMN($O710:AB710),1,1)))*$I739*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O175:AC175,N(OFFSET($O710:AC710,0,MAX(COLUMN($O710:AC710))-COLUMN($O710:AC710),1,1)))*$I739*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O175:AD175,N(OFFSET($O710:AD710,0,MAX(COLUMN($O710:AD710))-COLUMN($O710:AD710),1,1)))*$I739*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O175:AE175,N(OFFSET($O710:AE710,0,MAX(COLUMN($O710:AE710))-COLUMN($O710:AE710),1,1)))*$I739*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O175:AF175,N(OFFSET($O710:AF710,0,MAX(COLUMN($O710:AF710))-COLUMN($O710:AF710),1,1)))*$I739*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O175:AG175,N(OFFSET($O710:AG710,0,MAX(COLUMN($O710:AG710))-COLUMN($O710:AG710),1,1)))*$I739*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O175:AH175,N(OFFSET($O710:AH710,0,MAX(COLUMN($O710:AH710))-COLUMN($O710:AH710),1,1)))*$I739*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O175:AI175,N(OFFSET($O710:AI710,0,MAX(COLUMN($O710:AI710))-COLUMN($O710:AI710),1,1)))*$I739*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O175:AJ175,N(OFFSET($O710:AJ710,0,MAX(COLUMN($O710:AJ710))-COLUMN($O710:AJ710),1,1)))*$I739*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O175:AK175,N(OFFSET($O710:AK710,0,MAX(COLUMN($O710:AK710))-COLUMN($O710:AK710),1,1)))*$I739*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O175:AL175,N(OFFSET($O710:AL710,0,MAX(COLUMN($O710:AL710))-COLUMN($O710:AL710),1,1)))*$I739*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O175:AM175,N(OFFSET($O710:AM710,0,MAX(COLUMN($O710:AM710))-COLUMN($O710:AM710),1,1)))*$I739*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O175:AN175,N(OFFSET($O710:AN710,0,MAX(COLUMN($O710:AN710))-COLUMN($O710:AN710),1,1)))*$I739*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O175:AO175,N(OFFSET($O710:AO710,0,MAX(COLUMN($O710:AO710))-COLUMN($O710:AO710),1,1)))*$I739*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O175:AP175,N(OFFSET($O710:AP710,0,MAX(COLUMN($O710:AP710))-COLUMN($O710:AP710),1,1)))*$I739*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O175:AQ175,N(OFFSET($O710:AQ710,0,MAX(COLUMN($O710:AQ710))-COLUMN($O710:AQ710),1,1)))*$I739*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O175:AR175,N(OFFSET($O710:AR710,0,MAX(COLUMN($O710:AR710))-COLUMN($O710:AR710),1,1)))*$I739*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O175:AS175,N(OFFSET($O710:AS710,0,MAX(COLUMN($O710:AS710))-COLUMN($O710:AS710),1,1)))*$I739*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O175:AT175,N(OFFSET($O710:AT710,0,MAX(COLUMN($O710:AT710))-COLUMN($O710:AT710),1,1)))*$I739*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O175:AU175,N(OFFSET($O710:AU710,0,MAX(COLUMN($O710:AU710))-COLUMN($O710:AU710),1,1)))*$I739*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O175:AV175,N(OFFSET($O710:AV710,0,MAX(COLUMN($O710:AV710))-COLUMN($O710:AV710),1,1)))*$I739*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O175:AW175,N(OFFSET($O710:AW710,0,MAX(COLUMN($O710:AW710))-COLUMN($O710:AW710),1,1)))*$I739*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O175:AX175,N(OFFSET($O710:AX710,0,MAX(COLUMN($O710:AX710))-COLUMN($O710:AX710),1,1)))*$I739*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O175:AY175,N(OFFSET($O710:AY710,0,MAX(COLUMN($O710:AY710))-COLUMN($O710:AY710),1,1)))*$I739*Input!BC$103","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,{"$f":"Input!M35","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O176:O176,N(OFFSET($O711:O711,0,MAX(COLUMN($O711:O711))-COLUMN($O711:O711),1,1)))*$I740*Input!S$103","v":0},{"$f":"SUMPRODUCT($O176:P176,N(OFFSET($O711:P711,0,MAX(COLUMN($O711:P711))-COLUMN($O711:P711),1,1)))*$I740*Input!T$103","v":2257200},{"$f":"SUMPRODUCT($O176:Q176,N(OFFSET($O711:Q711,0,MAX(COLUMN($O711:Q711))-COLUMN($O711:Q711),1,1)))*$I740*Input!U$103","v":0},{"$f":"SUMPRODUCT($O176:R176,N(OFFSET($O711:R711,0,MAX(COLUMN($O711:R711))-COLUMN($O711:R711),1,1)))*$I740*Input!V$103","v":0},{"$f":"SUMPRODUCT($O176:S176,N(OFFSET($O711:S711,0,MAX(COLUMN($O711:S711))-COLUMN($O711:S711),1,1)))*$I740*Input!W$103","v":0},{"$f":"SUMPRODUCT($O176:T176,N(OFFSET($O711:T711,0,MAX(COLUMN($O711:T711))-COLUMN($O711:T711),1,1)))*$I740*Input!X$103","v":0},{"$f":"SUMPRODUCT($O176:U176,N(OFFSET($O711:U711,0,MAX(COLUMN($O711:U711))-COLUMN($O711:U711),1,1)))*$I740*Input!Y$103","v":0},{"$f":"SUMPRODUCT($O176:V176,N(OFFSET($O711:V711,0,MAX(COLUMN($O711:V711))-COLUMN($O711:V711),1,1)))*$I740*Input!Z$103","v":0},{"$f":"SUMPRODUCT($O176:W176,N(OFFSET($O711:W711,0,MAX(COLUMN($O711:W711))-COLUMN($O711:W711),1,1)))*$I740*Input!AA$103","v":0},{"$f":"SUMPRODUCT($O176:X176,N(OFFSET($O711:X711,0,MAX(COLUMN($O711:X711))-COLUMN($O711:X711),1,1)))*$I740*Input!AB$103","v":0},{"$f":"SUMPRODUCT($O176:Y176,N(OFFSET($O711:Y711,0,MAX(COLUMN($O711:Y711))-COLUMN($O711:Y711),1,1)))*$I740*Input!AC$103","v":0},{"$f":"SUMPRODUCT($O176:Z176,N(OFFSET($O711:Z711,0,MAX(COLUMN($O711:Z711))-COLUMN($O711:Z711),1,1)))*$I740*Input!AD$103","v":0},{"$f":"SUMPRODUCT($O176:AA176,N(OFFSET($O711:AA711,0,MAX(COLUMN($O711:AA711))-COLUMN($O711:AA711),1,1)))*$I740*Input!AE$103","v":0},{"$f":"SUMPRODUCT($O176:AB176,N(OFFSET($O711:AB711,0,MAX(COLUMN($O711:AB711))-COLUMN($O711:AB711),1,1)))*$I740*Input!AF$103","v":0},{"$f":"SUMPRODUCT($O176:AC176,N(OFFSET($O711:AC711,0,MAX(COLUMN($O711:AC711))-COLUMN($O711:AC711),1,1)))*$I740*Input!AG$103","v":0},{"$f":"SUMPRODUCT($O176:AD176,N(OFFSET($O711:AD711,0,MAX(COLUMN($O711:AD711))-COLUMN($O711:AD711),1,1)))*$I740*Input!AH$103","v":0},{"$f":"SUMPRODUCT($O176:AE176,N(OFFSET($O711:AE711,0,MAX(COLUMN($O711:AE711))-COLUMN($O711:AE711),1,1)))*$I740*Input!AI$103","v":0},{"$f":"SUMPRODUCT($O176:AF176,N(OFFSET($O711:AF711,0,MAX(COLUMN($O711:AF711))-COLUMN($O711:AF711),1,1)))*$I740*Input!AJ$103","v":0},{"$f":"SUMPRODUCT($O176:AG176,N(OFFSET($O711:AG711,0,MAX(COLUMN($O711:AG711))-COLUMN($O711:AG711),1,1)))*$I740*Input!AK$103","v":0},{"$f":"SUMPRODUCT($O176:AH176,N(OFFSET($O711:AH711,0,MAX(COLUMN($O711:AH711))-COLUMN($O711:AH711),1,1)))*$I740*Input!AL$103","v":0},{"$f":"SUMPRODUCT($O176:AI176,N(OFFSET($O711:AI711,0,MAX(COLUMN($O711:AI711))-COLUMN($O711:AI711),1,1)))*$I740*Input!AM$103","v":0},{"$f":"SUMPRODUCT($O176:AJ176,N(OFFSET($O711:AJ711,0,MAX(COLUMN($O711:AJ711))-COLUMN($O711:AJ711),1,1)))*$I740*Input!AN$103","v":0},{"$f":"SUMPRODUCT($O176:AK176,N(OFFSET($O711:AK711,0,MAX(COLUMN($O711:AK711))-COLUMN($O711:AK711),1,1)))*$I740*Input!AO$103","v":0},{"$f":"SUMPRODUCT($O176:AL176,N(OFFSET($O711:AL711,0,MAX(COLUMN($O711:AL711))-COLUMN($O711:AL711),1,1)))*$I740*Input!AP$103","v":0},{"$f":"SUMPRODUCT($O176:AM176,N(OFFSET($O711:AM711,0,MAX(COLUMN($O711:AM711))-COLUMN($O711:AM711),1,1)))*$I740*Input!AQ$103","v":0},{"$f":"SUMPRODUCT($O176:AN176,N(OFFSET($O711:AN711,0,MAX(COLUMN($O711:AN711))-COLUMN($O711:AN711),1,1)))*$I740*Input!AR$103","v":0},{"$f":"SUMPRODUCT($O176:AO176,N(OFFSET($O711:AO711,0,MAX(COLUMN($O711:AO711))-COLUMN($O711:AO711),1,1)))*$I740*Input!AS$103","v":0},{"$f":"SUMPRODUCT($O176:AP176,N(OFFSET($O711:AP711,0,MAX(COLUMN($O711:AP711))-COLUMN($O711:AP711),1,1)))*$I740*Input!AT$103","v":0},{"$f":"SUMPRODUCT($O176:AQ176,N(OFFSET($O711:AQ711,0,MAX(COLUMN($O711:AQ711))-COLUMN($O711:AQ711),1,1)))*$I740*Input!AU$103","v":0},{"$f":"SUMPRODUCT($O176:AR176,N(OFFSET($O711:AR711,0,MAX(COLUMN($O711:AR711))-COLUMN($O711:AR711),1,1)))*$I740*Input!AV$103","v":0},{"$f":"SUMPRODUCT($O176:AS176,N(OFFSET($O711:AS711,0,MAX(COLUMN($O711:AS711))-COLUMN($O711:AS711),1,1)))*$I740*Input!AW$103","v":0},{"$f":"SUMPRODUCT($O176:AT176,N(OFFSET($O711:AT711,0,MAX(COLUMN($O711:AT711))-COLUMN($O711:AT711),1,1)))*$I740*Input!AX$103","v":0},{"$f":"SUMPRODUCT($O176:AU176,N(OFFSET($O711:AU711,0,MAX(COLUMN($O711:AU711))-COLUMN($O711:AU711),1,1)))*$I740*Input!AY$103","v":0},{"$f":"SUMPRODUCT($O176:AV176,N(OFFSET($O711:AV711,0,MAX(COLUMN($O711:AV711))-COLUMN($O711:AV711),1,1)))*$I740*Input!AZ$103","v":0},{"$f":"SUMPRODUCT($O176:AW176,N(OFFSET($O711:AW711,0,MAX(COLUMN($O711:AW711))-COLUMN($O711:AW711),1,1)))*$I740*Input!BA$103","v":0},{"$f":"SUMPRODUCT($O176:AX176,N(OFFSET($O711:AX711,0,MAX(COLUMN($O711:AX711))-COLUMN($O711:AX711),1,1)))*$I740*Input!BB$103","v":0},{"$f":"SUMPRODUCT($O176:AY176,N(OFFSET($O711:AY711,0,MAX(COLUMN($O711:AY711))-COLUMN($O711:AY711),1,1)))*$I740*Input!BC$103","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,{"$f":"Input!M36","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O177:O177,N(OFFSET($O712:O712,0,MAX(COLUMN($O712:O712))-COLUMN($O712:O712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:P177,N(OFFSET($O712:P712,0,MAX(COLUMN($O712:P712))-COLUMN($O712:P712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Q177,N(OFFSET($O712:Q712,0,MAX(COLUMN($O712:Q712))-COLUMN($O712:Q712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:R177,N(OFFSET($O712:R712,0,MAX(COLUMN($O712:R712))-COLUMN($O712:R712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:S177,N(OFFSET($O712:S712,0,MAX(COLUMN($O712:S712))-COLUMN($O712:S712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:T177,N(OFFSET($O712:T712,0,MAX(COLUMN($O712:T712))-COLUMN($O712:T712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:U177,N(OFFSET($O712:U712,0,MAX(COLUMN($O712:U712))-COLUMN($O712:U712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:V177,N(OFFSET($O712:V712,0,MAX(COLUMN($O712:V712))-COLUMN($O712:V712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:W177,N(OFFSET($O712:W712,0,MAX(COLUMN($O712:W712))-COLUMN($O712:W712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:X177,N(OFFSET($O712:X712,0,MAX(COLUMN($O712:X712))-COLUMN($O712:X712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Y177,N(OFFSET($O712:Y712,0,MAX(COLUMN($O712:Y712))-COLUMN($O712:Y712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:Z177,N(OFFSET($O712:Z712,0,MAX(COLUMN($O712:Z712))-COLUMN($O712:Z712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AA177,N(OFFSET($O712:AA712,0,MAX(COLUMN($O712:AA712))-COLUMN($O712:AA712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AB177,N(OFFSET($O712:AB712,0,MAX(COLUMN($O712:AB712))-COLUMN($O712:AB712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AC177,N(OFFSET($O712:AC712,0,MAX(COLUMN($O712:AC712))-COLUMN($O712:AC712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AD177,N(OFFSET($O712:AD712,0,MAX(COLUMN($O712:AD712))-COLUMN($O712:AD712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AE177,N(OFFSET($O712:AE712,0,MAX(COLUMN($O712:AE712))-COLUMN($O712:AE712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AF177,N(OFFSET($O712:AF712,0,MAX(COLUMN($O712:AF712))-COLUMN($O712:AF712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AG177,N(OFFSET($O712:AG712,0,MAX(COLUMN($O712:AG712))-COLUMN($O712:AG712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AH177,N(OFFSET($O712:AH712,0,MAX(COLUMN($O712:AH712))-COLUMN($O712:AH712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AI177,N(OFFSET($O712:AI712,0,MAX(COLUMN($O712:AI712))-COLUMN($O712:AI712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AJ177,N(OFFSET($O712:AJ712,0,MAX(COLUMN($O712:AJ712))-COLUMN($O712:AJ712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AK177,N(OFFSET($O712:AK712,0,MAX(COLUMN($O712:AK712))-COLUMN($O712:AK712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AL177,N(OFFSET($O712:AL712,0,MAX(COLUMN($O712:AL712))-COLUMN($O712:AL712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AM177,N(OFFSET($O712:AM712,0,MAX(COLUMN($O712:AM712))-COLUMN($O712:AM712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AN177,N(OFFSET($O712:AN712,0,MAX(COLUMN($O712:AN712))-COLUMN($O712:AN712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AO177,N(OFFSET($O712:AO712,0,MAX(COLUMN($O712:AO712))-COLUMN($O712:AO712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AP177,N(OFFSET($O712:AP712,0,MAX(COLUMN($O712:AP712))-COLUMN($O712:AP712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AQ177,N(OFFSET($O712:AQ712,0,MAX(COLUMN($O712:AQ712))-COLUMN($O712:AQ712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AR177,N(OFFSET($O712:AR712,0,MAX(COLUMN($O712:AR712))-COLUMN($O712:AR712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AS177,N(OFFSET($O712:AS712,0,MAX(COLUMN($O712:AS712))-COLUMN($O712:AS712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AT177,N(OFFSET($O712:AT712,0,MAX(COLUMN($O712:AT712))-COLUMN($O712:AT712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AU177,N(OFFSET($O712:AU712,0,MAX(COLUMN($O712:AU712))-COLUMN($O712:AU712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AV177,N(OFFSET($O712:AV712,0,MAX(COLUMN($O712:AV712))-COLUMN($O712:AV712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AW177,N(OFFSET($O712:AW712,0,MAX(COLUMN($O712:AW712))-COLUMN($O712:AW712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AX177,N(OFFSET($O712:AX712,0,MAX(COLUMN($O712:AX712))-COLUMN($O712:AX712),1,1)))*$I741","v":0},{"$f":"SUMPRODUCT($O177:AY177,N(OFFSET($O712:AY712,0,MAX(COLUMN($O712:AY712))-COLUMN($O712:AY712),1,1)))*$I741","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,{"$f":"Input!M37","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O713:O713,0,MAX(COLUMN($O713:O713))-COLUMN($O713:O713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O713:P713,0,MAX(COLUMN($O713:P713))-COLUMN($O713:P713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O713:Q713,0,MAX(COLUMN($O713:Q713))-COLUMN($O713:Q713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O713:R713,0,MAX(COLUMN($O713:R713))-COLUMN($O713:R713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O713:S713,0,MAX(COLUMN($O713:S713))-COLUMN($O713:S713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O713:T713,0,MAX(COLUMN($O713:T713))-COLUMN($O713:T713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O713:U713,0,MAX(COLUMN($O713:U713))-COLUMN($O713:U713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O713:V713,0,MAX(COLUMN($O713:V713))-COLUMN($O713:V713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O713:W713,0,MAX(COLUMN($O713:W713))-COLUMN($O713:W713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O713:X713,0,MAX(COLUMN($O713:X713))-COLUMN($O713:X713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O713:Y713,0,MAX(COLUMN($O713:Y713))-COLUMN($O713:Y713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O713:Z713,0,MAX(COLUMN($O713:Z713))-COLUMN($O713:Z713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O713:AA713,0,MAX(COLUMN($O713:AA713))-COLUMN($O713:AA713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O713:AB713,0,MAX(COLUMN($O713:AB713))-COLUMN($O713:AB713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O713:AC713,0,MAX(COLUMN($O713:AC713))-COLUMN($O713:AC713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O713:AD713,0,MAX(COLUMN($O713:AD713))-COLUMN($O713:AD713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O713:AE713,0,MAX(COLUMN($O713:AE713))-COLUMN($O713:AE713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O713:AF713,0,MAX(COLUMN($O713:AF713))-COLUMN($O713:AF713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O713:AG713,0,MAX(COLUMN($O713:AG713))-COLUMN($O713:AG713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O713:AH713,0,MAX(COLUMN($O713:AH713))-COLUMN($O713:AH713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O713:AI713,0,MAX(COLUMN($O713:AI713))-COLUMN($O713:AI713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O713:AJ713,0,MAX(COLUMN($O713:AJ713))-COLUMN($O713:AJ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O713:AK713,0,MAX(COLUMN($O713:AK713))-COLUMN($O713:AK713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O713:AL713,0,MAX(COLUMN($O713:AL713))-COLUMN($O713:AL713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O713:AM713,0,MAX(COLUMN($O713:AM713))-COLUMN($O713:AM713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O713:AN713,0,MAX(COLUMN($O713:AN713))-COLUMN($O713:AN713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O713:AO713,0,MAX(COLUMN($O713:AO713))-COLUMN($O713:AO713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O713:AP713,0,MAX(COLUMN($O713:AP713))-COLUMN($O713:AP713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O713:AQ713,0,MAX(COLUMN($O713:AQ713))-COLUMN($O713:AQ713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O713:AR713,0,MAX(COLUMN($O713:AR713))-COLUMN($O713:AR713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O713:AS713,0,MAX(COLUMN($O713:AS713))-COLUMN($O713:AS713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O713:AT713,0,MAX(COLUMN($O713:AT713))-COLUMN($O713:AT713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O713:AU713,0,MAX(COLUMN($O713:AU713))-COLUMN($O713:AU713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O713:AV713,0,MAX(COLUMN($O713:AV713))-COLUMN($O713:AV713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O713:AW713,0,MAX(COLUMN($O713:AW713))-COLUMN($O713:AW713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O713:AX713,0,MAX(COLUMN($O713:AX713))-COLUMN($O713:AX713),1,1)))*$I742","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O713:AY713,0,MAX(COLUMN($O713:AY713))-COLUMN($O713:AY713),1,1)))*$I742","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,{"$f":"Input!M38","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O714:O714,0,MAX(COLUMN($O714:O714))-COLUMN($O714:O714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O714:P714,0,MAX(COLUMN($O714:P714))-COLUMN($O714:P714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O714:Q714,0,MAX(COLUMN($O714:Q714))-COLUMN($O714:Q714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O714:R714,0,MAX(COLUMN($O714:R714))-COLUMN($O714:R714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O714:S714,0,MAX(COLUMN($O714:S714))-COLUMN($O714:S714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O714:T714,0,MAX(COLUMN($O714:T714))-COLUMN($O714:T714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O714:U714,0,MAX(COLUMN($O714:U714))-COLUMN($O714:U714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O714:V714,0,MAX(COLUMN($O714:V714))-COLUMN($O714:V714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O714:W714,0,MAX(COLUMN($O714:W714))-COLUMN($O714:W714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O714:X714,0,MAX(COLUMN($O714:X714))-COLUMN($O714:X714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O714:Y714,0,MAX(COLUMN($O714:Y714))-COLUMN($O714:Y714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O714:Z714,0,MAX(COLUMN($O714:Z714))-COLUMN($O714:Z714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O714:AA714,0,MAX(COLUMN($O714:AA714))-COLUMN($O714:AA714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O714:AB714,0,MAX(COLUMN($O714:AB714))-COLUMN($O714:AB714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O714:AC714,0,MAX(COLUMN($O714:AC714))-COLUMN($O714:AC714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O714:AD714,0,MAX(COLUMN($O714:AD714))-COLUMN($O714:AD714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O714:AE714,0,MAX(COLUMN($O714:AE714))-COLUMN($O714:AE714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O714:AF714,0,MAX(COLUMN($O714:AF714))-COLUMN($O714:AF714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O714:AG714,0,MAX(COLUMN($O714:AG714))-COLUMN($O714:AG714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O714:AH714,0,MAX(COLUMN($O714:AH714))-COLUMN($O714:AH714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O714:AI714,0,MAX(COLUMN($O714:AI714))-COLUMN($O714:AI714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O714:AJ714,0,MAX(COLUMN($O714:AJ714))-COLUMN($O714:AJ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O714:AK714,0,MAX(COLUMN($O714:AK714))-COLUMN($O714:AK714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O714:AL714,0,MAX(COLUMN($O714:AL714))-COLUMN($O714:AL714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O714:AM714,0,MAX(COLUMN($O714:AM714))-COLUMN($O714:AM714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O714:AN714,0,MAX(COLUMN($O714:AN714))-COLUMN($O714:AN714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O714:AO714,0,MAX(COLUMN($O714:AO714))-COLUMN($O714:AO714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O714:AP714,0,MAX(COLUMN($O714:AP714))-COLUMN($O714:AP714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O714:AQ714,0,MAX(COLUMN($O714:AQ714))-COLUMN($O714:AQ714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O714:AR714,0,MAX(COLUMN($O714:AR714))-COLUMN($O714:AR714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O714:AS714,0,MAX(COLUMN($O714:AS714))-COLUMN($O714:AS714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O714:AT714,0,MAX(COLUMN($O714:AT714))-COLUMN($O714:AT714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O714:AU714,0,MAX(COLUMN($O714:AU714))-COLUMN($O714:AU714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O714:AV714,0,MAX(COLUMN($O714:AV714))-COLUMN($O714:AV714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O714:AW714,0,MAX(COLUMN($O714:AW714))-COLUMN($O714:AW714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O714:AX714,0,MAX(COLUMN($O714:AX714))-COLUMN($O714:AX714),1,1)))*$I743","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O714:AY714,0,MAX(COLUMN($O714:AY714))-COLUMN($O714:AY714),1,1)))*$I743","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M39","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O715:O715,0,MAX(COLUMN($O715:O715))-COLUMN($O715:O715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O715:P715,0,MAX(COLUMN($O715:P715))-COLUMN($O715:P715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O715:Q715,0,MAX(COLUMN($O715:Q715))-COLUMN($O715:Q715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O715:R715,0,MAX(COLUMN($O715:R715))-COLUMN($O715:R715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O715:S715,0,MAX(COLUMN($O715:S715))-COLUMN($O715:S715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O715:T715,0,MAX(COLUMN($O715:T715))-COLUMN($O715:T715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O715:U715,0,MAX(COLUMN($O715:U715))-COLUMN($O715:U715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O715:V715,0,MAX(COLUMN($O715:V715))-COLUMN($O715:V715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O715:W715,0,MAX(COLUMN($O715:W715))-COLUMN($O715:W715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O715:X715,0,MAX(COLUMN($O715:X715))-COLUMN($O715:X715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O715:Y715,0,MAX(COLUMN($O715:Y715))-COLUMN($O715:Y715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O715:Z715,0,MAX(COLUMN($O715:Z715))-COLUMN($O715:Z715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O715:AA715,0,MAX(COLUMN($O715:AA715))-COLUMN($O715:AA715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O715:AB715,0,MAX(COLUMN($O715:AB715))-COLUMN($O715:AB715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O715:AC715,0,MAX(COLUMN($O715:AC715))-COLUMN($O715:AC715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O715:AD715,0,MAX(COLUMN($O715:AD715))-COLUMN($O715:AD715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O715:AE715,0,MAX(COLUMN($O715:AE715))-COLUMN($O715:AE715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O715:AF715,0,MAX(COLUMN($O715:AF715))-COLUMN($O715:AF715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O715:AG715,0,MAX(COLUMN($O715:AG715))-COLUMN($O715:AG715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O715:AH715,0,MAX(COLUMN($O715:AH715))-COLUMN($O715:AH715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O715:AI715,0,MAX(COLUMN($O715:AI715))-COLUMN($O715:AI715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O715:AJ715,0,MAX(COLUMN($O715:AJ715))-COLUMN($O715:AJ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O715:AK715,0,MAX(COLUMN($O715:AK715))-COLUMN($O715:AK715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O715:AL715,0,MAX(COLUMN($O715:AL715))-COLUMN($O715:AL715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O715:AM715,0,MAX(COLUMN($O715:AM715))-COLUMN($O715:AM715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O715:AN715,0,MAX(COLUMN($O715:AN715))-COLUMN($O715:AN715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O715:AO715,0,MAX(COLUMN($O715:AO715))-COLUMN($O715:AO715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O715:AP715,0,MAX(COLUMN($O715:AP715))-COLUMN($O715:AP715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O715:AQ715,0,MAX(COLUMN($O715:AQ715))-COLUMN($O715:AQ715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O715:AR715,0,MAX(COLUMN($O715:AR715))-COLUMN($O715:AR715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O715:AS715,0,MAX(COLUMN($O715:AS715))-COLUMN($O715:AS715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O715:AT715,0,MAX(COLUMN($O715:AT715))-COLUMN($O715:AT715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O715:AU715,0,MAX(COLUMN($O715:AU715))-COLUMN($O715:AU715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O715:AV715,0,MAX(COLUMN($O715:AV715))-COLUMN($O715:AV715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O715:AW715,0,MAX(COLUMN($O715:AW715))-COLUMN($O715:AW715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O715:AX715,0,MAX(COLUMN($O715:AX715))-COLUMN($O715:AX715),1,1)))*$I744","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O715:AY715,0,MAX(COLUMN($O715:AY715))-COLUMN($O715:AY715),1,1)))*$I744","v":0}]
[null,null,8,0,"Operating Expense",2,null,null,{"$f":"Input!M40","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O716:O716,0,MAX(COLUMN($O716:O716))-COLUMN($O716:O716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O716:P716,0,MAX(COLUMN($O716:P716))-COLUMN($O716:P716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O716:Q716,0,MAX(COLUMN($O716:Q716))-COLUMN($O716:Q716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O716:R716,0,MAX(COLUMN($O716:R716))-COLUMN($O716:R716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O716:S716,0,MAX(COLUMN($O716:S716))-COLUMN($O716:S716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O716:T716,0,MAX(COLUMN($O716:T716))-COLUMN($O716:T716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O716:U716,0,MAX(COLUMN($O716:U716))-COLUMN($O716:U716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O716:V716,0,MAX(COLUMN($O716:V716))-COLUMN($O716:V716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O716:W716,0,MAX(COLUMN($O716:W716))-COLUMN($O716:W716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O716:X716,0,MAX(COLUMN($O716:X716))-COLUMN($O716:X716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O716:Y716,0,MAX(COLUMN($O716:Y716))-COLUMN($O716:Y716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O716:Z716,0,MAX(COLUMN($O716:Z716))-COLUMN($O716:Z716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O716:AA716,0,MAX(COLUMN($O716:AA716))-COLUMN($O716:AA716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O716:AB716,0,MAX(COLUMN($O716:AB716))-COLUMN($O716:AB716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O716:AC716,0,MAX(COLUMN($O716:AC716))-COLUMN($O716:AC716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O716:AD716,0,MAX(COLUMN($O716:AD716))-COLUMN($O716:AD716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O716:AE716,0,MAX(COLUMN($O716:AE716))-COLUMN($O716:AE716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O716:AF716,0,MAX(COLUMN($O716:AF716))-COLUMN($O716:AF716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O716:AG716,0,MAX(COLUMN($O716:AG716))-COLUMN($O716:AG716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O716:AH716,0,MAX(COLUMN($O716:AH716))-COLUMN($O716:AH716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O716:AI716,0,MAX(COLUMN($O716:AI716))-COLUMN($O716:AI716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O716:AJ716,0,MAX(COLUMN($O716:AJ716))-COLUMN($O716:AJ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O716:AK716,0,MAX(COLUMN($O716:AK716))-COLUMN($O716:AK716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O716:AL716,0,MAX(COLUMN($O716:AL716))-COLUMN($O716:AL716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O716:AM716,0,MAX(COLUMN($O716:AM716))-COLUMN($O716:AM716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O716:AN716,0,MAX(COLUMN($O716:AN716))-COLUMN($O716:AN716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O716:AO716,0,MAX(COLUMN($O716:AO716))-COLUMN($O716:AO716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O716:AP716,0,MAX(COLUMN($O716:AP716))-COLUMN($O716:AP716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O716:AQ716,0,MAX(COLUMN($O716:AQ716))-COLUMN($O716:AQ716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O716:AR716,0,MAX(COLUMN($O716:AR716))-COLUMN($O716:AR716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O716:AS716,0,MAX(COLUMN($O716:AS716))-COLUMN($O716:AS716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O716:AT716,0,MAX(COLUMN($O716:AT716))-COLUMN($O716:AT716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O716:AU716,0,MAX(COLUMN($O716:AU716))-COLUMN($O716:AU716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O716:AV716,0,MAX(COLUMN($O716:AV716))-COLUMN($O716:AV716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O716:AW716,0,MAX(COLUMN($O716:AW716))-COLUMN($O716:AW716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O716:AX716,0,MAX(COLUMN($O716:AX716))-COLUMN($O716:AX716),1,1)))*$I745","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O716:AY716,0,MAX(COLUMN($O716:AY716))-COLUMN($O716:AY716),1,1)))*$I745","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,{"$f":"Input!M41","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O717:O717,0,MAX(COLUMN($O717:O717))-COLUMN($O717:O717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O717:P717,0,MAX(COLUMN($O717:P717))-COLUMN($O717:P717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O717:Q717,0,MAX(COLUMN($O717:Q717))-COLUMN($O717:Q717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O717:R717,0,MAX(COLUMN($O717:R717))-COLUMN($O717:R717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O717:S717,0,MAX(COLUMN($O717:S717))-COLUMN($O717:S717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O717:T717,0,MAX(COLUMN($O717:T717))-COLUMN($O717:T717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O717:U717,0,MAX(COLUMN($O717:U717))-COLUMN($O717:U717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O717:V717,0,MAX(COLUMN($O717:V717))-COLUMN($O717:V717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O717:W717,0,MAX(COLUMN($O717:W717))-COLUMN($O717:W717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O717:X717,0,MAX(COLUMN($O717:X717))-COLUMN($O717:X717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O717:Y717,0,MAX(COLUMN($O717:Y717))-COLUMN($O717:Y717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O717:Z717,0,MAX(COLUMN($O717:Z717))-COLUMN($O717:Z717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O717:AA717,0,MAX(COLUMN($O717:AA717))-COLUMN($O717:AA717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O717:AB717,0,MAX(COLUMN($O717:AB717))-COLUMN($O717:AB717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O717:AC717,0,MAX(COLUMN($O717:AC717))-COLUMN($O717:AC717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O717:AD717,0,MAX(COLUMN($O717:AD717))-COLUMN($O717:AD717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O717:AE717,0,MAX(COLUMN($O717:AE717))-COLUMN($O717:AE717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O717:AF717,0,MAX(COLUMN($O717:AF717))-COLUMN($O717:AF717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O717:AG717,0,MAX(COLUMN($O717:AG717))-COLUMN($O717:AG717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O717:AH717,0,MAX(COLUMN($O717:AH717))-COLUMN($O717:AH717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O717:AI717,0,MAX(COLUMN($O717:AI717))-COLUMN($O717:AI717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O717:AJ717,0,MAX(COLUMN($O717:AJ717))-COLUMN($O717:AJ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O717:AK717,0,MAX(COLUMN($O717:AK717))-COLUMN($O717:AK717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O717:AL717,0,MAX(COLUMN($O717:AL717))-COLUMN($O717:AL717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O717:AM717,0,MAX(COLUMN($O717:AM717))-COLUMN($O717:AM717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O717:AN717,0,MAX(COLUMN($O717:AN717))-COLUMN($O717:AN717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O717:AO717,0,MAX(COLUMN($O717:AO717))-COLUMN($O717:AO717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O717:AP717,0,MAX(COLUMN($O717:AP717))-COLUMN($O717:AP717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O717:AQ717,0,MAX(COLUMN($O717:AQ717))-COLUMN($O717:AQ717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O717:AR717,0,MAX(COLUMN($O717:AR717))-COLUMN($O717:AR717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O717:AS717,0,MAX(COLUMN($O717:AS717))-COLUMN($O717:AS717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O717:AT717,0,MAX(COLUMN($O717:AT717))-COLUMN($O717:AT717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O717:AU717,0,MAX(COLUMN($O717:AU717))-COLUMN($O717:AU717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O717:AV717,0,MAX(COLUMN($O717:AV717))-COLUMN($O717:AV717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O717:AW717,0,MAX(COLUMN($O717:AW717))-COLUMN($O717:AW717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O717:AX717,0,MAX(COLUMN($O717:AX717))-COLUMN($O717:AX717),1,1)))*$I746","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O717:AY717,0,MAX(COLUMN($O717:AY717))-COLUMN($O717:AY717),1,1)))*$I746","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,{"$f":"Input!M42","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O718:O718,0,MAX(COLUMN($O718:O718))-COLUMN($O718:O718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O718:P718,0,MAX(COLUMN($O718:P718))-COLUMN($O718:P718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O718:Q718,0,MAX(COLUMN($O718:Q718))-COLUMN($O718:Q718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O718:R718,0,MAX(COLUMN($O718:R718))-COLUMN($O718:R718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O718:S718,0,MAX(COLUMN($O718:S718))-COLUMN($O718:S718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O718:T718,0,MAX(COLUMN($O718:T718))-COLUMN($O718:T718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O718:U718,0,MAX(COLUMN($O718:U718))-COLUMN($O718:U718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O718:V718,0,MAX(COLUMN($O718:V718))-COLUMN($O718:V718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O718:W718,0,MAX(COLUMN($O718:W718))-COLUMN($O718:W718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O718:X718,0,MAX(COLUMN($O718:X718))-COLUMN($O718:X718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O718:Y718,0,MAX(COLUMN($O718:Y718))-COLUMN($O718:Y718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O718:Z718,0,MAX(COLUMN($O718:Z718))-COLUMN($O718:Z718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O718:AA718,0,MAX(COLUMN($O718:AA718))-COLUMN($O718:AA718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O718:AB718,0,MAX(COLUMN($O718:AB718))-COLUMN($O718:AB718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O718:AC718,0,MAX(COLUMN($O718:AC718))-COLUMN($O718:AC718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O718:AD718,0,MAX(COLUMN($O718:AD718))-COLUMN($O718:AD718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O718:AE718,0,MAX(COLUMN($O718:AE718))-COLUMN($O718:AE718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O718:AF718,0,MAX(COLUMN($O718:AF718))-COLUMN($O718:AF718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O718:AG718,0,MAX(COLUMN($O718:AG718))-COLUMN($O718:AG718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O718:AH718,0,MAX(COLUMN($O718:AH718))-COLUMN($O718:AH718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O718:AI718,0,MAX(COLUMN($O718:AI718))-COLUMN($O718:AI718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O718:AJ718,0,MAX(COLUMN($O718:AJ718))-COLUMN($O718:AJ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O718:AK718,0,MAX(COLUMN($O718:AK718))-COLUMN($O718:AK718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O718:AL718,0,MAX(COLUMN($O718:AL718))-COLUMN($O718:AL718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O718:AM718,0,MAX(COLUMN($O718:AM718))-COLUMN($O718:AM718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O718:AN718,0,MAX(COLUMN($O718:AN718))-COLUMN($O718:AN718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O718:AO718,0,MAX(COLUMN($O718:AO718))-COLUMN($O718:AO718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O718:AP718,0,MAX(COLUMN($O718:AP718))-COLUMN($O718:AP718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O718:AQ718,0,MAX(COLUMN($O718:AQ718))-COLUMN($O718:AQ718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O718:AR718,0,MAX(COLUMN($O718:AR718))-COLUMN($O718:AR718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O718:AS718,0,MAX(COLUMN($O718:AS718))-COLUMN($O718:AS718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O718:AT718,0,MAX(COLUMN($O718:AT718))-COLUMN($O718:AT718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O718:AU718,0,MAX(COLUMN($O718:AU718))-COLUMN($O718:AU718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O718:AV718,0,MAX(COLUMN($O718:AV718))-COLUMN($O718:AV718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O718:AW718,0,MAX(COLUMN($O718:AW718))-COLUMN($O718:AW718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O718:AX718,0,MAX(COLUMN($O718:AX718))-COLUMN($O718:AX718),1,1)))*$I747","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O718:AY718,0,MAX(COLUMN($O718:AY718))-COLUMN($O718:AY718),1,1)))*$I747","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,{"$f":"Input!M43","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O719:O719,0,MAX(COLUMN($O719:O719))-COLUMN($O719:O719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O719:P719,0,MAX(COLUMN($O719:P719))-COLUMN($O719:P719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O719:Q719,0,MAX(COLUMN($O719:Q719))-COLUMN($O719:Q719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O719:R719,0,MAX(COLUMN($O719:R719))-COLUMN($O719:R719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O719:S719,0,MAX(COLUMN($O719:S719))-COLUMN($O719:S719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O719:T719,0,MAX(COLUMN($O719:T719))-COLUMN($O719:T719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O719:U719,0,MAX(COLUMN($O719:U719))-COLUMN($O719:U719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O719:V719,0,MAX(COLUMN($O719:V719))-COLUMN($O719:V719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O719:W719,0,MAX(COLUMN($O719:W719))-COLUMN($O719:W719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O719:X719,0,MAX(COLUMN($O719:X719))-COLUMN($O719:X719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O719:Y719,0,MAX(COLUMN($O719:Y719))-COLUMN($O719:Y719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O719:Z719,0,MAX(COLUMN($O719:Z719))-COLUMN($O719:Z719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O719:AA719,0,MAX(COLUMN($O719:AA719))-COLUMN($O719:AA719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O719:AB719,0,MAX(COLUMN($O719:AB719))-COLUMN($O719:AB719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O719:AC719,0,MAX(COLUMN($O719:AC719))-COLUMN($O719:AC719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O719:AD719,0,MAX(COLUMN($O719:AD719))-COLUMN($O719:AD719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O719:AE719,0,MAX(COLUMN($O719:AE719))-COLUMN($O719:AE719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O719:AF719,0,MAX(COLUMN($O719:AF719))-COLUMN($O719:AF719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O719:AG719,0,MAX(COLUMN($O719:AG719))-COLUMN($O719:AG719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O719:AH719,0,MAX(COLUMN($O719:AH719))-COLUMN($O719:AH719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O719:AI719,0,MAX(COLUMN($O719:AI719))-COLUMN($O719:AI719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O719:AJ719,0,MAX(COLUMN($O719:AJ719))-COLUMN($O719:AJ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O719:AK719,0,MAX(COLUMN($O719:AK719))-COLUMN($O719:AK719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O719:AL719,0,MAX(COLUMN($O719:AL719))-COLUMN($O719:AL719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O719:AM719,0,MAX(COLUMN($O719:AM719))-COLUMN($O719:AM719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O719:AN719,0,MAX(COLUMN($O719:AN719))-COLUMN($O719:AN719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O719:AO719,0,MAX(COLUMN($O719:AO719))-COLUMN($O719:AO719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O719:AP719,0,MAX(COLUMN($O719:AP719))-COLUMN($O719:AP719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O719:AQ719,0,MAX(COLUMN($O719:AQ719))-COLUMN($O719:AQ719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O719:AR719,0,MAX(COLUMN($O719:AR719))-COLUMN($O719:AR719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O719:AS719,0,MAX(COLUMN($O719:AS719))-COLUMN($O719:AS719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O719:AT719,0,MAX(COLUMN($O719:AT719))-COLUMN($O719:AT719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O719:AU719,0,MAX(COLUMN($O719:AU719))-COLUMN($O719:AU719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O719:AV719,0,MAX(COLUMN($O719:AV719))-COLUMN($O719:AV719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O719:AW719,0,MAX(COLUMN($O719:AW719))-COLUMN($O719:AW719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O719:AX719,0,MAX(COLUMN($O719:AX719))-COLUMN($O719:AX719),1,1)))*$I748","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O719:AY719,0,MAX(COLUMN($O719:AY719))-COLUMN($O719:AY719),1,1)))*$I748","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,{"$f":"Input!M44","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O720:O720,0,MAX(COLUMN($O720:O720))-COLUMN($O720:O720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O720:P720,0,MAX(COLUMN($O720:P720))-COLUMN($O720:P720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O720:Q720,0,MAX(COLUMN($O720:Q720))-COLUMN($O720:Q720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O720:R720,0,MAX(COLUMN($O720:R720))-COLUMN($O720:R720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O720:S720,0,MAX(COLUMN($O720:S720))-COLUMN($O720:S720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O720:T720,0,MAX(COLUMN($O720:T720))-COLUMN($O720:T720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O720:U720,0,MAX(COLUMN($O720:U720))-COLUMN($O720:U720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O720:V720,0,MAX(COLUMN($O720:V720))-COLUMN($O720:V720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O720:W720,0,MAX(COLUMN($O720:W720))-COLUMN($O720:W720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O720:X720,0,MAX(COLUMN($O720:X720))-COLUMN($O720:X720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O720:Y720,0,MAX(COLUMN($O720:Y720))-COLUMN($O720:Y720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O720:Z720,0,MAX(COLUMN($O720:Z720))-COLUMN($O720:Z720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O720:AA720,0,MAX(COLUMN($O720:AA720))-COLUMN($O720:AA720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O720:AB720,0,MAX(COLUMN($O720:AB720))-COLUMN($O720:AB720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O720:AC720,0,MAX(COLUMN($O720:AC720))-COLUMN($O720:AC720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O720:AD720,0,MAX(COLUMN($O720:AD720))-COLUMN($O720:AD720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O720:AE720,0,MAX(COLUMN($O720:AE720))-COLUMN($O720:AE720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O720:AF720,0,MAX(COLUMN($O720:AF720))-COLUMN($O720:AF720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O720:AG720,0,MAX(COLUMN($O720:AG720))-COLUMN($O720:AG720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O720:AH720,0,MAX(COLUMN($O720:AH720))-COLUMN($O720:AH720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O720:AI720,0,MAX(COLUMN($O720:AI720))-COLUMN($O720:AI720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O720:AJ720,0,MAX(COLUMN($O720:AJ720))-COLUMN($O720:AJ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O720:AK720,0,MAX(COLUMN($O720:AK720))-COLUMN($O720:AK720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O720:AL720,0,MAX(COLUMN($O720:AL720))-COLUMN($O720:AL720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O720:AM720,0,MAX(COLUMN($O720:AM720))-COLUMN($O720:AM720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O720:AN720,0,MAX(COLUMN($O720:AN720))-COLUMN($O720:AN720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O720:AO720,0,MAX(COLUMN($O720:AO720))-COLUMN($O720:AO720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O720:AP720,0,MAX(COLUMN($O720:AP720))-COLUMN($O720:AP720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O720:AQ720,0,MAX(COLUMN($O720:AQ720))-COLUMN($O720:AQ720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O720:AR720,0,MAX(COLUMN($O720:AR720))-COLUMN($O720:AR720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O720:AS720,0,MAX(COLUMN($O720:AS720))-COLUMN($O720:AS720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O720:AT720,0,MAX(COLUMN($O720:AT720))-COLUMN($O720:AT720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O720:AU720,0,MAX(COLUMN($O720:AU720))-COLUMN($O720:AU720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O720:AV720,0,MAX(COLUMN($O720:AV720))-COLUMN($O720:AV720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O720:AW720,0,MAX(COLUMN($O720:AW720))-COLUMN($O720:AW720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O720:AX720,0,MAX(COLUMN($O720:AX720))-COLUMN($O720:AX720),1,1)))*$I749","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O720:AY720,0,MAX(COLUMN($O720:AY720))-COLUMN($O720:AY720),1,1)))*$I749","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,{"$f":"Input!M45","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O721:O721,0,MAX(COLUMN($O721:O721))-COLUMN($O721:O721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O721:P721,0,MAX(COLUMN($O721:P721))-COLUMN($O721:P721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O721:Q721,0,MAX(COLUMN($O721:Q721))-COLUMN($O721:Q721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O721:R721,0,MAX(COLUMN($O721:R721))-COLUMN($O721:R721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O721:S721,0,MAX(COLUMN($O721:S721))-COLUMN($O721:S721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O721:T721,0,MAX(COLUMN($O721:T721))-COLUMN($O721:T721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O721:U721,0,MAX(COLUMN($O721:U721))-COLUMN($O721:U721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O721:V721,0,MAX(COLUMN($O721:V721))-COLUMN($O721:V721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O721:W721,0,MAX(COLUMN($O721:W721))-COLUMN($O721:W721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O721:X721,0,MAX(COLUMN($O721:X721))-COLUMN($O721:X721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O721:Y721,0,MAX(COLUMN($O721:Y721))-COLUMN($O721:Y721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O721:Z721,0,MAX(COLUMN($O721:Z721))-COLUMN($O721:Z721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O721:AA721,0,MAX(COLUMN($O721:AA721))-COLUMN($O721:AA721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O721:AB721,0,MAX(COLUMN($O721:AB721))-COLUMN($O721:AB721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O721:AC721,0,MAX(COLUMN($O721:AC721))-COLUMN($O721:AC721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O721:AD721,0,MAX(COLUMN($O721:AD721))-COLUMN($O721:AD721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O721:AE721,0,MAX(COLUMN($O721:AE721))-COLUMN($O721:AE721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O721:AF721,0,MAX(COLUMN($O721:AF721))-COLUMN($O721:AF721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O721:AG721,0,MAX(COLUMN($O721:AG721))-COLUMN($O721:AG721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O721:AH721,0,MAX(COLUMN($O721:AH721))-COLUMN($O721:AH721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O721:AI721,0,MAX(COLUMN($O721:AI721))-COLUMN($O721:AI721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O721:AJ721,0,MAX(COLUMN($O721:AJ721))-COLUMN($O721:AJ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O721:AK721,0,MAX(COLUMN($O721:AK721))-COLUMN($O721:AK721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O721:AL721,0,MAX(COLUMN($O721:AL721))-COLUMN($O721:AL721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O721:AM721,0,MAX(COLUMN($O721:AM721))-COLUMN($O721:AM721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O721:AN721,0,MAX(COLUMN($O721:AN721))-COLUMN($O721:AN721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O721:AO721,0,MAX(COLUMN($O721:AO721))-COLUMN($O721:AO721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O721:AP721,0,MAX(COLUMN($O721:AP721))-COLUMN($O721:AP721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O721:AQ721,0,MAX(COLUMN($O721:AQ721))-COLUMN($O721:AQ721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O721:AR721,0,MAX(COLUMN($O721:AR721))-COLUMN($O721:AR721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O721:AS721,0,MAX(COLUMN($O721:AS721))-COLUMN($O721:AS721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O721:AT721,0,MAX(COLUMN($O721:AT721))-COLUMN($O721:AT721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O721:AU721,0,MAX(COLUMN($O721:AU721))-COLUMN($O721:AU721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O721:AV721,0,MAX(COLUMN($O721:AV721))-COLUMN($O721:AV721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O721:AW721,0,MAX(COLUMN($O721:AW721))-COLUMN($O721:AW721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O721:AX721,0,MAX(COLUMN($O721:AX721))-COLUMN($O721:AX721),1,1)))*$I750","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O721:AY721,0,MAX(COLUMN($O721:AY721))-COLUMN($O721:AY721),1,1)))*$I750","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M46","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O722:O722,0,MAX(COLUMN($O722:O722))-COLUMN($O722:O722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O722:P722,0,MAX(COLUMN($O722:P722))-COLUMN($O722:P722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O722:Q722,0,MAX(COLUMN($O722:Q722))-COLUMN($O722:Q722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O722:R722,0,MAX(COLUMN($O722:R722))-COLUMN($O722:R722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O722:S722,0,MAX(COLUMN($O722:S722))-COLUMN($O722:S722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O722:T722,0,MAX(COLUMN($O722:T722))-COLUMN($O722:T722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O722:U722,0,MAX(COLUMN($O722:U722))-COLUMN($O722:U722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O722:V722,0,MAX(COLUMN($O722:V722))-COLUMN($O722:V722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O722:W722,0,MAX(COLUMN($O722:W722))-COLUMN($O722:W722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O722:X722,0,MAX(COLUMN($O722:X722))-COLUMN($O722:X722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O722:Y722,0,MAX(COLUMN($O722:Y722))-COLUMN($O722:Y722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O722:Z722,0,MAX(COLUMN($O722:Z722))-COLUMN($O722:Z722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O722:AA722,0,MAX(COLUMN($O722:AA722))-COLUMN($O722:AA722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O722:AB722,0,MAX(COLUMN($O722:AB722))-COLUMN($O722:AB722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O722:AC722,0,MAX(COLUMN($O722:AC722))-COLUMN($O722:AC722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O722:AD722,0,MAX(COLUMN($O722:AD722))-COLUMN($O722:AD722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O722:AE722,0,MAX(COLUMN($O722:AE722))-COLUMN($O722:AE722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O722:AF722,0,MAX(COLUMN($O722:AF722))-COLUMN($O722:AF722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O722:AG722,0,MAX(COLUMN($O722:AG722))-COLUMN($O722:AG722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O722:AH722,0,MAX(COLUMN($O722:AH722))-COLUMN($O722:AH722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O722:AI722,0,MAX(COLUMN($O722:AI722))-COLUMN($O722:AI722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O722:AJ722,0,MAX(COLUMN($O722:AJ722))-COLUMN($O722:AJ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O722:AK722,0,MAX(COLUMN($O722:AK722))-COLUMN($O722:AK722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O722:AL722,0,MAX(COLUMN($O722:AL722))-COLUMN($O722:AL722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O722:AM722,0,MAX(COLUMN($O722:AM722))-COLUMN($O722:AM722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O722:AN722,0,MAX(COLUMN($O722:AN722))-COLUMN($O722:AN722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O722:AO722,0,MAX(COLUMN($O722:AO722))-COLUMN($O722:AO722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O722:AP722,0,MAX(COLUMN($O722:AP722))-COLUMN($O722:AP722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O722:AQ722,0,MAX(COLUMN($O722:AQ722))-COLUMN($O722:AQ722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O722:AR722,0,MAX(COLUMN($O722:AR722))-COLUMN($O722:AR722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O722:AS722,0,MAX(COLUMN($O722:AS722))-COLUMN($O722:AS722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O722:AT722,0,MAX(COLUMN($O722:AT722))-COLUMN($O722:AT722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O722:AU722,0,MAX(COLUMN($O722:AU722))-COLUMN($O722:AU722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O722:AV722,0,MAX(COLUMN($O722:AV722))-COLUMN($O722:AV722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O722:AW722,0,MAX(COLUMN($O722:AW722))-COLUMN($O722:AW722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O722:AX722,0,MAX(COLUMN($O722:AX722))-COLUMN($O722:AX722),1,1)))*$I751","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O722:AY722,0,MAX(COLUMN($O722:AY722))-COLUMN($O722:AY722),1,1)))*$I751","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,{"$f":"Input!M47","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O723:O723,0,MAX(COLUMN($O723:O723))-COLUMN($O723:O723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O723:P723,0,MAX(COLUMN($O723:P723))-COLUMN($O723:P723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O723:Q723,0,MAX(COLUMN($O723:Q723))-COLUMN($O723:Q723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O723:R723,0,MAX(COLUMN($O723:R723))-COLUMN($O723:R723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O723:S723,0,MAX(COLUMN($O723:S723))-COLUMN($O723:S723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O723:T723,0,MAX(COLUMN($O723:T723))-COLUMN($O723:T723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O723:U723,0,MAX(COLUMN($O723:U723))-COLUMN($O723:U723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O723:V723,0,MAX(COLUMN($O723:V723))-COLUMN($O723:V723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O723:W723,0,MAX(COLUMN($O723:W723))-COLUMN($O723:W723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O723:X723,0,MAX(COLUMN($O723:X723))-COLUMN($O723:X723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O723:Y723,0,MAX(COLUMN($O723:Y723))-COLUMN($O723:Y723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O723:Z723,0,MAX(COLUMN($O723:Z723))-COLUMN($O723:Z723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O723:AA723,0,MAX(COLUMN($O723:AA723))-COLUMN($O723:AA723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O723:AB723,0,MAX(COLUMN($O723:AB723))-COLUMN($O723:AB723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O723:AC723,0,MAX(COLUMN($O723:AC723))-COLUMN($O723:AC723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O723:AD723,0,MAX(COLUMN($O723:AD723))-COLUMN($O723:AD723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O723:AE723,0,MAX(COLUMN($O723:AE723))-COLUMN($O723:AE723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O723:AF723,0,MAX(COLUMN($O723:AF723))-COLUMN($O723:AF723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O723:AG723,0,MAX(COLUMN($O723:AG723))-COLUMN($O723:AG723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O723:AH723,0,MAX(COLUMN($O723:AH723))-COLUMN($O723:AH723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O723:AI723,0,MAX(COLUMN($O723:AI723))-COLUMN($O723:AI723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O723:AJ723,0,MAX(COLUMN($O723:AJ723))-COLUMN($O723:AJ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O723:AK723,0,MAX(COLUMN($O723:AK723))-COLUMN($O723:AK723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O723:AL723,0,MAX(COLUMN($O723:AL723))-COLUMN($O723:AL723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O723:AM723,0,MAX(COLUMN($O723:AM723))-COLUMN($O723:AM723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O723:AN723,0,MAX(COLUMN($O723:AN723))-COLUMN($O723:AN723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O723:AO723,0,MAX(COLUMN($O723:AO723))-COLUMN($O723:AO723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O723:AP723,0,MAX(COLUMN($O723:AP723))-COLUMN($O723:AP723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O723:AQ723,0,MAX(COLUMN($O723:AQ723))-COLUMN($O723:AQ723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O723:AR723,0,MAX(COLUMN($O723:AR723))-COLUMN($O723:AR723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O723:AS723,0,MAX(COLUMN($O723:AS723))-COLUMN($O723:AS723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O723:AT723,0,MAX(COLUMN($O723:AT723))-COLUMN($O723:AT723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O723:AU723,0,MAX(COLUMN($O723:AU723))-COLUMN($O723:AU723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O723:AV723,0,MAX(COLUMN($O723:AV723))-COLUMN($O723:AV723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O723:AW723,0,MAX(COLUMN($O723:AW723))-COLUMN($O723:AW723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O723:AX723,0,MAX(COLUMN($O723:AX723))-COLUMN($O723:AX723),1,1)))*$I752","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O723:AY723,0,MAX(COLUMN($O723:AY723))-COLUMN($O723:AY723),1,1)))*$I752","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,{"$f":"Input!M48","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O724:O724,0,MAX(COLUMN($O724:O724))-COLUMN($O724:O724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O724:P724,0,MAX(COLUMN($O724:P724))-COLUMN($O724:P724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O724:Q724,0,MAX(COLUMN($O724:Q724))-COLUMN($O724:Q724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O724:R724,0,MAX(COLUMN($O724:R724))-COLUMN($O724:R724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O724:S724,0,MAX(COLUMN($O724:S724))-COLUMN($O724:S724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O724:T724,0,MAX(COLUMN($O724:T724))-COLUMN($O724:T724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O724:U724,0,MAX(COLUMN($O724:U724))-COLUMN($O724:U724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O724:V724,0,MAX(COLUMN($O724:V724))-COLUMN($O724:V724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O724:W724,0,MAX(COLUMN($O724:W724))-COLUMN($O724:W724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O724:X724,0,MAX(COLUMN($O724:X724))-COLUMN($O724:X724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O724:Y724,0,MAX(COLUMN($O724:Y724))-COLUMN($O724:Y724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O724:Z724,0,MAX(COLUMN($O724:Z724))-COLUMN($O724:Z724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O724:AA724,0,MAX(COLUMN($O724:AA724))-COLUMN($O724:AA724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O724:AB724,0,MAX(COLUMN($O724:AB724))-COLUMN($O724:AB724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O724:AC724,0,MAX(COLUMN($O724:AC724))-COLUMN($O724:AC724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O724:AD724,0,MAX(COLUMN($O724:AD724))-COLUMN($O724:AD724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O724:AE724,0,MAX(COLUMN($O724:AE724))-COLUMN($O724:AE724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O724:AF724,0,MAX(COLUMN($O724:AF724))-COLUMN($O724:AF724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O724:AG724,0,MAX(COLUMN($O724:AG724))-COLUMN($O724:AG724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O724:AH724,0,MAX(COLUMN($O724:AH724))-COLUMN($O724:AH724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O724:AI724,0,MAX(COLUMN($O724:AI724))-COLUMN($O724:AI724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O724:AJ724,0,MAX(COLUMN($O724:AJ724))-COLUMN($O724:AJ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O724:AK724,0,MAX(COLUMN($O724:AK724))-COLUMN($O724:AK724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O724:AL724,0,MAX(COLUMN($O724:AL724))-COLUMN($O724:AL724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O724:AM724,0,MAX(COLUMN($O724:AM724))-COLUMN($O724:AM724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O724:AN724,0,MAX(COLUMN($O724:AN724))-COLUMN($O724:AN724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O724:AO724,0,MAX(COLUMN($O724:AO724))-COLUMN($O724:AO724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O724:AP724,0,MAX(COLUMN($O724:AP724))-COLUMN($O724:AP724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O724:AQ724,0,MAX(COLUMN($O724:AQ724))-COLUMN($O724:AQ724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O724:AR724,0,MAX(COLUMN($O724:AR724))-COLUMN($O724:AR724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O724:AS724,0,MAX(COLUMN($O724:AS724))-COLUMN($O724:AS724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O724:AT724,0,MAX(COLUMN($O724:AT724))-COLUMN($O724:AT724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O724:AU724,0,MAX(COLUMN($O724:AU724))-COLUMN($O724:AU724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O724:AV724,0,MAX(COLUMN($O724:AV724))-COLUMN($O724:AV724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O724:AW724,0,MAX(COLUMN($O724:AW724))-COLUMN($O724:AW724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O724:AX724,0,MAX(COLUMN($O724:AX724))-COLUMN($O724:AX724),1,1)))*$I753","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O724:AY724,0,MAX(COLUMN($O724:AY724))-COLUMN($O724:AY724),1,1)))*$I753","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,{"$f":"Input!M49","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O725:O725,0,MAX(COLUMN($O725:O725))-COLUMN($O725:O725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O725:P725,0,MAX(COLUMN($O725:P725))-COLUMN($O725:P725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O725:Q725,0,MAX(COLUMN($O725:Q725))-COLUMN($O725:Q725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O725:R725,0,MAX(COLUMN($O725:R725))-COLUMN($O725:R725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O725:S725,0,MAX(COLUMN($O725:S725))-COLUMN($O725:S725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O725:T725,0,MAX(COLUMN($O725:T725))-COLUMN($O725:T725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O725:U725,0,MAX(COLUMN($O725:U725))-COLUMN($O725:U725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O725:V725,0,MAX(COLUMN($O725:V725))-COLUMN($O725:V725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O725:W725,0,MAX(COLUMN($O725:W725))-COLUMN($O725:W725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O725:X725,0,MAX(COLUMN($O725:X725))-COLUMN($O725:X725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O725:Y725,0,MAX(COLUMN($O725:Y725))-COLUMN($O725:Y725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O725:Z725,0,MAX(COLUMN($O725:Z725))-COLUMN($O725:Z725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O725:AA725,0,MAX(COLUMN($O725:AA725))-COLUMN($O725:AA725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O725:AB725,0,MAX(COLUMN($O725:AB725))-COLUMN($O725:AB725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O725:AC725,0,MAX(COLUMN($O725:AC725))-COLUMN($O725:AC725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O725:AD725,0,MAX(COLUMN($O725:AD725))-COLUMN($O725:AD725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O725:AE725,0,MAX(COLUMN($O725:AE725))-COLUMN($O725:AE725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O725:AF725,0,MAX(COLUMN($O725:AF725))-COLUMN($O725:AF725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O725:AG725,0,MAX(COLUMN($O725:AG725))-COLUMN($O725:AG725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O725:AH725,0,MAX(COLUMN($O725:AH725))-COLUMN($O725:AH725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O725:AI725,0,MAX(COLUMN($O725:AI725))-COLUMN($O725:AI725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O725:AJ725,0,MAX(COLUMN($O725:AJ725))-COLUMN($O725:AJ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O725:AK725,0,MAX(COLUMN($O725:AK725))-COLUMN($O725:AK725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O725:AL725,0,MAX(COLUMN($O725:AL725))-COLUMN($O725:AL725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O725:AM725,0,MAX(COLUMN($O725:AM725))-COLUMN($O725:AM725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O725:AN725,0,MAX(COLUMN($O725:AN725))-COLUMN($O725:AN725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O725:AO725,0,MAX(COLUMN($O725:AO725))-COLUMN($O725:AO725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O725:AP725,0,MAX(COLUMN($O725:AP725))-COLUMN($O725:AP725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O725:AQ725,0,MAX(COLUMN($O725:AQ725))-COLUMN($O725:AQ725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O725:AR725,0,MAX(COLUMN($O725:AR725))-COLUMN($O725:AR725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O725:AS725,0,MAX(COLUMN($O725:AS725))-COLUMN($O725:AS725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O725:AT725,0,MAX(COLUMN($O725:AT725))-COLUMN($O725:AT725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O725:AU725,0,MAX(COLUMN($O725:AU725))-COLUMN($O725:AU725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O725:AV725,0,MAX(COLUMN($O725:AV725))-COLUMN($O725:AV725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O725:AW725,0,MAX(COLUMN($O725:AW725))-COLUMN($O725:AW725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O725:AX725,0,MAX(COLUMN($O725:AX725))-COLUMN($O725:AX725),1,1)))*$I754","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O725:AY725,0,MAX(COLUMN($O725:AY725))-COLUMN($O725:AY725),1,1)))*$I754","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,{"$f":"Input!M50","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O726:O726,0,MAX(COLUMN($O726:O726))-COLUMN($O726:O726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O726:P726,0,MAX(COLUMN($O726:P726))-COLUMN($O726:P726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O726:Q726,0,MAX(COLUMN($O726:Q726))-COLUMN($O726:Q726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O726:R726,0,MAX(COLUMN($O726:R726))-COLUMN($O726:R726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O726:S726,0,MAX(COLUMN($O726:S726))-COLUMN($O726:S726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O726:T726,0,MAX(COLUMN($O726:T726))-COLUMN($O726:T726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O726:U726,0,MAX(COLUMN($O726:U726))-COLUMN($O726:U726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O726:V726,0,MAX(COLUMN($O726:V726))-COLUMN($O726:V726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O726:W726,0,MAX(COLUMN($O726:W726))-COLUMN($O726:W726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O726:X726,0,MAX(COLUMN($O726:X726))-COLUMN($O726:X726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O726:Y726,0,MAX(COLUMN($O726:Y726))-COLUMN($O726:Y726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O726:Z726,0,MAX(COLUMN($O726:Z726))-COLUMN($O726:Z726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O726:AA726,0,MAX(COLUMN($O726:AA726))-COLUMN($O726:AA726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O726:AB726,0,MAX(COLUMN($O726:AB726))-COLUMN($O726:AB726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O726:AC726,0,MAX(COLUMN($O726:AC726))-COLUMN($O726:AC726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O726:AD726,0,MAX(COLUMN($O726:AD726))-COLUMN($O726:AD726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O726:AE726,0,MAX(COLUMN($O726:AE726))-COLUMN($O726:AE726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O726:AF726,0,MAX(COLUMN($O726:AF726))-COLUMN($O726:AF726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O726:AG726,0,MAX(COLUMN($O726:AG726))-COLUMN($O726:AG726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O726:AH726,0,MAX(COLUMN($O726:AH726))-COLUMN($O726:AH726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O726:AI726,0,MAX(COLUMN($O726:AI726))-COLUMN($O726:AI726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O726:AJ726,0,MAX(COLUMN($O726:AJ726))-COLUMN($O726:AJ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O726:AK726,0,MAX(COLUMN($O726:AK726))-COLUMN($O726:AK726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O726:AL726,0,MAX(COLUMN($O726:AL726))-COLUMN($O726:AL726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O726:AM726,0,MAX(COLUMN($O726:AM726))-COLUMN($O726:AM726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O726:AN726,0,MAX(COLUMN($O726:AN726))-COLUMN($O726:AN726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O726:AO726,0,MAX(COLUMN($O726:AO726))-COLUMN($O726:AO726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O726:AP726,0,MAX(COLUMN($O726:AP726))-COLUMN($O726:AP726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O726:AQ726,0,MAX(COLUMN($O726:AQ726))-COLUMN($O726:AQ726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O726:AR726,0,MAX(COLUMN($O726:AR726))-COLUMN($O726:AR726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O726:AS726,0,MAX(COLUMN($O726:AS726))-COLUMN($O726:AS726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O726:AT726,0,MAX(COLUMN($O726:AT726))-COLUMN($O726:AT726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O726:AU726,0,MAX(COLUMN($O726:AU726))-COLUMN($O726:AU726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O726:AV726,0,MAX(COLUMN($O726:AV726))-COLUMN($O726:AV726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O726:AW726,0,MAX(COLUMN($O726:AW726))-COLUMN($O726:AW726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O726:AX726,0,MAX(COLUMN($O726:AX726))-COLUMN($O726:AX726),1,1)))*$I755","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O726:AY726,0,MAX(COLUMN($O726:AY726))-COLUMN($O726:AY726),1,1)))*$I755","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,{"$f":"Input!M51","v":0},null,null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O727:O727,0,MAX(COLUMN($O727:O727))-COLUMN($O727:O727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O727:P727,0,MAX(COLUMN($O727:P727))-COLUMN($O727:P727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O727:Q727,0,MAX(COLUMN($O727:Q727))-COLUMN($O727:Q727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O727:R727,0,MAX(COLUMN($O727:R727))-COLUMN($O727:R727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O727:S727,0,MAX(COLUMN($O727:S727))-COLUMN($O727:S727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O727:T727,0,MAX(COLUMN($O727:T727))-COLUMN($O727:T727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O727:U727,0,MAX(COLUMN($O727:U727))-COLUMN($O727:U727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O727:V727,0,MAX(COLUMN($O727:V727))-COLUMN($O727:V727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O727:W727,0,MAX(COLUMN($O727:W727))-COLUMN($O727:W727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O727:X727,0,MAX(COLUMN($O727:X727))-COLUMN($O727:X727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O727:Y727,0,MAX(COLUMN($O727:Y727))-COLUMN($O727:Y727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O727:Z727,0,MAX(COLUMN($O727:Z727))-COLUMN($O727:Z727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O727:AA727,0,MAX(COLUMN($O727:AA727))-COLUMN($O727:AA727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O727:AB727,0,MAX(COLUMN($O727:AB727))-COLUMN($O727:AB727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O727:AC727,0,MAX(COLUMN($O727:AC727))-COLUMN($O727:AC727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O727:AD727,0,MAX(COLUMN($O727:AD727))-COLUMN($O727:AD727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O727:AE727,0,MAX(COLUMN($O727:AE727))-COLUMN($O727:AE727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O727:AF727,0,MAX(COLUMN($O727:AF727))-COLUMN($O727:AF727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O727:AG727,0,MAX(COLUMN($O727:AG727))-COLUMN($O727:AG727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O727:AH727,0,MAX(COLUMN($O727:AH727))-COLUMN($O727:AH727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O727:AI727,0,MAX(COLUMN($O727:AI727))-COLUMN($O727:AI727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O727:AJ727,0,MAX(COLUMN($O727:AJ727))-COLUMN($O727:AJ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O727:AK727,0,MAX(COLUMN($O727:AK727))-COLUMN($O727:AK727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O727:AL727,0,MAX(COLUMN($O727:AL727))-COLUMN($O727:AL727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O727:AM727,0,MAX(COLUMN($O727:AM727))-COLUMN($O727:AM727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O727:AN727,0,MAX(COLUMN($O727:AN727))-COLUMN($O727:AN727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O727:AO727,0,MAX(COLUMN($O727:AO727))-COLUMN($O727:AO727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O727:AP727,0,MAX(COLUMN($O727:AP727))-COLUMN($O727:AP727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O727:AQ727,0,MAX(COLUMN($O727:AQ727))-COLUMN($O727:AQ727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O727:AR727,0,MAX(COLUMN($O727:AR727))-COLUMN($O727:AR727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O727:AS727,0,MAX(COLUMN($O727:AS727))-COLUMN($O727:AS727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O727:AT727,0,MAX(COLUMN($O727:AT727))-COLUMN($O727:AT727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O727:AU727,0,MAX(COLUMN($O727:AU727))-COLUMN($O727:AU727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O727:AV727,0,MAX(COLUMN($O727:AV727))-COLUMN($O727:AV727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O727:AW727,0,MAX(COLUMN($O727:AW727))-COLUMN($O727:AW727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O727:AX727,0,MAX(COLUMN($O727:AX727))-COLUMN($O727:AX727),1,1)))*$I756","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O727:AY727,0,MAX(COLUMN($O727:AY727))-COLUMN($O727:AY727),1,1)))*$I756","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,{"$f":"Input!M52","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O728:O728,0,MAX(COLUMN($O728:O728))-COLUMN($O728:O728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O728:P728,0,MAX(COLUMN($O728:P728))-COLUMN($O728:P728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O728:Q728,0,MAX(COLUMN($O728:Q728))-COLUMN($O728:Q728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O728:R728,0,MAX(COLUMN($O728:R728))-COLUMN($O728:R728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O728:S728,0,MAX(COLUMN($O728:S728))-COLUMN($O728:S728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O728:T728,0,MAX(COLUMN($O728:T728))-COLUMN($O728:T728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O728:U728,0,MAX(COLUMN($O728:U728))-COLUMN($O728:U728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O728:V728,0,MAX(COLUMN($O728:V728))-COLUMN($O728:V728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O728:W728,0,MAX(COLUMN($O728:W728))-COLUMN($O728:W728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O728:X728,0,MAX(COLUMN($O728:X728))-COLUMN($O728:X728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O728:Y728,0,MAX(COLUMN($O728:Y728))-COLUMN($O728:Y728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O728:Z728,0,MAX(COLUMN($O728:Z728))-COLUMN($O728:Z728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O728:AA728,0,MAX(COLUMN($O728:AA728))-COLUMN($O728:AA728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O728:AB728,0,MAX(COLUMN($O728:AB728))-COLUMN($O728:AB728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O728:AC728,0,MAX(COLUMN($O728:AC728))-COLUMN($O728:AC728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O728:AD728,0,MAX(COLUMN($O728:AD728))-COLUMN($O728:AD728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O728:AE728,0,MAX(COLUMN($O728:AE728))-COLUMN($O728:AE728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O728:AF728,0,MAX(COLUMN($O728:AF728))-COLUMN($O728:AF728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O728:AG728,0,MAX(COLUMN($O728:AG728))-COLUMN($O728:AG728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O728:AH728,0,MAX(COLUMN($O728:AH728))-COLUMN($O728:AH728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O728:AI728,0,MAX(COLUMN($O728:AI728))-COLUMN($O728:AI728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O728:AJ728,0,MAX(COLUMN($O728:AJ728))-COLUMN($O728:AJ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O728:AK728,0,MAX(COLUMN($O728:AK728))-COLUMN($O728:AK728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O728:AL728,0,MAX(COLUMN($O728:AL728))-COLUMN($O728:AL728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O728:AM728,0,MAX(COLUMN($O728:AM728))-COLUMN($O728:AM728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O728:AN728,0,MAX(COLUMN($O728:AN728))-COLUMN($O728:AN728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O728:AO728,0,MAX(COLUMN($O728:AO728))-COLUMN($O728:AO728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O728:AP728,0,MAX(COLUMN($O728:AP728))-COLUMN($O728:AP728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O728:AQ728,0,MAX(COLUMN($O728:AQ728))-COLUMN($O728:AQ728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O728:AR728,0,MAX(COLUMN($O728:AR728))-COLUMN($O728:AR728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O728:AS728,0,MAX(COLUMN($O728:AS728))-COLUMN($O728:AS728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O728:AT728,0,MAX(COLUMN($O728:AT728))-COLUMN($O728:AT728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O728:AU728,0,MAX(COLUMN($O728:AU728))-COLUMN($O728:AU728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O728:AV728,0,MAX(COLUMN($O728:AV728))-COLUMN($O728:AV728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O728:AW728,0,MAX(COLUMN($O728:AW728))-COLUMN($O728:AW728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O728:AX728,0,MAX(COLUMN($O728:AX728))-COLUMN($O728:AX728),1,1)))*$I757","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O728:AY728,0,MAX(COLUMN($O728:AY728))-COLUMN($O728:AY728),1,1)))*$I757","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,{"$f":"Input!M53","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O729:O729,0,MAX(COLUMN($O729:O729))-COLUMN($O729:O729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O729:P729,0,MAX(COLUMN($O729:P729))-COLUMN($O729:P729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O729:Q729,0,MAX(COLUMN($O729:Q729))-COLUMN($O729:Q729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O729:R729,0,MAX(COLUMN($O729:R729))-COLUMN($O729:R729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O729:S729,0,MAX(COLUMN($O729:S729))-COLUMN($O729:S729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O729:T729,0,MAX(COLUMN($O729:T729))-COLUMN($O729:T729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O729:U729,0,MAX(COLUMN($O729:U729))-COLUMN($O729:U729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O729:V729,0,MAX(COLUMN($O729:V729))-COLUMN($O729:V729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O729:W729,0,MAX(COLUMN($O729:W729))-COLUMN($O729:W729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O729:X729,0,MAX(COLUMN($O729:X729))-COLUMN($O729:X729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O729:Y729,0,MAX(COLUMN($O729:Y729))-COLUMN($O729:Y729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O729:Z729,0,MAX(COLUMN($O729:Z729))-COLUMN($O729:Z729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O729:AA729,0,MAX(COLUMN($O729:AA729))-COLUMN($O729:AA729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O729:AB729,0,MAX(COLUMN($O729:AB729))-COLUMN($O729:AB729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O729:AC729,0,MAX(COLUMN($O729:AC729))-COLUMN($O729:AC729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O729:AD729,0,MAX(COLUMN($O729:AD729))-COLUMN($O729:AD729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O729:AE729,0,MAX(COLUMN($O729:AE729))-COLUMN($O729:AE729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O729:AF729,0,MAX(COLUMN($O729:AF729))-COLUMN($O729:AF729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O729:AG729,0,MAX(COLUMN($O729:AG729))-COLUMN($O729:AG729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O729:AH729,0,MAX(COLUMN($O729:AH729))-COLUMN($O729:AH729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O729:AI729,0,MAX(COLUMN($O729:AI729))-COLUMN($O729:AI729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O729:AJ729,0,MAX(COLUMN($O729:AJ729))-COLUMN($O729:AJ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O729:AK729,0,MAX(COLUMN($O729:AK729))-COLUMN($O729:AK729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O729:AL729,0,MAX(COLUMN($O729:AL729))-COLUMN($O729:AL729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O729:AM729,0,MAX(COLUMN($O729:AM729))-COLUMN($O729:AM729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O729:AN729,0,MAX(COLUMN($O729:AN729))-COLUMN($O729:AN729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O729:AO729,0,MAX(COLUMN($O729:AO729))-COLUMN($O729:AO729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O729:AP729,0,MAX(COLUMN($O729:AP729))-COLUMN($O729:AP729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O729:AQ729,0,MAX(COLUMN($O729:AQ729))-COLUMN($O729:AQ729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O729:AR729,0,MAX(COLUMN($O729:AR729))-COLUMN($O729:AR729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O729:AS729,0,MAX(COLUMN($O729:AS729))-COLUMN($O729:AS729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O729:AT729,0,MAX(COLUMN($O729:AT729))-COLUMN($O729:AT729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O729:AU729,0,MAX(COLUMN($O729:AU729))-COLUMN($O729:AU729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O729:AV729,0,MAX(COLUMN($O729:AV729))-COLUMN($O729:AV729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O729:AW729,0,MAX(COLUMN($O729:AW729))-COLUMN($O729:AW729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O729:AX729,0,MAX(COLUMN($O729:AX729))-COLUMN($O729:AX729),1,1)))*$I758","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O729:AY729,0,MAX(COLUMN($O729:AY729))-COLUMN($O729:AY729),1,1)))*$I758","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,{"$f":"Input!M54","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O730:O730,0,MAX(COLUMN($O730:O730))-COLUMN($O730:O730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O730:P730,0,MAX(COLUMN($O730:P730))-COLUMN($O730:P730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O730:Q730,0,MAX(COLUMN($O730:Q730))-COLUMN($O730:Q730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O730:R730,0,MAX(COLUMN($O730:R730))-COLUMN($O730:R730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O730:S730,0,MAX(COLUMN($O730:S730))-COLUMN($O730:S730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O730:T730,0,MAX(COLUMN($O730:T730))-COLUMN($O730:T730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O730:U730,0,MAX(COLUMN($O730:U730))-COLUMN($O730:U730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O730:V730,0,MAX(COLUMN($O730:V730))-COLUMN($O730:V730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O730:W730,0,MAX(COLUMN($O730:W730))-COLUMN($O730:W730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O730:X730,0,MAX(COLUMN($O730:X730))-COLUMN($O730:X730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O730:Y730,0,MAX(COLUMN($O730:Y730))-COLUMN($O730:Y730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O730:Z730,0,MAX(COLUMN($O730:Z730))-COLUMN($O730:Z730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O730:AA730,0,MAX(COLUMN($O730:AA730))-COLUMN($O730:AA730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O730:AB730,0,MAX(COLUMN($O730:AB730))-COLUMN($O730:AB730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O730:AC730,0,MAX(COLUMN($O730:AC730))-COLUMN($O730:AC730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O730:AD730,0,MAX(COLUMN($O730:AD730))-COLUMN($O730:AD730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O730:AE730,0,MAX(COLUMN($O730:AE730))-COLUMN($O730:AE730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O730:AF730,0,MAX(COLUMN($O730:AF730))-COLUMN($O730:AF730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O730:AG730,0,MAX(COLUMN($O730:AG730))-COLUMN($O730:AG730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O730:AH730,0,MAX(COLUMN($O730:AH730))-COLUMN($O730:AH730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O730:AI730,0,MAX(COLUMN($O730:AI730))-COLUMN($O730:AI730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O730:AJ730,0,MAX(COLUMN($O730:AJ730))-COLUMN($O730:AJ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O730:AK730,0,MAX(COLUMN($O730:AK730))-COLUMN($O730:AK730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O730:AL730,0,MAX(COLUMN($O730:AL730))-COLUMN($O730:AL730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O730:AM730,0,MAX(COLUMN($O730:AM730))-COLUMN($O730:AM730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O730:AN730,0,MAX(COLUMN($O730:AN730))-COLUMN($O730:AN730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O730:AO730,0,MAX(COLUMN($O730:AO730))-COLUMN($O730:AO730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O730:AP730,0,MAX(COLUMN($O730:AP730))-COLUMN($O730:AP730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O730:AQ730,0,MAX(COLUMN($O730:AQ730))-COLUMN($O730:AQ730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O730:AR730,0,MAX(COLUMN($O730:AR730))-COLUMN($O730:AR730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O730:AS730,0,MAX(COLUMN($O730:AS730))-COLUMN($O730:AS730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O730:AT730,0,MAX(COLUMN($O730:AT730))-COLUMN($O730:AT730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O730:AU730,0,MAX(COLUMN($O730:AU730))-COLUMN($O730:AU730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O730:AV730,0,MAX(COLUMN($O730:AV730))-COLUMN($O730:AV730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O730:AW730,0,MAX(COLUMN($O730:AW730))-COLUMN($O730:AW730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O730:AX730,0,MAX(COLUMN($O730:AX730))-COLUMN($O730:AX730),1,1)))*$I759","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O730:AY730,0,MAX(COLUMN($O730:AY730))-COLUMN($O730:AY730),1,1)))*$I759","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,{"$f":"Input!M55","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O731:O731,0,MAX(COLUMN($O731:O731))-COLUMN($O731:O731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O731:P731,0,MAX(COLUMN($O731:P731))-COLUMN($O731:P731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O731:Q731,0,MAX(COLUMN($O731:Q731))-COLUMN($O731:Q731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O731:R731,0,MAX(COLUMN($O731:R731))-COLUMN($O731:R731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O731:S731,0,MAX(COLUMN($O731:S731))-COLUMN($O731:S731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O731:T731,0,MAX(COLUMN($O731:T731))-COLUMN($O731:T731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O731:U731,0,MAX(COLUMN($O731:U731))-COLUMN($O731:U731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O731:V731,0,MAX(COLUMN($O731:V731))-COLUMN($O731:V731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O731:W731,0,MAX(COLUMN($O731:W731))-COLUMN($O731:W731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O731:X731,0,MAX(COLUMN($O731:X731))-COLUMN($O731:X731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O731:Y731,0,MAX(COLUMN($O731:Y731))-COLUMN($O731:Y731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O731:Z731,0,MAX(COLUMN($O731:Z731))-COLUMN($O731:Z731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O731:AA731,0,MAX(COLUMN($O731:AA731))-COLUMN($O731:AA731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O731:AB731,0,MAX(COLUMN($O731:AB731))-COLUMN($O731:AB731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O731:AC731,0,MAX(COLUMN($O731:AC731))-COLUMN($O731:AC731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O731:AD731,0,MAX(COLUMN($O731:AD731))-COLUMN($O731:AD731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O731:AE731,0,MAX(COLUMN($O731:AE731))-COLUMN($O731:AE731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O731:AF731,0,MAX(COLUMN($O731:AF731))-COLUMN($O731:AF731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O731:AG731,0,MAX(COLUMN($O731:AG731))-COLUMN($O731:AG731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O731:AH731,0,MAX(COLUMN($O731:AH731))-COLUMN($O731:AH731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O731:AI731,0,MAX(COLUMN($O731:AI731))-COLUMN($O731:AI731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O731:AJ731,0,MAX(COLUMN($O731:AJ731))-COLUMN($O731:AJ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O731:AK731,0,MAX(COLUMN($O731:AK731))-COLUMN($O731:AK731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O731:AL731,0,MAX(COLUMN($O731:AL731))-COLUMN($O731:AL731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O731:AM731,0,MAX(COLUMN($O731:AM731))-COLUMN($O731:AM731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O731:AN731,0,MAX(COLUMN($O731:AN731))-COLUMN($O731:AN731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O731:AO731,0,MAX(COLUMN($O731:AO731))-COLUMN($O731:AO731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O731:AP731,0,MAX(COLUMN($O731:AP731))-COLUMN($O731:AP731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O731:AQ731,0,MAX(COLUMN($O731:AQ731))-COLUMN($O731:AQ731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O731:AR731,0,MAX(COLUMN($O731:AR731))-COLUMN($O731:AR731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O731:AS731,0,MAX(COLUMN($O731:AS731))-COLUMN($O731:AS731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O731:AT731,0,MAX(COLUMN($O731:AT731))-COLUMN($O731:AT731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O731:AU731,0,MAX(COLUMN($O731:AU731))-COLUMN($O731:AU731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O731:AV731,0,MAX(COLUMN($O731:AV731))-COLUMN($O731:AV731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O731:AW731,0,MAX(COLUMN($O731:AW731))-COLUMN($O731:AW731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O731:AX731,0,MAX(COLUMN($O731:AX731))-COLUMN($O731:AX731),1,1)))*$I760","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O731:AY731,0,MAX(COLUMN($O731:AY731))-COLUMN($O731:AY731),1,1)))*$I760","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,{"$f":"Input!M56","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O732:O732,0,MAX(COLUMN($O732:O732))-COLUMN($O732:O732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O732:P732,0,MAX(COLUMN($O732:P732))-COLUMN($O732:P732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O732:Q732,0,MAX(COLUMN($O732:Q732))-COLUMN($O732:Q732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O732:R732,0,MAX(COLUMN($O732:R732))-COLUMN($O732:R732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O732:S732,0,MAX(COLUMN($O732:S732))-COLUMN($O732:S732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O732:T732,0,MAX(COLUMN($O732:T732))-COLUMN($O732:T732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O732:U732,0,MAX(COLUMN($O732:U732))-COLUMN($O732:U732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O732:V732,0,MAX(COLUMN($O732:V732))-COLUMN($O732:V732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O732:W732,0,MAX(COLUMN($O732:W732))-COLUMN($O732:W732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O732:X732,0,MAX(COLUMN($O732:X732))-COLUMN($O732:X732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O732:Y732,0,MAX(COLUMN($O732:Y732))-COLUMN($O732:Y732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O732:Z732,0,MAX(COLUMN($O732:Z732))-COLUMN($O732:Z732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O732:AA732,0,MAX(COLUMN($O732:AA732))-COLUMN($O732:AA732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O732:AB732,0,MAX(COLUMN($O732:AB732))-COLUMN($O732:AB732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O732:AC732,0,MAX(COLUMN($O732:AC732))-COLUMN($O732:AC732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O732:AD732,0,MAX(COLUMN($O732:AD732))-COLUMN($O732:AD732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O732:AE732,0,MAX(COLUMN($O732:AE732))-COLUMN($O732:AE732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O732:AF732,0,MAX(COLUMN($O732:AF732))-COLUMN($O732:AF732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O732:AG732,0,MAX(COLUMN($O732:AG732))-COLUMN($O732:AG732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O732:AH732,0,MAX(COLUMN($O732:AH732))-COLUMN($O732:AH732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O732:AI732,0,MAX(COLUMN($O732:AI732))-COLUMN($O732:AI732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O732:AJ732,0,MAX(COLUMN($O732:AJ732))-COLUMN($O732:AJ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O732:AK732,0,MAX(COLUMN($O732:AK732))-COLUMN($O732:AK732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O732:AL732,0,MAX(COLUMN($O732:AL732))-COLUMN($O732:AL732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O732:AM732,0,MAX(COLUMN($O732:AM732))-COLUMN($O732:AM732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O732:AN732,0,MAX(COLUMN($O732:AN732))-COLUMN($O732:AN732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O732:AO732,0,MAX(COLUMN($O732:AO732))-COLUMN($O732:AO732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O732:AP732,0,MAX(COLUMN($O732:AP732))-COLUMN($O732:AP732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O732:AQ732,0,MAX(COLUMN($O732:AQ732))-COLUMN($O732:AQ732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O732:AR732,0,MAX(COLUMN($O732:AR732))-COLUMN($O732:AR732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O732:AS732,0,MAX(COLUMN($O732:AS732))-COLUMN($O732:AS732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O732:AT732,0,MAX(COLUMN($O732:AT732))-COLUMN($O732:AT732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O732:AU732,0,MAX(COLUMN($O732:AU732))-COLUMN($O732:AU732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O732:AV732,0,MAX(COLUMN($O732:AV732))-COLUMN($O732:AV732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O732:AW732,0,MAX(COLUMN($O732:AW732))-COLUMN($O732:AW732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O732:AX732,0,MAX(COLUMN($O732:AX732))-COLUMN($O732:AX732),1,1)))*$I761","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O732:AY732,0,MAX(COLUMN($O732:AY732))-COLUMN($O732:AY732),1,1)))*$I761","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,{"$f":"Input!M57","v":1},null,null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O733:O733,0,MAX(COLUMN($O733:O733))-COLUMN($O733:O733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O733:P733,0,MAX(COLUMN($O733:P733))-COLUMN($O733:P733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O733:Q733,0,MAX(COLUMN($O733:Q733))-COLUMN($O733:Q733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O733:R733,0,MAX(COLUMN($O733:R733))-COLUMN($O733:R733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O733:S733,0,MAX(COLUMN($O733:S733))-COLUMN($O733:S733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O733:T733,0,MAX(COLUMN($O733:T733))-COLUMN($O733:T733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O733:U733,0,MAX(COLUMN($O733:U733))-COLUMN($O733:U733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O733:V733,0,MAX(COLUMN($O733:V733))-COLUMN($O733:V733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O733:W733,0,MAX(COLUMN($O733:W733))-COLUMN($O733:W733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O733:X733,0,MAX(COLUMN($O733:X733))-COLUMN($O733:X733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O733:Y733,0,MAX(COLUMN($O733:Y733))-COLUMN($O733:Y733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O733:Z733,0,MAX(COLUMN($O733:Z733))-COLUMN($O733:Z733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O733:AA733,0,MAX(COLUMN($O733:AA733))-COLUMN($O733:AA733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O733:AB733,0,MAX(COLUMN($O733:AB733))-COLUMN($O733:AB733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O733:AC733,0,MAX(COLUMN($O733:AC733))-COLUMN($O733:AC733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O733:AD733,0,MAX(COLUMN($O733:AD733))-COLUMN($O733:AD733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O733:AE733,0,MAX(COLUMN($O733:AE733))-COLUMN($O733:AE733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O733:AF733,0,MAX(COLUMN($O733:AF733))-COLUMN($O733:AF733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O733:AG733,0,MAX(COLUMN($O733:AG733))-COLUMN($O733:AG733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O733:AH733,0,MAX(COLUMN($O733:AH733))-COLUMN($O733:AH733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O733:AI733,0,MAX(COLUMN($O733:AI733))-COLUMN($O733:AI733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O733:AJ733,0,MAX(COLUMN($O733:AJ733))-COLUMN($O733:AJ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O733:AK733,0,MAX(COLUMN($O733:AK733))-COLUMN($O733:AK733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O733:AL733,0,MAX(COLUMN($O733:AL733))-COLUMN($O733:AL733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O733:AM733,0,MAX(COLUMN($O733:AM733))-COLUMN($O733:AM733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O733:AN733,0,MAX(COLUMN($O733:AN733))-COLUMN($O733:AN733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O733:AO733,0,MAX(COLUMN($O733:AO733))-COLUMN($O733:AO733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O733:AP733,0,MAX(COLUMN($O733:AP733))-COLUMN($O733:AP733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O733:AQ733,0,MAX(COLUMN($O733:AQ733))-COLUMN($O733:AQ733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O733:AR733,0,MAX(COLUMN($O733:AR733))-COLUMN($O733:AR733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O733:AS733,0,MAX(COLUMN($O733:AS733))-COLUMN($O733:AS733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O733:AT733,0,MAX(COLUMN($O733:AT733))-COLUMN($O733:AT733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O733:AU733,0,MAX(COLUMN($O733:AU733))-COLUMN($O733:AU733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O733:AV733,0,MAX(COLUMN($O733:AV733))-COLUMN($O733:AV733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O733:AW733,0,MAX(COLUMN($O733:AW733))-COLUMN($O733:AW733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O733:AX733,0,MAX(COLUMN($O733:AX733))-COLUMN($O733:AX733),1,1)))*$I762","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O733:AY733,0,MAX(COLUMN($O733:AY733))-COLUMN($O733:AY733),1,1)))*$I762","v":0}]
[null,null,null,{"$f":"\"Total \"&D737","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O738:O762)","v":104577392.12985824},{"$f":"SUM(P738:P762)","v":102682591.88181791},{"$f":"SUM(Q738:Q762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Property Tax Expense",null,null,null,"Millage Rate"]
[{"$f":"+RevReq_BaseCase!A767","v":"Base"},null,{"$f":"C766+1","v":1},{"$f":"INDEX(D$55:D$79,$C767,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C767,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,{"$f":"SUMPRODUCT(O767:AY767,$O$5:$AY$5)","v":3451248.670119632},{"$f":"SUM(O767:AY767)","v":3458348.0085343616},null,null,null,{"$f":"$H767*P738","v":1595638.781829993},{"$f":"Input!$O$77","v":1862709.2267043688},{"$f":"$H767*R738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A768","v":"Base"},null,{"$f":"C767+1","v":2},{"$f":"INDEX(D$55:D$79,$C768,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,267034.48490565404,257441.3292423423,null,null,null,257441.3292423423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A769","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,43202.589847941344,41650.546224751844,null,null,null,41650.546224751844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A770","v":"Base"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A771","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A772","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A773","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A774","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H774*AI745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A775","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H775*AF746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A776","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A777","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A778","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A779","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A780","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A781","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A782","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A783","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H783*P754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A784","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A785","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A786","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A787","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A788","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A789","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A790","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,0,0,0,{"$f":"$H790*S761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A791","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,null,{"$f":"$H791*P762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D766","v":"Total Property Tax Expense"},null,null,null,null,null,null,3761485.7448732276,3757439.8840014562,null,null,null,{"$f":"SUM(P767:P791)","v":1894730.6572970871},{"$f":"SUM(Q767:Q791)","v":1862709.2267043688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RevReq_Delta_(2021)","index":7,"n_rows":792,"n_cols":51,"rows_kept":792,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$I$3","v":"$ dollars"},null,null,null,null,null,{"$f":"K35","v":-183180075.48094049}]
["SJRPP 000904",null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O2+1","v":1},{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S3","v":2016},{"$f":"O3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$10","v":"2018-01-01"},null,null,null,null,null,null,{"$f":"IF(O$3<=YEAR($H4),AVERAGE(DATE(O$3,MONTH($H4),DAY($H4)),DATE(O$3,12,31)),DATE(O$3,7,1))","v":"2016-07-01T12:00:00"},{"$f":"IF(P$3<=YEAR($H4),AVERAGE(DATE(P$3,MONTH($H4),DAY($H4)),DATE(P$3,12,31)),DATE(P$3,7,1))","v":"2017-07-02"},"2018-07-02","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$28","v":7.5700414363281232E-2},null,null,null,null,null,null,{"$f":"(1+$H5)^(($H$4-O$4)/365)","v":1.1158962791050984},1.0372634638406533,0.96426797832426303,0.89658864525512649,0.83332627026889028,0.77468248514354721,0.72016564723747001,0.66948533032195934,0.62224713224890627,0.57845764856121307,0.53774976827875298,0.49990662929794705,0.46463373039596167,0.43193599648372677,0.40153930473234439,0.37328172358288042,0.34694334812186939,0.32252785579452331,0.29983055829297139,0.27873054085457827,0.25906359984548133,0.24083248122463896,0.22388434364152429,0.20812889969373477,0.19344353805372519,0.17983030913697892,0.1671750858657263,0.15541045037588744,0.14444484843514271,0.13427981109465426,0.12483011933590812,0.1160454320451261,0.10785738541267118,0.10026712267886696,9.3211010556518398E-2,8.6651459190606489E-2,8.0537421127074169E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[{"$f":"+RevReq_BaseCase!A10","v":"Base"},null,{"$f":"C9+1","v":1},{"$f":"INDEX(D$55:D$79,$C10,1)","v":"Existing Capital, Base"},"Capital",{"$f":"MATCH(E10,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O10:AY10,$O$5:$AY$5)","v":-10800419.865340088},{"$f":"SUM(O10:AY10)","v":-71146730.966825217},null,null,null,{"$f":"P143+P232+P496+P767","v":0},-6606992.5016908552,-8422944.788545439,-7811586.606231994,6964171.236489201,6671866.2479611551,6378539.0166905802,6079857.4915922843,5771412.8500021435,5465076.4930947619,5175883.0329478886,4849474.8918655086,4541031.5383798108,4183284.1754294252,-10343251.336827332,-8524412.6333279498,-8011722.6661058273,-7662591.9833528418,-6186734.7523288578,-5664289.9981843643,-4811782.6284460463,-4331091.7826103261,-3795667.4220208819,-3396358.18383838,-3308078.9743840694,-3179587.7046192749,-3094775.9148983192,-2967340.9784486364,-2848796.8949047821,-2788940.4862492927,-2621011.1671084617,-2564287.6425234545,-2465338.0351886116,-2404909.8516198234,-2318800.5279689259,-11096032.479853222]
[{"$f":"+RevReq_BaseCase!A11","v":"Clause"},null,{"$f":"C10+1","v":2},"Existing Capital, ECRC","Capital",{"$f":"MATCH(E11,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-8479558.5571682621,-57101948.075192168,null,null,null,{"$f":"P144+P233+P497+P768","v":0},-1400914.9768806191,-1238697.3966845418,-1076479.8164884646,3179298.3020559633,2803895.5832249718,2428492.8643939802,2053090.1455629906,1677687.4267320002,1302284.7079010094,926881.98907001805,551479.27023902722,176076.55140803583,-199326.16742295408,-4668289.4246022943,-4516595.5524408352,-4365021.6595191453,-4213447.7665974554,-4061873.8736757645,-3910299.9807540746,-3758726.0878323847,-3607152.1949106939,-3455578.301989004,-3304004.4090673132,-3152430.5161456233,-3000856.6232239334,-2849282.7303022426,-2697708.8373805527,-2546134.9444588618,-2394561.0515371719,-2242987.158615482,-2091413.2656937914,-1939839.3727721011,-1784136.3796541526,-1204328.7145752567,-2521047.7125554513]
[{"$f":"+RevReq_BaseCase!A12","v":"Base"},null,3,"Ongoing Capital, Base","Capital",{"$f":"MATCH(E12,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-92521822.434346363,-412027923.30947697,null,null,null,{"$f":"P145+P234+P498+P769","v":0},-289110.9972456902,-620973.1169574284,-1045613.5229110565,-1343357.7605247984,-1905699.0033204418,-2476361.037435391,-3013773.0137855932,-4226315.2443918157,-5417030.1524983626,-6598642.2905796077,-8117661.2622116413,-9243042.3780895062,-10241637.22890766,-11455729.060671844,-12152749.207820913,-12587499.908619743,-13041905.39950995,-13828771.848833032,-14634353.835353989,-15013416.879237738,-15276909.501964003,-15551834.093963251,-15941207.242251255,-16505386.391752582,-17130239.209110364,-17710026.174135447,-18017589.309927609,-18461174.769245718,-18718972.87264017,-18716947.581622522,-18714760.556038391,-18629943.831838705,-18552780.283025783,-18466385.190591831,-18380123.152463082]
[{"$f":"+RevReq_BaseCase!A13","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",{"$f":"MATCH(E13,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-9160122.2118464932,-41588963.882666141,null,null,null,{"$f":"P146+P235+P499+P770","v":0},-36431.968983820421,-101927.89548465477,-167597.52092399204,-233444.31928060227,-299471.83401283092,-365683.67944819032,-432083.5422007431,-498675.18261683325,-565462.43624973134,-632449.21536377363,-699639.51046858297,-767037.39188397489,-834647.01133616059,-902472.60358587618,-970518.4880890724,-1038789.0706908188,-1107288.8453530865,-1176022.3959170855,-1244994.3979008507,-1314209.6203327773,-1383672.9276218293,-1453389.2814651483,-1523363.7427938196,-1593601.4737575506,-1664107.7397490421,-1734887.9114688504,-1805947.4670315406,-1877291.9941139715,-1948927.1921465364,-2020858.8745482394,-2093092.9710064624,-2165635.5298023354,-2238492.720182613,-2311670.8347789817,-2385176.2920757653]
[{"$f":"+RevReq_BaseCase!A14","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",{"$f":"MATCH(E14,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,null,{"$f":"P147+P236+P500+P771","v":0},-12347726.140000001,-12265463.3572,-12265463.3572,-12510772.624344001,-12760988.076830881,-13016207.838367498,-13276531.995134847,-13762878.795677545,-14038136.371591097,-14089161.965493063,-14370945.204802925,-14658364.108898982,-14951531.391076963,-15250562.018898502,-15555573.259276472,-15866684.724462001,-16184018.418951243,-16776872.454995094,-17112409.904094998,-17174609.818338413,-17518102.014705181,-17868464.054999284,-18225833.336099271,-18590350.002821259,-18962157.002877682,-19341400.142935235,-19728228.145793941,-20450913.907602768,-20859932.185754821,-20935753.534141697,-21354468.604824532,-21781557.976921022,-22217189.136459444,-22661532.919188634,-23114763.577572409]
[{"$f":"+RevReq_BaseCase!A15","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",{"$f":"MATCH(E15,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,null,{"$f":"P148+P237+P501+P772","v":0},-157848,-162223.43999999997,-162223.43999999997,-165467.90879999998,-168777.26697599998,-172152.81231551996,-175595.86856183037,-179107.78593306697,-182689.94165172832,-186343.74048476288,-190070.61529445817,-193872.02760034733,-197749.4681523543,-201704.45751540136,-205738.54666570938,-209853.31759902358,-214050.38395100407,-218331.39163002415,-222698.01946262462,-227151.97985187714,-231695.01944891468,-236328.91983789299,-241055.49823465085,-245876.6081993439,-250794.14036333078,-255810.02317059739,-260926.22363400934,-266144.74810668954,-271467.64306882332,-276896.9959301998,-282434.93584880378,-288083.63456577988,-293845.30725709547,-299722.21340223739,-305716.65767028218]
[{"$f":"+RevReq_BaseCase!A16","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",{"$f":"MATCH(E16,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,16904882.668939516,69369734.751378864,null,null,null,{"$f":"P149+P238+P502+P773","v":0},-1446951.6455948749,819725.57556052622,892317.50380880805,964909.4320570901,1037501.3603053717,1110093.2885536533,1182685.2168019349,1255277.1450502169,1327869.073298499,1400461.0015467806,1473052.9297950622,1545644.8580433442,1618236.7862916263,1690828.7145399079,1763420.6427881895,1836012.5710364711,1908604.4992847536,1981196.4275330347,2053788.3557813168,2126380.2840295983,2198972.2122778809,2271564.140526162,2344156.0687744436,2416747.9970227261,2489339.9252710077,2561931.8535192902,2634523.7817675718,2707115.7100158543,2779707.6382641355,2852299.5665124189,2924891.4947606996,2997483.4230089821,3070075.3512572637,3142667.2795055471,5437204.2883835733]
[{"$f":"+RevReq_BaseCase!A17","v":"..."},null,8,0,"Operating Expense",{"$f":"MATCH(E17,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,{"$f":"P150+P239+P503+P774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A18","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",{"$f":"MATCH(E18,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,null,{"$f":"P151+P240+P504+P775","v":0},-7861665.0675000027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A19","v":"Clause"},null,10,"PPA CCRA","Operating Expense",{"$f":"MATCH(E19,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,null,{"$f":"P152+P241+P505+P776","v":0},-25247376.885000005,-25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A20","v":"Clause"},null,11,"PPA OpEx","Operating Expense",{"$f":"MATCH(E20,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,null,{"$f":"P153+P242+P506+P777","v":0},-19133528.434199996,-19394648.01571032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A21","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",{"$f":"MATCH(E21,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,null,{"$f":"P154+P243+P507+P778","v":0},-2664314.4335691459,-2549410.0552071012,-2434505.676845056,-1933000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A22","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",{"$f":"MATCH(E22,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,null,{"$f":"P155+P244+P508+P779","v":0},-982708.13343749987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A23","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",{"$f":"MATCH(E23,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-33402763.408867173,-38127868.836124443,null,null,null,{"$f":"P156+P245+P509+P780","v":0},-11404527.402366374,-10507237.337533908,-7208629.4480675366,-9007474.6481566224,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"+RevReq_BaseCase!A24","v":"..."},null,15,0,"Operating Expense",{"$f":"MATCH(E24,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,{"$f":"P157+P246+P510+P781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A25","v":"..."},null,16,0,"Operating Expense",{"$f":"MATCH(E25,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,{"$f":"P158+P247+P511+P782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A26","v":"Clause"},null,17,"Regulatory Asset","Capital",{"$f":"MATCH(E26,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,92864692.028531402,105789138.85679059,null,null,null,{"$f":"P159+P248+P512+P783","v":0},31682126.781495139,27748106.279050812,25962893.029022824,20396012.767221812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",{"$f":"MATCH(E27,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-528866.30362789985,-1447468.2600056108,null,null,null,{"$f":"P160+P249+P513+P784","v":0},6099571.505559817,-3226558.9792461633,-2908933.1627365388,-1411547.6235827326,0,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"+RevReq_BaseCase!A28","v":"Clause"},null,19,"Deferred Interest","Capital",{"$f":"MATCH(E28,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-993.75032953078062,-32603.47952667396,null,null,null,{"$f":"P161+P250+P514+P785","v":0},69064.859894543188,63630.946640094742,58197.033385648101,-223496.31944696687,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"+RevReq_BaseCase!A29","v":"..."},null,20,0,"Operating Expense",{"$f":"MATCH(E29,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,{"$f":"P162+P251+P515+P786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A30","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",{"$f":"MATCH(E30,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,120770894.50511776,677117516.79753983,null,null,null,{"$f":"P163+P252+P516+P787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A31","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",{"$f":"MATCH(E31,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,77201706.620537803,302267890.1680426,null,null,null,{"$f":"P164+P253+P517+P788","v":0},0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A32","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",{"$f":"MATCH(E32,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,15099899.313560523,27810168.744477458,null,null,null,{"$f":"P165+P254+P518+P789","v":0},4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A33","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",{"$f":"MATCH(E33,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,null,{"$f":"P166+P255+P519+P790","v":0},8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A34","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",{"$f":"MATCH(E34,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,null,{"$f":"P167+P256+P520+P791","v":0},-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D9","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-183180075.48094049,-618579673.42757344,null,null,null,{"$f":"SUM(P10:P34)","v":0},-38185918.439519435,-45105998.46631813,-7687624.9851870621,4745830.5336883832,-5541672.9896485982,-6783280.1979285125,-9692351.5657256264,-1187317.7951193894,-2212806.835980813,6964087.6594034592,-7449027.7091619531,-9584281.1669259369,-2099596.8250257466,-33505898.395845477,-34296885.253116809,-12790693.13145991,-956757.39481213875,-3743373.8629442882,-5606120.323694787,-6139194.2938149907,-8816435.666948963,-11249517.150422797,-11872476.711329991,-14942849.590813078,-17477502.877482038,-24449088.433384631,-26428682.296152394,-28487019.737232029,-26450774.431316726,-36333672.558270156,-36547083.293990701,-36644431.770895548,-36792795.139757618,-36491289.933816291,-44737172.396622613]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D40,lookups!$C$88:$C$93,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O40:AY40,$O$5:$AY$5)","v":0},{"$f":"SUM(O40:AY40)","v":0},null,null,null,{"$f":"SUMIF($F$143:$F$167,$F40,P$143:P$167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,Z$143:Z$167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AJ$143:AJ$167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AT$143:AT$167)","v":0},0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D41,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-138055103.64688554,-172265040.22592559,null,null,null,0,-54851752.093706712,-49619121.753117427,-14382192.474044759,-14539240.533143962,-13849765.343806826,-13858360.650683146,-15562127.863696501,-5166704.7898951005,-4325544.5215269895,6691953.1417821525,-5505734.0283813281,-5836954.3447836433,3374492.6209199801,-7826984.6846980397,-9896030.0142262317,11376327.602439146,23159872.100716442,19528832.580277406,17794029.532717168,16632560.638004366,13583418.527880007,10735387.808489332,9948300.7978463341,7199899.7682040278,5007948.4739495665,-1622047.5560990646,-3574619.4851316176,-5460736.844524553,-3379080.4670076948,-13584167.342887869,-14008420.353489308,-14441158.424302774,-14882551.256532514,-15332771.945406845,-15791997.048058664]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O42:AY42,$O$5:$AY$5)","v":-26910705.216598511},{"$f":"SUM(O42:AY42)","v":-92733067.298648089},null,null,null,{"$f":"P792","v":0},2.0190782379359007E-10,-1832959.3957481601,-1827268.0231958192,-1818371.9821237277,-1820411.5811113161,-1816975.3683818441,-1812308.9897161117,-1950234.9506169904,-1974586.5806837906,-2090086.0441398008,-2205881.3508883859,-2243581.2642624727,-2318306.8105462608,-2365073.0635773614,-2452073.8393765269,-2513858.1439511599,-2600206.4841060266,-2736796.5407307344,-2839747.903236852,-2882402.8956309501,-2948243.5768427188,-2997654.0111225238,-3083794.9480505511,-3177072.9116758299,-3277639.5980563243,-3363245.2491192198,-3403980.9108997039,-3506536.8185210344,-3519210.7491234937,-3545917.4181927089,-3556709.9710031333,-3558709.259178848,-3565404.8977825842,-3563030.3148466339,-3564785.4522084966]
[null,null,null,"Depreciation",null,null,null,null,null,null,38442563.828468628,-61372690.520999283,null,null,null,{"$f":"P257","v":0},9400937.8666678295,274652.0192967779,1655221.4092524028,19562850.859765939,10060460.940103689,9983139.8915759195,9905066.4838639386,9743429.1986016352,9570107.0948278531,9429271.7762913555,9206094.6713102832,9053822.9756929595,8893775.991494596,-10466600.110587195,-9194163.3676402625,-9136347.2443735879,-9231725.3439257164,-8187201.4075532425,-8045239.6867814446,-7488268.8749125162,-7247125.6607800424,-6927452.8663113173,-6728133.0384624824,-6852145.8261592751,-6942547.4416930936,-7071651.323452712,-7125197.1263753641,-7193636.0482247118,-7304820.6707223589,-7264301.019791685,-7329911.9902312746,-7337923.9787238212,-7375202.4140588082,-6940593.4458870022,-16721332.813096557]
[null,null,null,"Interest Expense",null,null,null,null,null,null,-9596742.1393693164,-49495413.100325517,null,null,null,{"$f":"P434","v":0},1230554.7450056649,1028401.2365973697,1163092.3296712351,260951.16626220493,11525.372560688294,-184811.82928816497,-376536.72385959193,-645996.68725264736,-928693.90324322751,-1197043.1042077725,-1514884.0808188536,-1788279.7544087567,-2040998.5190732158,-2176112.8122680732,-2160424.0719901873,-2120144.1791246035,-2080827.2338425196,-2091584.9311794715,-2119864.174498369,-2100541.0364638427,-2067240.5102136049,-2042732.915517902,-2034103.0614037255,-2051834.3305453823,-2077535.5406223394,-2099026.9400914633,-2087634.2735756349,-2087841.8112984553,-2074554.0886090789,-2022320.2679865083,-1973665.5191489325,-1915160.2504363852,-1858077.3528911106,-1804765.1381213774,-1466702.9084414963]
[null,null,null,"Return on Equity",null,null,null,null,null,null,-28906659.242301844,-149086744.20651871,null,null,null,{"$f":"P463","v":0},3706593.9853640865,3097680.8253217954,3503388.2491450282,786019.49833347776,34715.949685221305,-556677.72412717214,-1134178.5171209404,-1945827.6401386471,-2797349.1223990987,-3605652.4817655808,-4563031.6288456693,-5386535.6326014996,-6147758.0462289527,-6554740.2049060687,-6507483.6398585048,-6386155.2639917349,-6267727.4138721628,-6300131.0240385085,-6385311.8529466866,-6327108.0001657959,-6226802.4015652072,-6152982.2781911623,-6126988.0138286874,-6180396.9465235369,-6257812.3976235138,-6322547.34121917,-6288231.1197294611,-6288856.2508569164,-6248831.8690083837,-6091496.6784059443,-5944942.1263775155,-5768716.5029323455,-5596775.2499590823,-5436191.7932588104,-4417903.5518815853]
[null,null,null,"Income Tax",null,null,null,null,null,null,-18153429.064253867,-93626718.075156078,null,null,null,{"$f":"P492","v":0},2327747.0571496887,1945348.6013315145,2200133.5239848513,493621.52459444705,21801.672919941251,-349594.5170241053,-712265.95519642299,-1221982.9258176365,-1756739.8029555597,-2264355.6285568951,-2865591.2915380015,-3382753.1465625204,-3860802.0615918906,-4116387.5198087366,-4086710.3200251008,-4010515.9024579767,-3936143.019782152,-3956492.5397197469,-4009986.2389486115,-3973434.1246462446,-3910442.0454273978,-3864082.8877692162,-3847758.447430877,-3881299.3441130724,-3929916.3734363378,-3970570.0234030043,-3949019.3804406021,-3949411.9638063591,-3924276.5868457216,-3825469.8310054429,-3733433.3337405417,-3622763.355321371,-3514783.9685335215,-3413937.2962956233,-2774450.6229358111]
[null,null,null,{"$f":"\"Total \"&D39","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-183180075.48094052,-618579673.42757344,null,null,null,{"$f":"SUM(P40:P46)","v":0},-38185918.439519443,-45105998.46631813,-7687624.9851870593,4745830.5336883795,-5541672.989648601,-6783280.1979285143,-9692351.5657256301,-1187317.7951193864,-2212806.835980813,6964087.6594034573,-7449027.709161954,-9584281.1669259332,-2099596.8250257438,-33505898.395845473,-34296885.253116816,-12790693.131459916,-956757.39481213596,-3743373.862944297,-5606120.3236947944,-6139194.2938149832,-8816435.6669489648,-11249517.150422789,-11872476.711329989,-14942849.590813069,-17477502.877482042,-24449088.433384635,-26428682.296152383,-28487019.737232029,-26450774.43131673,-36333672.558270156,-36547083.293990701,-36644431.770895541,-36792795.139757618,-36491289.933816291,-44737172.396622606]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K47-K35","v":0},{"$f":"L47-L35","v":0},null,null,null,{"$f":"P47-P35","v":0},0,0,0,0,0,0,0,3.0267983675003052E-9,0,0,0,0,0,0,0,0,2.7939677238464355E-9,-8.8475644588470459E-9,-7.4505805969238281E-9,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"+AY50","v":-183180075.48094049},null,null,null,null,{"$f":"SUMPRODUCT($O35:P35,$O$5:P$5)","v":0},{"$f":"SUMPRODUCT($O35:Q35,$O$5:Q$5)","v":-36821458.374130599},{"$f":"SUMPRODUCT($O35:R35,$O$5:R$5)","v":-77262984.431926578},{"$f":"SUMPRODUCT($O35:S35,$O$5:S$5)","v":-83669284.288058445},{"$f":"SUMPRODUCT($O35:T35,$O$5:T$5)","v":-79992772.496150598},{"$f":"SUMPRODUCT($O35:U35,$O$5:U$5)","v":-83983695.011519283},{"$f":"SUMPRODUCT($O35:V35,$O$5:V$5)","v":-88525001.595495865},{"$f":"SUMPRODUCT($O35:W35,$O$5:W$5)","v":-94556039.56201683},{"$f":"SUMPRODUCT($O35:X35,$O$5:X$5)","v":-95242852.621876478},{"$f":"SUMPRODUCT($O35:Y35,$O$5:Y$5)","v":-96432788.985170797},{"$f":"SUMPRODUCT($O35:Z35,$O$5:Z$5)","v":-92951395.397222981},{"$f":"SUMPRODUCT($O35:AA35,$O$5:AA$5)","v":-96412464.929553777},{"$f":"SUMPRODUCT($O35:AB35,$O$5:AB$5)","v":-100552260.96597014},{"$f":"SUMPRODUCT($O35:AC35,$O$5:AC$5)","v":-101395331.61530922},{"$f":"SUMPRODUCT($O35:AD35,$O$5:AD$5)","v":-113902471.11870329},{"$f":"SUMPRODUCT($O35:AE35,$O$5:AE$5)","v":-125801547.31857121},{"$f":"SUMPRODUCT($O35:AF35,$O$5:AF$5)","v":-129926902.14838672},{"$f":"SUMPRODUCT($O35:AG35,$O$5:AG$5)","v":-130213767.25222416},{"$f":"SUMPRODUCT($O35:AH35,$O$5:AH$5)","v":-131257159.87366351},{"$f":"SUMPRODUCT($O35:AI35,$O$5:AI$5)","v":-132709501.58588681},{"$f":"SUMPRODUCT($O35:AJ35,$O$5:AJ$5)","v":-134188018.98038642},{"$f":"SUMPRODUCT($O35:AK35,$O$5:AK$5)","v":-136161880.892939},{"$f":"SUMPRODUCT($O35:AL35,$O$5:AL$5)","v":-138503230.51954231},{"$f":"SUMPRODUCT($O35:AM35,$O$5:AM$5)","v":-140799884.42004243},{"$f":"SUMPRODUCT($O35:AN35,$O$5:AN$5)","v":-143487061.68134573},{"$f":"SUMPRODUCT($O35:AO35,$O$5:AO$5)","v":-146408864.72560728},{"$f":"SUMPRODUCT($O35:AP35,$O$5:AP$5)","v":-150208508.57031947},{"$f":"SUMPRODUCT($O35:AQ35,$O$5:AQ$5)","v":-154025995.57892776},{"$f":"SUMPRODUCT($O35:AR35,$O$5:AR$5)","v":-157851227.20789295},{"$f":"SUMPRODUCT($O35:AS35,$O$5:AS$5)","v":-161153080.53668141},{"$f":"SUMPRODUCT($O35:AT35,$O$5:AT$5)","v":-165369437.26649201},{"$f":"SUMPRODUCT($O35:AU35,$O$5:AU$5)","v":-169311310.11504096},{"$f":"SUMPRODUCT($O35:AV35,$O$5:AV$5)","v":-172985541.85091072},{"$f":"SUMPRODUCT($O35:AW35,$O$5:AW$5)","v":-176415035.46708649},{"$f":"SUMPRODUCT($O35:AX35,$O$5:AX$5)","v":-179577058.98759916},{"$f":"SUMPRODUCT($O35:AY35,$O$5:AY$5)","v":-183180075.48094049}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C54+1","v":1},{"$f":"Input!D33","v":"Existing Capital, Base"},{"$f":"Input!E33","v":"Capital"},{"$f":"MATCH(E55,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E33=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$88,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O55:AY55,$O$5:$AY$5)","v":0},{"$f":"SUM(O55:AY55)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O55-RevReq_BaseCase!O55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P55-RevReq_BaseCase!P55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q55-RevReq_BaseCase!Q55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R55-RevReq_BaseCase!R55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S55-RevReq_BaseCase!S55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T55-RevReq_BaseCase!T55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U55-RevReq_BaseCase!U55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V55-RevReq_BaseCase!V55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W55-RevReq_BaseCase!W55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X55-RevReq_BaseCase!X55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y55-RevReq_BaseCase!Y55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z55-RevReq_BaseCase!Z55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA55-RevReq_BaseCase!AA55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB55-RevReq_BaseCase!AB55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC55-RevReq_BaseCase!AC55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD55-RevReq_BaseCase!AD55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE55-RevReq_BaseCase!AE55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF55-RevReq_BaseCase!AF55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG55-RevReq_BaseCase!AG55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH55-RevReq_BaseCase!AH55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI55-RevReq_BaseCase!AI55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ55-RevReq_BaseCase!AJ55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK55-RevReq_BaseCase!AK55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL55-RevReq_BaseCase!AL55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM55-RevReq_BaseCase!AM55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN55-RevReq_BaseCase!AN55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO55-RevReq_BaseCase!AO55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP55-RevReq_BaseCase!AP55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ55-RevReq_BaseCase!AQ55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR55-RevReq_BaseCase!AR55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS55-RevReq_BaseCase!AS55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT55-RevReq_BaseCase!AT55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU55-RevReq_BaseCase!AU55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV55-RevReq_BaseCase!AV55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW55-RevReq_BaseCase!AW55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX55-RevReq_BaseCase!AX55","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY55-RevReq_BaseCase!AY55","v":0}]
[null,null,{"$f":"C55+1","v":2},{"$f":"Input!D34","v":"Existing Capital, ECRC"},{"$f":"Input!E34","v":"Capital"},{"$f":"MATCH(E56,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E34=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O56-RevReq_BaseCase!O56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P56-RevReq_BaseCase!P56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q56-RevReq_BaseCase!Q56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R56-RevReq_BaseCase!R56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S56-RevReq_BaseCase!S56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T56-RevReq_BaseCase!T56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U56-RevReq_BaseCase!U56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V56-RevReq_BaseCase!V56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W56-RevReq_BaseCase!W56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X56-RevReq_BaseCase!X56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y56-RevReq_BaseCase!Y56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z56-RevReq_BaseCase!Z56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA56-RevReq_BaseCase!AA56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB56-RevReq_BaseCase!AB56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC56-RevReq_BaseCase!AC56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD56-RevReq_BaseCase!AD56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE56-RevReq_BaseCase!AE56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF56-RevReq_BaseCase!AF56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG56-RevReq_BaseCase!AG56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH56-RevReq_BaseCase!AH56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI56-RevReq_BaseCase!AI56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ56-RevReq_BaseCase!AJ56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK56-RevReq_BaseCase!AK56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL56-RevReq_BaseCase!AL56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM56-RevReq_BaseCase!AM56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN56-RevReq_BaseCase!AN56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO56-RevReq_BaseCase!AO56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP56-RevReq_BaseCase!AP56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ56-RevReq_BaseCase!AQ56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR56-RevReq_BaseCase!AR56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS56-RevReq_BaseCase!AS56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT56-RevReq_BaseCase!AT56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU56-RevReq_BaseCase!AU56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV56-RevReq_BaseCase!AV56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW56-RevReq_BaseCase!AW56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX56-RevReq_BaseCase!AX56","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY56-RevReq_BaseCase!AY56","v":0}]
[null,null,3,{"$f":"Input!D35","v":"Ongoing Capital, Base"},{"$f":"Input!E35","v":"Capital"},{"$f":"MATCH(E57,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E35=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$88,-1,1)","v":1},null,-55124256.863180727,-144791460,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O57-RevReq_BaseCase!O57","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P57-RevReq_BaseCase!P57","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q57-RevReq_BaseCase!Q57","v":-1991000},{"$f":"+'RevReq_ExitCase_(2021)'!R57-RevReq_BaseCase!R57","v":-2106800},{"$f":"+'RevReq_ExitCase_(2021)'!S57-RevReq_BaseCase!S57","v":-3333000},{"$f":"+'RevReq_ExitCase_(2021)'!T57-RevReq_BaseCase!T57","v":-3159000},{"$f":"+'RevReq_ExitCase_(2021)'!U57-RevReq_BaseCase!U57","v":-3695540},{"$f":"+'RevReq_ExitCase_(2021)'!V57-RevReq_BaseCase!V57","v":-3424800},{"$f":"+'RevReq_ExitCase_(2021)'!W57-RevReq_BaseCase!W57","v":-3367300},{"$f":"+'RevReq_ExitCase_(2021)'!X57-RevReq_BaseCase!X57","v":-9961300},{"$f":"+'RevReq_ExitCase_(2021)'!Y57-RevReq_BaseCase!Y57","v":-4743300.0000000009},{"$f":"+'RevReq_ExitCase_(2021)'!Z57-RevReq_BaseCase!Z57","v":-8842100},{"$f":"+'RevReq_ExitCase_(2021)'!AA57-RevReq_BaseCase!AA57","v":-8811400},{"$f":"+'RevReq_ExitCase_(2021)'!AB57-RevReq_BaseCase!AB57","v":-5469700},{"$f":"+'RevReq_ExitCase_(2021)'!AC57-RevReq_BaseCase!AC57","v":-7049300},{"$f":"+'RevReq_ExitCase_(2021)'!AD57-RevReq_BaseCase!AD57","v":-5882100},{"$f":"+'RevReq_ExitCase_(2021)'!AE57-RevReq_BaseCase!AE57","v":-4459700},{"$f":"+'RevReq_ExitCase_(2021)'!AF57-RevReq_BaseCase!AF57","v":-3441000},{"$f":"+'RevReq_ExitCase_(2021)'!AG57-RevReq_BaseCase!AG57","v":-4399300.0000000009},{"$f":"+'RevReq_ExitCase_(2021)'!AH57-RevReq_BaseCase!AH57","v":-6294100},{"$f":"+'RevReq_ExitCase_(2021)'!AI57-RevReq_BaseCase!AI57","v":-5021300},{"$f":"+'RevReq_ExitCase_(2021)'!AJ57-RevReq_BaseCase!AJ57","v":-2831400},{"$f":"+'RevReq_ExitCase_(2021)'!AK57-RevReq_BaseCase!AK57","v":-3679400},{"$f":"+'RevReq_ExitCase_(2021)'!AL57-RevReq_BaseCase!AL57","v":-3093280},{"$f":"+'RevReq_ExitCase_(2021)'!AM57-RevReq_BaseCase!AM57","v":-4359300},{"$f":"+'RevReq_ExitCase_(2021)'!AN57-RevReq_BaseCase!AN57","v":-4585300},{"$f":"+'RevReq_ExitCase_(2021)'!AO57-RevReq_BaseCase!AO57","v":-4821300},{"$f":"+'RevReq_ExitCase_(2021)'!AP57-RevReq_BaseCase!AP57","v":-4331800},{"$f":"+'RevReq_ExitCase_(2021)'!AQ57-RevReq_BaseCase!AQ57","v":-2909300},{"$f":"+'RevReq_ExitCase_(2021)'!AR57-RevReq_BaseCase!AR57","v":-4845300},{"$f":"+'RevReq_ExitCase_(2021)'!AS57-RevReq_BaseCase!AS57","v":-2081300},{"$f":"+'RevReq_ExitCase_(2021)'!AT57-RevReq_BaseCase!AT57","v":-2525940},{"$f":"+'RevReq_ExitCase_(2021)'!AU57-RevReq_BaseCase!AU57","v":-2053399.9999999998},{"$f":"+'RevReq_ExitCase_(2021)'!AV57-RevReq_BaseCase!AV57","v":-1803700},{"$f":"+'RevReq_ExitCase_(2021)'!AW57-RevReq_BaseCase!AW57","v":-1937300},{"$f":"+'RevReq_ExitCase_(2021)'!AX57-RevReq_BaseCase!AX57","v":-1684100},{"$f":"+'RevReq_ExitCase_(2021)'!AY57-RevReq_BaseCase!AY57","v":-1797300}]
[null,null,4,{"$f":"Input!D36","v":"Ongoing Capital, ECRC"},{"$f":"Input!E36","v":"Capital"},{"$f":"MATCH(E58,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E36=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E36=lookups!$C$88,-1,1)","v":1},null,-5052877.5643644771,-14000000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O58-RevReq_BaseCase!O58","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P58-RevReq_BaseCase!P58","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q58-RevReq_BaseCase!Q58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!R58-RevReq_BaseCase!R58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!S58-RevReq_BaseCase!S58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!T58-RevReq_BaseCase!T58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!U58-RevReq_BaseCase!U58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!V58-RevReq_BaseCase!V58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!W58-RevReq_BaseCase!W58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!X58-RevReq_BaseCase!X58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!Y58-RevReq_BaseCase!Y58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!Z58-RevReq_BaseCase!Z58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AA58-RevReq_BaseCase!AA58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AB58-RevReq_BaseCase!AB58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AC58-RevReq_BaseCase!AC58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AD58-RevReq_BaseCase!AD58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AE58-RevReq_BaseCase!AE58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AF58-RevReq_BaseCase!AF58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AG58-RevReq_BaseCase!AG58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AH58-RevReq_BaseCase!AH58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AI58-RevReq_BaseCase!AI58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AJ58-RevReq_BaseCase!AJ58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AK58-RevReq_BaseCase!AK58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AL58-RevReq_BaseCase!AL58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AM58-RevReq_BaseCase!AM58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AN58-RevReq_BaseCase!AN58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AO58-RevReq_BaseCase!AO58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AP58-RevReq_BaseCase!AP58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AQ58-RevReq_BaseCase!AQ58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AR58-RevReq_BaseCase!AR58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AS58-RevReq_BaseCase!AS58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AT58-RevReq_BaseCase!AT58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AU58-RevReq_BaseCase!AU58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AV58-RevReq_BaseCase!AV58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AW58-RevReq_BaseCase!AW58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AX58-RevReq_BaseCase!AX58","v":-400000},{"$f":"+'RevReq_ExitCase_(2021)'!AY58-RevReq_BaseCase!AY58","v":-400000}]
[null,null,5,{"$f":"Input!D37","v":"Operating Expense, Base"},{"$f":"Input!E37","v":"Operating Expense"},{"$f":"MATCH(E59,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E37=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E37=lookups!$C$88,-1,1)","v":1},null,-155401657.20018229,-430573480.28480029,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O59-RevReq_BaseCase!O59","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P59-RevReq_BaseCase!P59","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q59-RevReq_BaseCase!Q59","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2021)'!R59-RevReq_BaseCase!R59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!S59-RevReq_BaseCase!S59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!T59-RevReq_BaseCase!T59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!U59-RevReq_BaseCase!U59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!V59-RevReq_BaseCase!V59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!W59-RevReq_BaseCase!W59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!X59-RevReq_BaseCase!X59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!Y59-RevReq_BaseCase!Y59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!Z59-RevReq_BaseCase!Z59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AA59-RevReq_BaseCase!AA59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AB59-RevReq_BaseCase!AB59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AC59-RevReq_BaseCase!AC59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AD59-RevReq_BaseCase!AD59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AE59-RevReq_BaseCase!AE59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AF59-RevReq_BaseCase!AF59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AG59-RevReq_BaseCase!AG59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AH59-RevReq_BaseCase!AH59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AI59-RevReq_BaseCase!AI59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AJ59-RevReq_BaseCase!AJ59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AK59-RevReq_BaseCase!AK59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AL59-RevReq_BaseCase!AL59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AM59-RevReq_BaseCase!AM59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AN59-RevReq_BaseCase!AN59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AO59-RevReq_BaseCase!AO59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AP59-RevReq_BaseCase!AP59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AQ59-RevReq_BaseCase!AQ59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AR59-RevReq_BaseCase!AR59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AS59-RevReq_BaseCase!AS59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AT59-RevReq_BaseCase!AT59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AU59-RevReq_BaseCase!AU59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AV59-RevReq_BaseCase!AV59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AW59-RevReq_BaseCase!AW59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AX59-RevReq_BaseCase!AX59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!AY59-RevReq_BaseCase!AY59","v":-12265463.3572}]
[null,null,6,{"$f":"Input!D38","v":"Operating Expense, ECRC"},{"$f":"Input!E38","v":"Operating Expense"},{"$f":"MATCH(E60,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E38=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E38=lookups!$C$88,-1,1)","v":1},null,-2045018.8542919885,-5673444.9600000028,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O60-RevReq_BaseCase!O60","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P60-RevReq_BaseCase!P60","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q60-RevReq_BaseCase!Q60","v":-157848},{"$f":"+'RevReq_ExitCase_(2021)'!R60-RevReq_BaseCase!R60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S60-RevReq_BaseCase!S60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!T60-RevReq_BaseCase!T60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!U60-RevReq_BaseCase!U60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!V60-RevReq_BaseCase!V60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!W60-RevReq_BaseCase!W60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!X60-RevReq_BaseCase!X60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!Y60-RevReq_BaseCase!Y60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!Z60-RevReq_BaseCase!Z60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AA60-RevReq_BaseCase!AA60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AB60-RevReq_BaseCase!AB60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AC60-RevReq_BaseCase!AC60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AD60-RevReq_BaseCase!AD60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AE60-RevReq_BaseCase!AE60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AF60-RevReq_BaseCase!AF60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AG60-RevReq_BaseCase!AG60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AH60-RevReq_BaseCase!AH60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AI60-RevReq_BaseCase!AI60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AJ60-RevReq_BaseCase!AJ60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AK60-RevReq_BaseCase!AK60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AL60-RevReq_BaseCase!AL60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AM60-RevReq_BaseCase!AM60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AN60-RevReq_BaseCase!AN60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AO60-RevReq_BaseCase!AO60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AP60-RevReq_BaseCase!AP60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AQ60-RevReq_BaseCase!AQ60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AR60-RevReq_BaseCase!AR60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AS60-RevReq_BaseCase!AS60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AT60-RevReq_BaseCase!AT60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AU60-RevReq_BaseCase!AU60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AV60-RevReq_BaseCase!AV60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AW60-RevReq_BaseCase!AW60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AX60-RevReq_BaseCase!AX60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!AY60-RevReq_BaseCase!AY60","v":-162223.43999999997}]
[null,null,7,{"$f":"Input!D39","v":"Equity Dismantlement Reserve"},{"$f":"Input!E39","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E39=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E39=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O61-RevReq_BaseCase!O61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P61-RevReq_BaseCase!P61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q61-RevReq_BaseCase!Q61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R61-RevReq_BaseCase!R61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S61-RevReq_BaseCase!S61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T61-RevReq_BaseCase!T61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U61-RevReq_BaseCase!U61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V61-RevReq_BaseCase!V61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W61-RevReq_BaseCase!W61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X61-RevReq_BaseCase!X61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y61-RevReq_BaseCase!Y61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z61-RevReq_BaseCase!Z61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA61-RevReq_BaseCase!AA61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB61-RevReq_BaseCase!AB61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC61-RevReq_BaseCase!AC61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD61-RevReq_BaseCase!AD61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE61-RevReq_BaseCase!AE61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF61-RevReq_BaseCase!AF61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG61-RevReq_BaseCase!AG61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH61-RevReq_BaseCase!AH61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI61-RevReq_BaseCase!AI61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ61-RevReq_BaseCase!AJ61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK61-RevReq_BaseCase!AK61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL61-RevReq_BaseCase!AL61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM61-RevReq_BaseCase!AM61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN61-RevReq_BaseCase!AN61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO61-RevReq_BaseCase!AO61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP61-RevReq_BaseCase!AP61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ61-RevReq_BaseCase!AQ61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR61-RevReq_BaseCase!AR61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS61-RevReq_BaseCase!AS61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT61-RevReq_BaseCase!AT61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU61-RevReq_BaseCase!AU61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV61-RevReq_BaseCase!AV61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW61-RevReq_BaseCase!AW61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX61-RevReq_BaseCase!AX61","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY61-RevReq_BaseCase!AY61","v":0}]
[null,null,8,{"$f":"Input!D40","v":0},{"$f":"Input!E40","v":"Operating Expense"},{"$f":"MATCH(E62,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E40=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E40=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O62-RevReq_BaseCase!O62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P62-RevReq_BaseCase!P62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q62-RevReq_BaseCase!Q62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R62-RevReq_BaseCase!R62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S62-RevReq_BaseCase!S62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T62-RevReq_BaseCase!T62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U62-RevReq_BaseCase!U62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V62-RevReq_BaseCase!V62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W62-RevReq_BaseCase!W62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X62-RevReq_BaseCase!X62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y62-RevReq_BaseCase!Y62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z62-RevReq_BaseCase!Z62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA62-RevReq_BaseCase!AA62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB62-RevReq_BaseCase!AB62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC62-RevReq_BaseCase!AC62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD62-RevReq_BaseCase!AD62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE62-RevReq_BaseCase!AE62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF62-RevReq_BaseCase!AF62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG62-RevReq_BaseCase!AG62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH62-RevReq_BaseCase!AH62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI62-RevReq_BaseCase!AI62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ62-RevReq_BaseCase!AJ62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK62-RevReq_BaseCase!AK62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL62-RevReq_BaseCase!AL62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM62-RevReq_BaseCase!AM62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN62-RevReq_BaseCase!AN62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO62-RevReq_BaseCase!AO62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP62-RevReq_BaseCase!AP62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ62-RevReq_BaseCase!AQ62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR62-RevReq_BaseCase!AR62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS62-RevReq_BaseCase!AS62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT62-RevReq_BaseCase!AT62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU62-RevReq_BaseCase!AU62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV62-RevReq_BaseCase!AV62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW62-RevReq_BaseCase!AW62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX62-RevReq_BaseCase!AX62","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY62-RevReq_BaseCase!AY62","v":0}]
[null,null,9,{"$f":"Input!D41","v":"PPA Debt Service"},{"$f":"Input!E41","v":"Operating Expense"},{"$f":"MATCH(E63,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E41=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E41=lookups!$C$88,-1,1)","v":1},null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O63-RevReq_BaseCase!O63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P63-RevReq_BaseCase!P63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q63-RevReq_BaseCase!Q63","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2021)'!R63-RevReq_BaseCase!R63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S63-RevReq_BaseCase!S63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T63-RevReq_BaseCase!T63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U63-RevReq_BaseCase!U63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V63-RevReq_BaseCase!V63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W63-RevReq_BaseCase!W63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X63-RevReq_BaseCase!X63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y63-RevReq_BaseCase!Y63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z63-RevReq_BaseCase!Z63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA63-RevReq_BaseCase!AA63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB63-RevReq_BaseCase!AB63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC63-RevReq_BaseCase!AC63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD63-RevReq_BaseCase!AD63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE63-RevReq_BaseCase!AE63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF63-RevReq_BaseCase!AF63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG63-RevReq_BaseCase!AG63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH63-RevReq_BaseCase!AH63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI63-RevReq_BaseCase!AI63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ63-RevReq_BaseCase!AJ63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK63-RevReq_BaseCase!AK63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL63-RevReq_BaseCase!AL63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM63-RevReq_BaseCase!AM63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN63-RevReq_BaseCase!AN63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO63-RevReq_BaseCase!AO63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP63-RevReq_BaseCase!AP63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ63-RevReq_BaseCase!AQ63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR63-RevReq_BaseCase!AR63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS63-RevReq_BaseCase!AS63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT63-RevReq_BaseCase!AT63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU63-RevReq_BaseCase!AU63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV63-RevReq_BaseCase!AV63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW63-RevReq_BaseCase!AW63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX63-RevReq_BaseCase!AX63","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY63-RevReq_BaseCase!AY63","v":0}]
[null,null,10,{"$f":"Input!D42","v":"PPA CCRA"},{"$f":"Input!E42","v":"Operating Expense"},{"$f":"MATCH(E64,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E42=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E42=lookups!$C$88,-1,1)","v":1},null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O64-RevReq_BaseCase!O64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P64-RevReq_BaseCase!P64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q64-RevReq_BaseCase!Q64","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!R64-RevReq_BaseCase!R64","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!S64-RevReq_BaseCase!S64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T64-RevReq_BaseCase!T64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U64-RevReq_BaseCase!U64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V64-RevReq_BaseCase!V64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W64-RevReq_BaseCase!W64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X64-RevReq_BaseCase!X64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y64-RevReq_BaseCase!Y64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z64-RevReq_BaseCase!Z64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA64-RevReq_BaseCase!AA64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB64-RevReq_BaseCase!AB64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC64-RevReq_BaseCase!AC64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD64-RevReq_BaseCase!AD64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE64-RevReq_BaseCase!AE64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF64-RevReq_BaseCase!AF64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG64-RevReq_BaseCase!AG64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH64-RevReq_BaseCase!AH64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI64-RevReq_BaseCase!AI64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ64-RevReq_BaseCase!AJ64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK64-RevReq_BaseCase!AK64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL64-RevReq_BaseCase!AL64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM64-RevReq_BaseCase!AM64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN64-RevReq_BaseCase!AN64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO64-RevReq_BaseCase!AO64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP64-RevReq_BaseCase!AP64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ64-RevReq_BaseCase!AQ64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR64-RevReq_BaseCase!AR64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS64-RevReq_BaseCase!AS64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT64-RevReq_BaseCase!AT64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU64-RevReq_BaseCase!AU64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV64-RevReq_BaseCase!AV64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW64-RevReq_BaseCase!AW64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX64-RevReq_BaseCase!AX64","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY64-RevReq_BaseCase!AY64","v":0}]
[null,null,11,{"$f":"Input!D43","v":"PPA OpEx"},{"$f":"Input!E43","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E43=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E43=lookups!$C$88,-1,1)","v":1},null,-34801871.344377831,-37399891.4058,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O65-RevReq_BaseCase!O65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P65-RevReq_BaseCase!P65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q65-RevReq_BaseCase!Q65","v":-18758361.209999997},{"$f":"+'RevReq_ExitCase_(2021)'!R65-RevReq_BaseCase!R65","v":-18641530.195799999},{"$f":"+'RevReq_ExitCase_(2021)'!S65-RevReq_BaseCase!S65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T65-RevReq_BaseCase!T65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U65-RevReq_BaseCase!U65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V65-RevReq_BaseCase!V65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W65-RevReq_BaseCase!W65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X65-RevReq_BaseCase!X65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y65-RevReq_BaseCase!Y65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z65-RevReq_BaseCase!Z65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA65-RevReq_BaseCase!AA65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB65-RevReq_BaseCase!AB65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC65-RevReq_BaseCase!AC65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD65-RevReq_BaseCase!AD65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE65-RevReq_BaseCase!AE65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF65-RevReq_BaseCase!AF65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG65-RevReq_BaseCase!AG65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH65-RevReq_BaseCase!AH65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI65-RevReq_BaseCase!AI65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ65-RevReq_BaseCase!AJ65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK65-RevReq_BaseCase!AK65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL65-RevReq_BaseCase!AL65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM65-RevReq_BaseCase!AM65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN65-RevReq_BaseCase!AN65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO65-RevReq_BaseCase!AO65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP65-RevReq_BaseCase!AP65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ65-RevReq_BaseCase!AQ65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR65-RevReq_BaseCase!AR65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS65-RevReq_BaseCase!AS65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT65-RevReq_BaseCase!AT65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU65-RevReq_BaseCase!AU65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV65-RevReq_BaseCase!AV65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW65-RevReq_BaseCase!AW65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX65-RevReq_BaseCase!AX65","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY65-RevReq_BaseCase!AY65","v":0}]
[null,null,12,{"$f":"Input!D44","v":"PPA Property Taxes"},{"$f":"Input!E44","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E44=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E44=lookups!$C$88,-1,1)","v":1},null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O66-RevReq_BaseCase!O66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P66-RevReq_BaseCase!P66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q66-RevReq_BaseCase!Q66","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2021)'!R66-RevReq_BaseCase!R66","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2021)'!S66-RevReq_BaseCase!S66","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2021)'!T66-RevReq_BaseCase!T66","v":-1933000},{"$f":"+'RevReq_ExitCase_(2021)'!U66-RevReq_BaseCase!U66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V66-RevReq_BaseCase!V66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W66-RevReq_BaseCase!W66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X66-RevReq_BaseCase!X66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y66-RevReq_BaseCase!Y66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z66-RevReq_BaseCase!Z66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA66-RevReq_BaseCase!AA66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB66-RevReq_BaseCase!AB66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC66-RevReq_BaseCase!AC66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD66-RevReq_BaseCase!AD66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE66-RevReq_BaseCase!AE66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF66-RevReq_BaseCase!AF66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG66-RevReq_BaseCase!AG66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH66-RevReq_BaseCase!AH66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI66-RevReq_BaseCase!AI66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ66-RevReq_BaseCase!AJ66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK66-RevReq_BaseCase!AK66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL66-RevReq_BaseCase!AL66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM66-RevReq_BaseCase!AM66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN66-RevReq_BaseCase!AN66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO66-RevReq_BaseCase!AO66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP66-RevReq_BaseCase!AP66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ66-RevReq_BaseCase!AQ66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR66-RevReq_BaseCase!AR66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS66-RevReq_BaseCase!AS66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT66-RevReq_BaseCase!AT66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU66-RevReq_BaseCase!AU66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV66-RevReq_BaseCase!AV66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW66-RevReq_BaseCase!AW66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX66-RevReq_BaseCase!AX66","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY66-RevReq_BaseCase!AY66","v":0}]
[null,null,13,{"$f":"Input!D45","v":"PPA Transmission Costs"},{"$f":"Input!E45","v":"Operating Expense"},{"$f":"MATCH(E67,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E45=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E45=lookups!$C$88,-1,1)","v":1},null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O67-RevReq_BaseCase!O67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P67-RevReq_BaseCase!P67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q67-RevReq_BaseCase!Q67","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2021)'!R67-RevReq_BaseCase!R67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S67-RevReq_BaseCase!S67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T67-RevReq_BaseCase!T67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U67-RevReq_BaseCase!U67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V67-RevReq_BaseCase!V67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W67-RevReq_BaseCase!W67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X67-RevReq_BaseCase!X67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y67-RevReq_BaseCase!Y67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z67-RevReq_BaseCase!Z67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA67-RevReq_BaseCase!AA67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB67-RevReq_BaseCase!AB67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC67-RevReq_BaseCase!AC67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD67-RevReq_BaseCase!AD67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE67-RevReq_BaseCase!AE67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF67-RevReq_BaseCase!AF67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG67-RevReq_BaseCase!AG67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH67-RevReq_BaseCase!AH67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI67-RevReq_BaseCase!AI67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ67-RevReq_BaseCase!AJ67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK67-RevReq_BaseCase!AK67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL67-RevReq_BaseCase!AL67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM67-RevReq_BaseCase!AM67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN67-RevReq_BaseCase!AN67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO67-RevReq_BaseCase!AO67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP67-RevReq_BaseCase!AP67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ67-RevReq_BaseCase!AQ67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR67-RevReq_BaseCase!AR67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS67-RevReq_BaseCase!AS67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT67-RevReq_BaseCase!AT67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU67-RevReq_BaseCase!AU67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV67-RevReq_BaseCase!AV67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW67-RevReq_BaseCase!AW67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX67-RevReq_BaseCase!AX67","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY67-RevReq_BaseCase!AY67","v":0}]
[null,null,14,{"$f":"Input!D46","v":"PPA Dismantlement Reserve"},{"$f":"Input!E46","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E46=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E46=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O68-RevReq_BaseCase!O68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P68-RevReq_BaseCase!P68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q68-RevReq_BaseCase!Q68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R68-RevReq_BaseCase!R68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S68-RevReq_BaseCase!S68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T68-RevReq_BaseCase!T68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U68-RevReq_BaseCase!U68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V68-RevReq_BaseCase!V68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W68-RevReq_BaseCase!W68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X68-RevReq_BaseCase!X68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y68-RevReq_BaseCase!Y68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z68-RevReq_BaseCase!Z68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA68-RevReq_BaseCase!AA68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB68-RevReq_BaseCase!AB68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC68-RevReq_BaseCase!AC68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD68-RevReq_BaseCase!AD68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE68-RevReq_BaseCase!AE68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF68-RevReq_BaseCase!AF68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG68-RevReq_BaseCase!AG68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH68-RevReq_BaseCase!AH68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI68-RevReq_BaseCase!AI68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ68-RevReq_BaseCase!AJ68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK68-RevReq_BaseCase!AK68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL68-RevReq_BaseCase!AL68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM68-RevReq_BaseCase!AM68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN68-RevReq_BaseCase!AN68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO68-RevReq_BaseCase!AO68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP68-RevReq_BaseCase!AP68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ68-RevReq_BaseCase!AQ68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR68-RevReq_BaseCase!AR68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS68-RevReq_BaseCase!AS68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT68-RevReq_BaseCase!AT68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU68-RevReq_BaseCase!AU68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV68-RevReq_BaseCase!AV68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW68-RevReq_BaseCase!AW68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX68-RevReq_BaseCase!AX68","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY68-RevReq_BaseCase!AY68","v":0}]
[null,null,15,{"$f":"Input!D47","v":0},{"$f":"Input!E47","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E47=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E47=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O69-RevReq_BaseCase!O69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P69-RevReq_BaseCase!P69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q69-RevReq_BaseCase!Q69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R69-RevReq_BaseCase!R69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S69-RevReq_BaseCase!S69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T69-RevReq_BaseCase!T69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U69-RevReq_BaseCase!U69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V69-RevReq_BaseCase!V69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W69-RevReq_BaseCase!W69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X69-RevReq_BaseCase!X69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y69-RevReq_BaseCase!Y69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z69-RevReq_BaseCase!Z69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA69-RevReq_BaseCase!AA69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB69-RevReq_BaseCase!AB69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC69-RevReq_BaseCase!AC69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD69-RevReq_BaseCase!AD69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE69-RevReq_BaseCase!AE69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF69-RevReq_BaseCase!AF69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG69-RevReq_BaseCase!AG69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH69-RevReq_BaseCase!AH69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI69-RevReq_BaseCase!AI69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ69-RevReq_BaseCase!AJ69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK69-RevReq_BaseCase!AK69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL69-RevReq_BaseCase!AL69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM69-RevReq_BaseCase!AM69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN69-RevReq_BaseCase!AN69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO69-RevReq_BaseCase!AO69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP69-RevReq_BaseCase!AP69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ69-RevReq_BaseCase!AQ69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR69-RevReq_BaseCase!AR69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS69-RevReq_BaseCase!AS69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT69-RevReq_BaseCase!AT69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU69-RevReq_BaseCase!AU69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV69-RevReq_BaseCase!AV69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW69-RevReq_BaseCase!AW69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX69-RevReq_BaseCase!AX69","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY69-RevReq_BaseCase!AY69","v":0}]
[null,null,16,{"$f":"Input!D48","v":0},{"$f":"Input!E48","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E48=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E48=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O70-RevReq_BaseCase!O70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P70-RevReq_BaseCase!P70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q70-RevReq_BaseCase!Q70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R70-RevReq_BaseCase!R70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S70-RevReq_BaseCase!S70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T70-RevReq_BaseCase!T70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U70-RevReq_BaseCase!U70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V70-RevReq_BaseCase!V70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W70-RevReq_BaseCase!W70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X70-RevReq_BaseCase!X70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y70-RevReq_BaseCase!Y70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z70-RevReq_BaseCase!Z70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA70-RevReq_BaseCase!AA70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB70-RevReq_BaseCase!AB70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC70-RevReq_BaseCase!AC70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD70-RevReq_BaseCase!AD70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE70-RevReq_BaseCase!AE70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF70-RevReq_BaseCase!AF70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG70-RevReq_BaseCase!AG70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH70-RevReq_BaseCase!AH70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI70-RevReq_BaseCase!AI70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ70-RevReq_BaseCase!AJ70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK70-RevReq_BaseCase!AK70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL70-RevReq_BaseCase!AL70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM70-RevReq_BaseCase!AM70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN70-RevReq_BaseCase!AN70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO70-RevReq_BaseCase!AO70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP70-RevReq_BaseCase!AP70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ70-RevReq_BaseCase!AQ70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR70-RevReq_BaseCase!AR70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS70-RevReq_BaseCase!AS70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT70-RevReq_BaseCase!AT70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU70-RevReq_BaseCase!AU70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV70-RevReq_BaseCase!AV70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW70-RevReq_BaseCase!AW70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX70-RevReq_BaseCase!AX70","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY70-RevReq_BaseCase!AY70","v":0}]
[null,null,17,{"$f":"Input!D49","v":"Regulatory Asset"},{"$f":"Input!E49","v":"Capital"},{"$f":"MATCH(E71,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E49=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E49=lookups!$C$88,-1,1)","v":1},null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O71-RevReq_BaseCase!O71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P71-RevReq_BaseCase!P71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q71-RevReq_BaseCase!Q71","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R71-RevReq_BaseCase!R71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S71-RevReq_BaseCase!S71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T71-RevReq_BaseCase!T71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U71-RevReq_BaseCase!U71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V71-RevReq_BaseCase!V71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W71-RevReq_BaseCase!W71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X71-RevReq_BaseCase!X71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y71-RevReq_BaseCase!Y71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z71-RevReq_BaseCase!Z71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA71-RevReq_BaseCase!AA71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB71-RevReq_BaseCase!AB71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC71-RevReq_BaseCase!AC71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD71-RevReq_BaseCase!AD71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE71-RevReq_BaseCase!AE71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF71-RevReq_BaseCase!AF71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG71-RevReq_BaseCase!AG71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH71-RevReq_BaseCase!AH71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI71-RevReq_BaseCase!AI71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ71-RevReq_BaseCase!AJ71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK71-RevReq_BaseCase!AK71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL71-RevReq_BaseCase!AL71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM71-RevReq_BaseCase!AM71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN71-RevReq_BaseCase!AN71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO71-RevReq_BaseCase!AO71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP71-RevReq_BaseCase!AP71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ71-RevReq_BaseCase!AQ71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR71-RevReq_BaseCase!AR71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS71-RevReq_BaseCase!AS71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT71-RevReq_BaseCase!AT71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU71-RevReq_BaseCase!AU71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV71-RevReq_BaseCase!AV71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW71-RevReq_BaseCase!AW71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX71-RevReq_BaseCase!AX71","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY71-RevReq_BaseCase!AY71","v":0}]
[null,null,18,{"$f":"Input!D50","v":"Suspension Payment Liability"},{"$f":"Input!E50","v":"Capital"},{"$f":"MATCH(E72,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E50=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E50=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O72-RevReq_BaseCase!O72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P72-RevReq_BaseCase!P72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q72-RevReq_BaseCase!Q72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R72-RevReq_BaseCase!R72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S72-RevReq_BaseCase!S72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T72-RevReq_BaseCase!T72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U72-RevReq_BaseCase!U72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V72-RevReq_BaseCase!V72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W72-RevReq_BaseCase!W72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X72-RevReq_BaseCase!X72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y72-RevReq_BaseCase!Y72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z72-RevReq_BaseCase!Z72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA72-RevReq_BaseCase!AA72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB72-RevReq_BaseCase!AB72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC72-RevReq_BaseCase!AC72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD72-RevReq_BaseCase!AD72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE72-RevReq_BaseCase!AE72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF72-RevReq_BaseCase!AF72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG72-RevReq_BaseCase!AG72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH72-RevReq_BaseCase!AH72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI72-RevReq_BaseCase!AI72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ72-RevReq_BaseCase!AJ72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK72-RevReq_BaseCase!AK72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL72-RevReq_BaseCase!AL72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM72-RevReq_BaseCase!AM72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN72-RevReq_BaseCase!AN72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO72-RevReq_BaseCase!AO72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP72-RevReq_BaseCase!AP72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ72-RevReq_BaseCase!AQ72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR72-RevReq_BaseCase!AR72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS72-RevReq_BaseCase!AS72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT72-RevReq_BaseCase!AT72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU72-RevReq_BaseCase!AU72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV72-RevReq_BaseCase!AV72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW72-RevReq_BaseCase!AW72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX72-RevReq_BaseCase!AX72","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY72-RevReq_BaseCase!AY72","v":0}]
[null,null,19,{"$f":"Input!D51","v":"Deferred Interest"},{"$f":"Input!E51","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E51=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E51=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O73-RevReq_BaseCase!O73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P73-RevReq_BaseCase!P73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q73-RevReq_BaseCase!Q73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R73-RevReq_BaseCase!R73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S73-RevReq_BaseCase!S73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T73-RevReq_BaseCase!T73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U73-RevReq_BaseCase!U73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V73-RevReq_BaseCase!V73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W73-RevReq_BaseCase!W73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X73-RevReq_BaseCase!X73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y73-RevReq_BaseCase!Y73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z73-RevReq_BaseCase!Z73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA73-RevReq_BaseCase!AA73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB73-RevReq_BaseCase!AB73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC73-RevReq_BaseCase!AC73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD73-RevReq_BaseCase!AD73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE73-RevReq_BaseCase!AE73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF73-RevReq_BaseCase!AF73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG73-RevReq_BaseCase!AG73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH73-RevReq_BaseCase!AH73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI73-RevReq_BaseCase!AI73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ73-RevReq_BaseCase!AJ73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK73-RevReq_BaseCase!AK73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL73-RevReq_BaseCase!AL73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM73-RevReq_BaseCase!AM73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN73-RevReq_BaseCase!AN73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO73-RevReq_BaseCase!AO73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP73-RevReq_BaseCase!AP73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ73-RevReq_BaseCase!AQ73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR73-RevReq_BaseCase!AR73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS73-RevReq_BaseCase!AS73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT73-RevReq_BaseCase!AT73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU73-RevReq_BaseCase!AU73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV73-RevReq_BaseCase!AV73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW73-RevReq_BaseCase!AW73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX73-RevReq_BaseCase!AX73","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY73-RevReq_BaseCase!AY73","v":0}]
[null,null,20,{"$f":"Input!D52","v":0},{"$f":"Input!E52","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E52=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E52=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O74-RevReq_BaseCase!O74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P74-RevReq_BaseCase!P74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q74-RevReq_BaseCase!Q74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R74-RevReq_BaseCase!R74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S74-RevReq_BaseCase!S74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T74-RevReq_BaseCase!T74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U74-RevReq_BaseCase!U74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V74-RevReq_BaseCase!V74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W74-RevReq_BaseCase!W74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X74-RevReq_BaseCase!X74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y74-RevReq_BaseCase!Y74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z74-RevReq_BaseCase!Z74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA74-RevReq_BaseCase!AA74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB74-RevReq_BaseCase!AB74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC74-RevReq_BaseCase!AC74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD74-RevReq_BaseCase!AD74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE74-RevReq_BaseCase!AE74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF74-RevReq_BaseCase!AF74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG74-RevReq_BaseCase!AG74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH74-RevReq_BaseCase!AH74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI74-RevReq_BaseCase!AI74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ74-RevReq_BaseCase!AJ74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK74-RevReq_BaseCase!AK74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL74-RevReq_BaseCase!AL74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM74-RevReq_BaseCase!AM74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN74-RevReq_BaseCase!AN74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO74-RevReq_BaseCase!AO74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP74-RevReq_BaseCase!AP74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ74-RevReq_BaseCase!AQ74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR74-RevReq_BaseCase!AR74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS74-RevReq_BaseCase!AS74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT74-RevReq_BaseCase!AT74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU74-RevReq_BaseCase!AU74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV74-RevReq_BaseCase!AV74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW74-RevReq_BaseCase!AW74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX74-RevReq_BaseCase!AX74","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY74-RevReq_BaseCase!AY74","v":0}]
[null,null,21,{"$f":"Input!D53","v":"RAP: Generation Capital / Fixed OM"},{"$f":"Input!E53","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E53=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E53=lookups!$C$88,-1,1)","v":1},null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O75-RevReq_BaseCase!O75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P75-RevReq_BaseCase!P75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q75-RevReq_BaseCase!Q75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R75-RevReq_BaseCase!R75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S75-RevReq_BaseCase!S75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T75-RevReq_BaseCase!T75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U75-RevReq_BaseCase!U75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V75-RevReq_BaseCase!V75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W75-RevReq_BaseCase!W75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X75-RevReq_BaseCase!X75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y75-RevReq_BaseCase!Y75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z75-RevReq_BaseCase!Z75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA75-RevReq_BaseCase!AA75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB75-RevReq_BaseCase!AB75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC75-RevReq_BaseCase!AC75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD75-RevReq_BaseCase!AD75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE75-RevReq_BaseCase!AE75","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF75-RevReq_BaseCase!AF75","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2021)'!AG75-RevReq_BaseCase!AG75","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2021)'!AH75-RevReq_BaseCase!AH75","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2021)'!AI75-RevReq_BaseCase!AI75","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2021)'!AJ75-RevReq_BaseCase!AJ75","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2021)'!AK75-RevReq_BaseCase!AK75","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2021)'!AL75-RevReq_BaseCase!AL75","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2021)'!AM75-RevReq_BaseCase!AM75","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2021)'!AN75-RevReq_BaseCase!AN75","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2021)'!AO75-RevReq_BaseCase!AO75","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2021)'!AP75-RevReq_BaseCase!AP75","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2021)'!AQ75-RevReq_BaseCase!AQ75","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2021)'!AR75-RevReq_BaseCase!AR75","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2021)'!AS75-RevReq_BaseCase!AS75","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2021)'!AT75-RevReq_BaseCase!AT75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AU75-RevReq_BaseCase!AU75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AV75-RevReq_BaseCase!AV75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AW75-RevReq_BaseCase!AW75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AX75-RevReq_BaseCase!AX75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AY75-RevReq_BaseCase!AY75","v":31363201.395468224}]
[null,null,22,{"$f":"Input!D54","v":"RAP: Gas Transport"},{"$f":"Input!E54","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E54=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E54=lookups!$C$88,-1,1)","v":1},null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O76-RevReq_BaseCase!O76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P76-RevReq_BaseCase!P76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q76-RevReq_BaseCase!Q76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R76-RevReq_BaseCase!R76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S76-RevReq_BaseCase!S76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T76-RevReq_BaseCase!T76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U76-RevReq_BaseCase!U76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V76-RevReq_BaseCase!V76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W76-RevReq_BaseCase!W76","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X76-RevReq_BaseCase!X76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Y76-RevReq_BaseCase!Y76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Z76-RevReq_BaseCase!Z76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AA76-RevReq_BaseCase!AA76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AB76-RevReq_BaseCase!AB76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AC76-RevReq_BaseCase!AC76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AD76-RevReq_BaseCase!AD76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AE76-RevReq_BaseCase!AE76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AF76-RevReq_BaseCase!AF76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AG76-RevReq_BaseCase!AG76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AH76-RevReq_BaseCase!AH76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AI76-RevReq_BaseCase!AI76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AJ76-RevReq_BaseCase!AJ76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AK76-RevReq_BaseCase!AK76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AL76-RevReq_BaseCase!AL76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AM76-RevReq_BaseCase!AM76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AN76-RevReq_BaseCase!AN76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AO76-RevReq_BaseCase!AO76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AP76-RevReq_BaseCase!AP76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AQ76-RevReq_BaseCase!AQ76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AR76-RevReq_BaseCase!AR76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AS76-RevReq_BaseCase!AS76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AT76-RevReq_BaseCase!AT76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AU76-RevReq_BaseCase!AU76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AV76-RevReq_BaseCase!AV76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AW76-RevReq_BaseCase!AW76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AX76-RevReq_BaseCase!AX76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AY76-RevReq_BaseCase!AY76","v":10795281.791715816}]
[null,null,23,{"$f":"Input!D55","v":"RAP: Short Term PPA"},{"$f":"Input!E55","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E55=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E55=lookups!$C$88,-1,1)","v":1},null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O77-RevReq_BaseCase!O77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P77-RevReq_BaseCase!P77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q77-RevReq_BaseCase!Q77","v":4819500},{"$f":"+'RevReq_ExitCase_(2021)'!R77-RevReq_BaseCase!R77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S77-RevReq_BaseCase!S77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T77-RevReq_BaseCase!T77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U77-RevReq_BaseCase!U77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V77-RevReq_BaseCase!V77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W77-RevReq_BaseCase!W77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X77-RevReq_BaseCase!X77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y77-RevReq_BaseCase!Y77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z77-RevReq_BaseCase!Z77","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2021)'!AA77-RevReq_BaseCase!AA77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB77-RevReq_BaseCase!AB77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC77-RevReq_BaseCase!AC77","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2021)'!AD77-RevReq_BaseCase!AD77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE77-RevReq_BaseCase!AE77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF77-RevReq_BaseCase!AF77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG77-RevReq_BaseCase!AG77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH77-RevReq_BaseCase!AH77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI77-RevReq_BaseCase!AI77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ77-RevReq_BaseCase!AJ77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK77-RevReq_BaseCase!AK77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL77-RevReq_BaseCase!AL77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM77-RevReq_BaseCase!AM77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN77-RevReq_BaseCase!AN77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO77-RevReq_BaseCase!AO77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP77-RevReq_BaseCase!AP77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ77-RevReq_BaseCase!AQ77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR77-RevReq_BaseCase!AR77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS77-RevReq_BaseCase!AS77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT77-RevReq_BaseCase!AT77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU77-RevReq_BaseCase!AU77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV77-RevReq_BaseCase!AV77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW77-RevReq_BaseCase!AW77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX77-RevReq_BaseCase!AX77","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY77-RevReq_BaseCase!AY77","v":0}]
[null,null,24,{"$f":"Input!D56","v":"RAP: Fuel, Start Up and VOM"},{"$f":"Input!E56","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E56=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E56=lookups!$C$88,-1,1)","v":1},null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O78-RevReq_BaseCase!O78","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P78-RevReq_BaseCase!P78","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q78-RevReq_BaseCase!Q78","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2021)'!R78-RevReq_BaseCase!R78","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2021)'!S78-RevReq_BaseCase!S78","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2021)'!T78-RevReq_BaseCase!T78","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2021)'!U78-RevReq_BaseCase!U78","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2021)'!V78-RevReq_BaseCase!V78","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2021)'!W78-RevReq_BaseCase!W78","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2021)'!X78-RevReq_BaseCase!X78","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2021)'!Y78-RevReq_BaseCase!Y78","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2021)'!Z78-RevReq_BaseCase!Z78","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2021)'!AA78-RevReq_BaseCase!AA78","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2021)'!AB78-RevReq_BaseCase!AB78","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2021)'!AC78-RevReq_BaseCase!AC78","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2021)'!AD78-RevReq_BaseCase!AD78","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2021)'!AE78-RevReq_BaseCase!AE78","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2021)'!AF78-RevReq_BaseCase!AF78","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2021)'!AG78-RevReq_BaseCase!AG78","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2021)'!AH78-RevReq_BaseCase!AH78","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2021)'!AI78-RevReq_BaseCase!AI78","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2021)'!AJ78-RevReq_BaseCase!AJ78","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2021)'!AK78-RevReq_BaseCase!AK78","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2021)'!AL78-RevReq_BaseCase!AL78","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2021)'!AM78-RevReq_BaseCase!AM78","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2021)'!AN78-RevReq_BaseCase!AN78","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2021)'!AO78-RevReq_BaseCase!AO78","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2021)'!AP78-RevReq_BaseCase!AP78","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2021)'!AQ78-RevReq_BaseCase!AQ78","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2021)'!AR78-RevReq_BaseCase!AR78","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2021)'!AS78-RevReq_BaseCase!AS78","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2021)'!AT78-RevReq_BaseCase!AT78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AU78-RevReq_BaseCase!AU78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AV78-RevReq_BaseCase!AV78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AW78-RevReq_BaseCase!AW78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AX78-RevReq_BaseCase!AX78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AY78-RevReq_BaseCase!AY78","v":-10700000.000000088}]
[null,null,25,{"$f":"Input!D57","v":"RAP: Emmissions"},{"$f":"Input!E57","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E57=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E57=lookups!$C$88,-1,1)","v":1},null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O79-RevReq_BaseCase!O79","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P79-RevReq_BaseCase!P79","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q79-RevReq_BaseCase!Q79","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2021)'!R79-RevReq_BaseCase!R79","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S79-RevReq_BaseCase!S79","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!T79-RevReq_BaseCase!T79","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!U79-RevReq_BaseCase!U79","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!V79-RevReq_BaseCase!V79","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!W79-RevReq_BaseCase!W79","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!X79-RevReq_BaseCase!X79","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Y79-RevReq_BaseCase!Y79","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Z79-RevReq_BaseCase!Z79","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!AA79-RevReq_BaseCase!AA79","v":-1000000},{"$f":"+'RevReq_ExitCase_(2021)'!AB79-RevReq_BaseCase!AB79","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2021)'!AC79-RevReq_BaseCase!AC79","v":-2000000},{"$f":"+'RevReq_ExitCase_(2021)'!AD79-RevReq_BaseCase!AD79","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2021)'!AE79-RevReq_BaseCase!AE79","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2021)'!AF79-RevReq_BaseCase!AF79","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2021)'!AG79-RevReq_BaseCase!AG79","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2021)'!AH79-RevReq_BaseCase!AH79","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2021)'!AI79-RevReq_BaseCase!AI79","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2021)'!AJ79-RevReq_BaseCase!AJ79","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2021)'!AK79-RevReq_BaseCase!AK79","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2021)'!AL79-RevReq_BaseCase!AL79","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2021)'!AM79-RevReq_BaseCase!AM79","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2021)'!AN79-RevReq_BaseCase!AN79","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2021)'!AO79-RevReq_BaseCase!AO79","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2021)'!AP79-RevReq_BaseCase!AP79","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2021)'!AQ79-RevReq_BaseCase!AQ79","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2021)'!AR79-RevReq_BaseCase!AR79","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2021)'!AS79-RevReq_BaseCase!AS79","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2021)'!AT79-RevReq_BaseCase!AT79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AU79-RevReq_BaseCase!AU79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AV79-RevReq_BaseCase!AV79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AW79-RevReq_BaseCase!AW79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AX79-RevReq_BaseCase!AX79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AY79-RevReq_BaseCase!AY79","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D54","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,-78465074.339552701,-76129143.077099219,null,null,{"$f":"SUM(O55:O79)","v":0},{"$f":"SUM(P55:P79)","v":0},{"$f":"SUM(Q55:Q79)","v":33532415.130493283},-51372803.93320711,-18115192.474044759,-17849686.797199965,-17443226.797199946,-16922486.797200128,-18304986.797199823,-14213705.005484492,-7875705.0054841666,-702327.94944002409,-12583805.005483946,-9282105.0054843146,-1353213.317050705,-11084505.005484138,-11422105.005484052,11184178.847300172,22330954.106418692,17202249.629702523,17080150.659074791,18375235.638994653,14826128.7648341,12919213.986126507,11228202.834980255,8623139.5820246283,6571912.819990579,815675.81280676462,677548.08709632978,-2616664.9860150982,2643332.5646159463,-7725143.6100159716,-7252603.6100159716,-7002903.6100159734,-7136503.6100159716,-6883303.6100159734,-6996503.6100159734]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C83+1","v":1},{"$f":"INDEX(D$55:D$79,$C84,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C84,1)","v":"Capital"},4,null,{"$f":"Input!K33","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,{"$f":"C84+1","v":2},{"$f":"INDEX(D$55:D$79,$C85,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!K34","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!K35","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!K36","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!K37","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!K38","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!K39","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!K40","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!K41","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!K42","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!K43","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!K44","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!K45","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!K46","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!K47","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!K48","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!K49","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!K50","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!K51","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!K52","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!K53","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!K54","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!K55","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!K56","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!K57","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,null,{"$f":"\"Total \"&D83","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O108)","v":0},{"$f":"SUM(P84:P108)","v":0},{"$f":"SUM(Q84:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[{"$f":"+RevReq_BaseCase!A113","v":"Base"},null,{"$f":"C112+1","v":1},{"$f":"INDEX(D$55:D$79,$C113,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C113,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O113:AY113,$O$5:$AY$5)","v":0},{"$f":"SUM(O113:AY113)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O113-RevReq_BaseCase!O113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P113-RevReq_BaseCase!P113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q113-RevReq_BaseCase!Q113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R113-RevReq_BaseCase!R113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S113-RevReq_BaseCase!S113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T113-RevReq_BaseCase!T113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U113-RevReq_BaseCase!U113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V113-RevReq_BaseCase!V113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W113-RevReq_BaseCase!W113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X113-RevReq_BaseCase!X113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y113-RevReq_BaseCase!Y113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z113-RevReq_BaseCase!Z113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA113-RevReq_BaseCase!AA113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB113-RevReq_BaseCase!AB113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC113-RevReq_BaseCase!AC113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD113-RevReq_BaseCase!AD113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE113-RevReq_BaseCase!AE113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF113-RevReq_BaseCase!AF113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG113-RevReq_BaseCase!AG113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH113-RevReq_BaseCase!AH113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI113-RevReq_BaseCase!AI113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ113-RevReq_BaseCase!AJ113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK113-RevReq_BaseCase!AK113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL113-RevReq_BaseCase!AL113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM113-RevReq_BaseCase!AM113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN113-RevReq_BaseCase!AN113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO113-RevReq_BaseCase!AO113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP113-RevReq_BaseCase!AP113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ113-RevReq_BaseCase!AQ113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR113-RevReq_BaseCase!AR113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS113-RevReq_BaseCase!AS113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT113-RevReq_BaseCase!AT113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU113-RevReq_BaseCase!AU113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV113-RevReq_BaseCase!AV113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW113-RevReq_BaseCase!AW113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX113-RevReq_BaseCase!AX113","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY113-RevReq_BaseCase!AY113","v":0}]
[{"$f":"+RevReq_BaseCase!A114","v":"Clause"},null,{"$f":"C113+1","v":2},{"$f":"INDEX(D$55:D$79,$C114,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O114-RevReq_BaseCase!O114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P114-RevReq_BaseCase!P114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q114-RevReq_BaseCase!Q114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R114-RevReq_BaseCase!R114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S114-RevReq_BaseCase!S114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T114-RevReq_BaseCase!T114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U114-RevReq_BaseCase!U114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V114-RevReq_BaseCase!V114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W114-RevReq_BaseCase!W114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X114-RevReq_BaseCase!X114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y114-RevReq_BaseCase!Y114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z114-RevReq_BaseCase!Z114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA114-RevReq_BaseCase!AA114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB114-RevReq_BaseCase!AB114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC114-RevReq_BaseCase!AC114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD114-RevReq_BaseCase!AD114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE114-RevReq_BaseCase!AE114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF114-RevReq_BaseCase!AF114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG114-RevReq_BaseCase!AG114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH114-RevReq_BaseCase!AH114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI114-RevReq_BaseCase!AI114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ114-RevReq_BaseCase!AJ114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK114-RevReq_BaseCase!AK114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL114-RevReq_BaseCase!AL114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM114-RevReq_BaseCase!AM114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN114-RevReq_BaseCase!AN114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO114-RevReq_BaseCase!AO114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP114-RevReq_BaseCase!AP114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ114-RevReq_BaseCase!AQ114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR114-RevReq_BaseCase!AR114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS114-RevReq_BaseCase!AS114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT114-RevReq_BaseCase!AT114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU114-RevReq_BaseCase!AU114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV114-RevReq_BaseCase!AV114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW114-RevReq_BaseCase!AW114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX114-RevReq_BaseCase!AX114","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY114-RevReq_BaseCase!AY114","v":0}]
[{"$f":"+RevReq_BaseCase!A115","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-70011554.334702894,-202526986.15841892,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O115-RevReq_BaseCase!O115","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P115-RevReq_BaseCase!P115","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q115-RevReq_BaseCase!Q115","v":-2030820},{"$f":"+'RevReq_ExitCase_(2021)'!R115-RevReq_BaseCase!R115","v":-2191914.7200000002},{"$f":"+'RevReq_ExitCase_(2021)'!S115-RevReq_BaseCase!S115","v":-3537006.264},{"$f":"+'RevReq_ExitCase_(2021)'!T115-RevReq_BaseCase!T115","v":-3419403.1934400001},{"$f":"+'RevReq_ExitCase_(2021)'!U115-RevReq_BaseCase!U115","v":-4080174.771457728},{"$f":"+'RevReq_ExitCase_(2021)'!V115-RevReq_BaseCase!V115","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2021)'!W115-RevReq_BaseCase!W115","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2021)'!X115-RevReq_BaseCase!X115","v":-11671250.59197787},{"$f":"+'RevReq_ExitCase_(2021)'!Y115-RevReq_BaseCase!Y115","v":-5668682.5807462092},{"$f":"+'RevReq_ExitCase_(2021)'!Z115-RevReq_BaseCase!Z115","v":-10778470.561035644},{"$f":"+'RevReq_ExitCase_(2021)'!AA115-RevReq_BaseCase!AA115","v":-10955868.380988641},{"$f":"+'RevReq_ExitCase_(2021)'!AB115-RevReq_BaseCase!AB115","v":-6936902.1437187549},{"$f":"+'RevReq_ExitCase_(2021)'!AC115-RevReq_BaseCase!AC115","v":-9119021.2200579457},{"$f":"+'RevReq_ExitCase_(2021)'!AD115-RevReq_BaseCase!AD115","v":-7761306.0322121214},{"$f":"+'RevReq_ExitCase_(2021)'!AE115-RevReq_BaseCase!AE115","v":-6002169.0284241224},{"$f":"+'RevReq_ExitCase_(2021)'!AF115-RevReq_BaseCase!AF115","v":-4723755.6112167975},{"$f":"+'RevReq_ExitCase_(2021)'!AG115-RevReq_BaseCase!AG115","v":-6160082.0754532358},{"$f":"+'RevReq_ExitCase_(2021)'!AH115-RevReq_BaseCase!AH115","v":-8989524.706869822},{"$f":"+'RevReq_ExitCase_(2021)'!AI115-RevReq_BaseCase!AI115","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2021)'!AJ115-RevReq_BaseCase!AJ115","v":-4207311.4569731141},{"$f":"+'RevReq_ExitCase_(2021)'!AK115-RevReq_BaseCase!AK115","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2021)'!AL115-RevReq_BaseCase!AL115","v":-4782147.9960176162},{"$f":"+'RevReq_ExitCase_(2021)'!AM115-RevReq_BaseCase!AM115","v":-6874176.9623895623},{"$f":"+'RevReq_ExitCase_(2021)'!AN115-RevReq_BaseCase!AN115","v":-7375167.3200187543},{"$f":"+'RevReq_ExitCase_(2021)'!AO115-RevReq_BaseCase!AO115","v":-7909853.6811128063},{"$f":"+'RevReq_ExitCase_(2021)'!AP115-RevReq_BaseCase!AP115","v":-7248912.5877587665},{"$f":"+'RevReq_ExitCase_(2021)'!AQ115-RevReq_BaseCase!AQ115","v":-4965844.8264919687},{"$f":"+'RevReq_ExitCase_(2021)'!AR115-RevReq_BaseCase!AR115","v":-8435784.5861745328},{"$f":"+'RevReq_ExitCase_(2021)'!AS115-RevReq_BaseCase!AS115","v":-3696065.5539159924},{"$f":"+'RevReq_ExitCase_(2021)'!AT115-RevReq_BaseCase!AT115","v":-4575390.6797500281},{"$f":"+'RevReq_ExitCase_(2021)'!AU115-RevReq_BaseCase!AU115","v":-3793838.8743337849},{"$f":"+'RevReq_ExitCase_(2021)'!AV115-RevReq_BaseCase!AV115","v":-3399145.865972809},{"$f":"+'RevReq_ExitCase_(2021)'!AW115-RevReq_BaseCase!AW115","v":-3723938.8988590706},{"$f":"+'RevReq_ExitCase_(2021)'!AX115-RevReq_BaseCase!AX115","v":-3301974.5055282777},{"$f":"+'RevReq_ExitCase_(2021)'!AY115-RevReq_BaseCase!AY115","v":-3594401.4930002331}]
[{"$f":"+RevReq_BaseCase!A116","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-6413425.3882791083,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O116-RevReq_BaseCase!O116","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P116-RevReq_BaseCase!P116","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q116-RevReq_BaseCase!Q116","v":-408000},{"$f":"+'RevReq_ExitCase_(2021)'!R116-RevReq_BaseCase!R116","v":-416160},{"$f":"+'RevReq_ExitCase_(2021)'!S116-RevReq_BaseCase!S116","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2021)'!T116-RevReq_BaseCase!T116","v":-432972.864},{"$f":"+'RevReq_ExitCase_(2021)'!U116-RevReq_BaseCase!U116","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2021)'!V116-RevReq_BaseCase!V116","v":-450464.96770560002},{"$f":"+'RevReq_ExitCase_(2021)'!W116-RevReq_BaseCase!W116","v":-459474.26705971203},{"$f":"+'RevReq_ExitCase_(2021)'!X116-RevReq_BaseCase!X116","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2021)'!Y116-RevReq_BaseCase!Y116","v":-478037.02744892443},{"$f":"+'RevReq_ExitCase_(2021)'!Z116-RevReq_BaseCase!Z116","v":-487597.76799790293},{"$f":"+'RevReq_ExitCase_(2021)'!AA116-RevReq_BaseCase!AA116","v":-497349.72335786099},{"$f":"+'RevReq_ExitCase_(2021)'!AB116-RevReq_BaseCase!AB116","v":-507296.71782501822},{"$f":"+'RevReq_ExitCase_(2021)'!AC116-RevReq_BaseCase!AC116","v":-517442.6521815185},{"$f":"+'RevReq_ExitCase_(2021)'!AD116-RevReq_BaseCase!AD116","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2021)'!AE116-RevReq_BaseCase!AE116","v":-538347.33532965195},{"$f":"+'RevReq_ExitCase_(2021)'!AF116-RevReq_BaseCase!AF116","v":-549114.28203624499},{"$f":"+'RevReq_ExitCase_(2021)'!AG116-RevReq_BaseCase!AG116","v":-560096.56767696992},{"$f":"+'RevReq_ExitCase_(2021)'!AH116-RevReq_BaseCase!AH116","v":-571298.49903050938},{"$f":"+'RevReq_ExitCase_(2021)'!AI116-RevReq_BaseCase!AI116","v":-582724.46901111957},{"$f":"+'RevReq_ExitCase_(2021)'!AJ116-RevReq_BaseCase!AJ116","v":-594378.95839134196},{"$f":"+'RevReq_ExitCase_(2021)'!AK116-RevReq_BaseCase!AK116","v":-606266.53755916888},{"$f":"+'RevReq_ExitCase_(2021)'!AL116-RevReq_BaseCase!AL116","v":-618391.86831035221},{"$f":"+'RevReq_ExitCase_(2021)'!AM116-RevReq_BaseCase!AM116","v":-630759.70567655924},{"$f":"+'RevReq_ExitCase_(2021)'!AN116-RevReq_BaseCase!AN116","v":-643374.89979009051},{"$f":"+'RevReq_ExitCase_(2021)'!AO116-RevReq_BaseCase!AO116","v":-656242.39778589224},{"$f":"+'RevReq_ExitCase_(2021)'!AP116-RevReq_BaseCase!AP116","v":-669367.24574161007},{"$f":"+'RevReq_ExitCase_(2021)'!AQ116-RevReq_BaseCase!AQ116","v":-682754.59065644233},{"$f":"+'RevReq_ExitCase_(2021)'!AR116-RevReq_BaseCase!AR116","v":-696409.68246957124},{"$f":"+'RevReq_ExitCase_(2021)'!AS116-RevReq_BaseCase!AS116","v":-710337.87611896265},{"$f":"+'RevReq_ExitCase_(2021)'!AT116-RevReq_BaseCase!AT116","v":-724544.63364134193},{"$f":"+'RevReq_ExitCase_(2021)'!AU116-RevReq_BaseCase!AU116","v":-739035.5263141687},{"$f":"+'RevReq_ExitCase_(2021)'!AV116-RevReq_BaseCase!AV116","v":-753816.23684045218},{"$f":"+'RevReq_ExitCase_(2021)'!AW116-RevReq_BaseCase!AW116","v":-768892.56157726131},{"$f":"+'RevReq_ExitCase_(2021)'!AX116-RevReq_BaseCase!AX116","v":-784270.41280880652},{"$f":"+'RevReq_ExitCase_(2021)'!AY116-RevReq_BaseCase!AY116","v":-799955.82106498256}]
[{"$f":"+RevReq_BaseCase!A117","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O117-RevReq_BaseCase!O117","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P117-RevReq_BaseCase!P117","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q117-RevReq_BaseCase!Q117","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2021)'!R117-RevReq_BaseCase!R117","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!S117-RevReq_BaseCase!S117","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!T117-RevReq_BaseCase!T117","v":-12510772.624344001},{"$f":"+'RevReq_ExitCase_(2021)'!U117-RevReq_BaseCase!U117","v":-12760988.076830881},{"$f":"+'RevReq_ExitCase_(2021)'!V117-RevReq_BaseCase!V117","v":-13016207.838367498},{"$f":"+'RevReq_ExitCase_(2021)'!W117-RevReq_BaseCase!W117","v":-13276531.995134847},{"$f":"+'RevReq_ExitCase_(2021)'!X117-RevReq_BaseCase!X117","v":-13762878.795677545},{"$f":"+'RevReq_ExitCase_(2021)'!Y117-RevReq_BaseCase!Y117","v":-14038136.371591097},{"$f":"+'RevReq_ExitCase_(2021)'!Z117-RevReq_BaseCase!Z117","v":-14089161.965493063},{"$f":"+'RevReq_ExitCase_(2021)'!AA117-RevReq_BaseCase!AA117","v":-14370945.204802925},{"$f":"+'RevReq_ExitCase_(2021)'!AB117-RevReq_BaseCase!AB117","v":-14658364.108898982},{"$f":"+'RevReq_ExitCase_(2021)'!AC117-RevReq_BaseCase!AC117","v":-14951531.391076963},{"$f":"+'RevReq_ExitCase_(2021)'!AD117-RevReq_BaseCase!AD117","v":-15250562.018898502},{"$f":"+'RevReq_ExitCase_(2021)'!AE117-RevReq_BaseCase!AE117","v":-15555573.259276472},{"$f":"+'RevReq_ExitCase_(2021)'!AF117-RevReq_BaseCase!AF117","v":-15866684.724462001},{"$f":"+'RevReq_ExitCase_(2021)'!AG117-RevReq_BaseCase!AG117","v":-16184018.418951243},{"$f":"+'RevReq_ExitCase_(2021)'!AH117-RevReq_BaseCase!AH117","v":-16776872.454995094},{"$f":"+'RevReq_ExitCase_(2021)'!AI117-RevReq_BaseCase!AI117","v":-17112409.904094998},{"$f":"+'RevReq_ExitCase_(2021)'!AJ117-RevReq_BaseCase!AJ117","v":-17174609.818338413},{"$f":"+'RevReq_ExitCase_(2021)'!AK117-RevReq_BaseCase!AK117","v":-17518102.014705181},{"$f":"+'RevReq_ExitCase_(2021)'!AL117-RevReq_BaseCase!AL117","v":-17868464.054999284},{"$f":"+'RevReq_ExitCase_(2021)'!AM117-RevReq_BaseCase!AM117","v":-18225833.336099271},{"$f":"+'RevReq_ExitCase_(2021)'!AN117-RevReq_BaseCase!AN117","v":-18590350.002821259},{"$f":"+'RevReq_ExitCase_(2021)'!AO117-RevReq_BaseCase!AO117","v":-18962157.002877682},{"$f":"+'RevReq_ExitCase_(2021)'!AP117-RevReq_BaseCase!AP117","v":-19341400.142935235},{"$f":"+'RevReq_ExitCase_(2021)'!AQ117-RevReq_BaseCase!AQ117","v":-19728228.145793941},{"$f":"+'RevReq_ExitCase_(2021)'!AR117-RevReq_BaseCase!AR117","v":-20450913.907602768},{"$f":"+'RevReq_ExitCase_(2021)'!AS117-RevReq_BaseCase!AS117","v":-20859932.185754821},{"$f":"+'RevReq_ExitCase_(2021)'!AT117-RevReq_BaseCase!AT117","v":-20935753.534141697},{"$f":"+'RevReq_ExitCase_(2021)'!AU117-RevReq_BaseCase!AU117","v":-21354468.604824532},{"$f":"+'RevReq_ExitCase_(2021)'!AV117-RevReq_BaseCase!AV117","v":-21781557.976921022},{"$f":"+'RevReq_ExitCase_(2021)'!AW117-RevReq_BaseCase!AW117","v":-22217189.136459444},{"$f":"+'RevReq_ExitCase_(2021)'!AX117-RevReq_BaseCase!AX117","v":-22661532.919188634},{"$f":"+'RevReq_ExitCase_(2021)'!AY117-RevReq_BaseCase!AY117","v":-23114763.577572409}]
[{"$f":"+RevReq_BaseCase!A118","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O118-RevReq_BaseCase!O118","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P118-RevReq_BaseCase!P118","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q118-RevReq_BaseCase!Q118","v":-157848},{"$f":"+'RevReq_ExitCase_(2021)'!R118-RevReq_BaseCase!R118","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S118-RevReq_BaseCase!S118","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!T118-RevReq_BaseCase!T118","v":-165467.90879999998},{"$f":"+'RevReq_ExitCase_(2021)'!U118-RevReq_BaseCase!U118","v":-168777.26697599998},{"$f":"+'RevReq_ExitCase_(2021)'!V118-RevReq_BaseCase!V118","v":-172152.81231551996},{"$f":"+'RevReq_ExitCase_(2021)'!W118-RevReq_BaseCase!W118","v":-175595.86856183037},{"$f":"+'RevReq_ExitCase_(2021)'!X118-RevReq_BaseCase!X118","v":-179107.78593306697},{"$f":"+'RevReq_ExitCase_(2021)'!Y118-RevReq_BaseCase!Y118","v":-182689.94165172832},{"$f":"+'RevReq_ExitCase_(2021)'!Z118-RevReq_BaseCase!Z118","v":-186343.74048476288},{"$f":"+'RevReq_ExitCase_(2021)'!AA118-RevReq_BaseCase!AA118","v":-190070.61529445817},{"$f":"+'RevReq_ExitCase_(2021)'!AB118-RevReq_BaseCase!AB118","v":-193872.02760034733},{"$f":"+'RevReq_ExitCase_(2021)'!AC118-RevReq_BaseCase!AC118","v":-197749.4681523543},{"$f":"+'RevReq_ExitCase_(2021)'!AD118-RevReq_BaseCase!AD118","v":-201704.45751540136},{"$f":"+'RevReq_ExitCase_(2021)'!AE118-RevReq_BaseCase!AE118","v":-205738.54666570938},{"$f":"+'RevReq_ExitCase_(2021)'!AF118-RevReq_BaseCase!AF118","v":-209853.31759902358},{"$f":"+'RevReq_ExitCase_(2021)'!AG118-RevReq_BaseCase!AG118","v":-214050.38395100407},{"$f":"+'RevReq_ExitCase_(2021)'!AH118-RevReq_BaseCase!AH118","v":-218331.39163002415},{"$f":"+'RevReq_ExitCase_(2021)'!AI118-RevReq_BaseCase!AI118","v":-222698.01946262462},{"$f":"+'RevReq_ExitCase_(2021)'!AJ118-RevReq_BaseCase!AJ118","v":-227151.97985187714},{"$f":"+'RevReq_ExitCase_(2021)'!AK118-RevReq_BaseCase!AK118","v":-231695.01944891468},{"$f":"+'RevReq_ExitCase_(2021)'!AL118-RevReq_BaseCase!AL118","v":-236328.91983789299},{"$f":"+'RevReq_ExitCase_(2021)'!AM118-RevReq_BaseCase!AM118","v":-241055.49823465085},{"$f":"+'RevReq_ExitCase_(2021)'!AN118-RevReq_BaseCase!AN118","v":-245876.6081993439},{"$f":"+'RevReq_ExitCase_(2021)'!AO118-RevReq_BaseCase!AO118","v":-250794.14036333078},{"$f":"+'RevReq_ExitCase_(2021)'!AP118-RevReq_BaseCase!AP118","v":-255810.02317059739},{"$f":"+'RevReq_ExitCase_(2021)'!AQ118-RevReq_BaseCase!AQ118","v":-260926.22363400934},{"$f":"+'RevReq_ExitCase_(2021)'!AR118-RevReq_BaseCase!AR118","v":-266144.74810668954},{"$f":"+'RevReq_ExitCase_(2021)'!AS118-RevReq_BaseCase!AS118","v":-271467.64306882332},{"$f":"+'RevReq_ExitCase_(2021)'!AT118-RevReq_BaseCase!AT118","v":-276896.9959301998},{"$f":"+'RevReq_ExitCase_(2021)'!AU118-RevReq_BaseCase!AU118","v":-282434.93584880378},{"$f":"+'RevReq_ExitCase_(2021)'!AV118-RevReq_BaseCase!AV118","v":-288083.63456577988},{"$f":"+'RevReq_ExitCase_(2021)'!AW118-RevReq_BaseCase!AW118","v":-293845.30725709547},{"$f":"+'RevReq_ExitCase_(2021)'!AX118-RevReq_BaseCase!AX118","v":-299722.21340223739},{"$f":"+'RevReq_ExitCase_(2021)'!AY118-RevReq_BaseCase!AY118","v":-305716.65767028218}]
[{"$f":"+RevReq_BaseCase!A119","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O119-RevReq_BaseCase!O119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P119-RevReq_BaseCase!P119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q119-RevReq_BaseCase!Q119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R119-RevReq_BaseCase!R119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S119-RevReq_BaseCase!S119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T119-RevReq_BaseCase!T119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U119-RevReq_BaseCase!U119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V119-RevReq_BaseCase!V119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W119-RevReq_BaseCase!W119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X119-RevReq_BaseCase!X119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y119-RevReq_BaseCase!Y119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z119-RevReq_BaseCase!Z119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA119-RevReq_BaseCase!AA119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB119-RevReq_BaseCase!AB119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC119-RevReq_BaseCase!AC119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD119-RevReq_BaseCase!AD119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE119-RevReq_BaseCase!AE119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF119-RevReq_BaseCase!AF119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG119-RevReq_BaseCase!AG119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH119-RevReq_BaseCase!AH119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI119-RevReq_BaseCase!AI119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ119-RevReq_BaseCase!AJ119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK119-RevReq_BaseCase!AK119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL119-RevReq_BaseCase!AL119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM119-RevReq_BaseCase!AM119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN119-RevReq_BaseCase!AN119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO119-RevReq_BaseCase!AO119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP119-RevReq_BaseCase!AP119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ119-RevReq_BaseCase!AQ119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR119-RevReq_BaseCase!AR119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS119-RevReq_BaseCase!AS119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT119-RevReq_BaseCase!AT119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU119-RevReq_BaseCase!AU119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV119-RevReq_BaseCase!AV119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW119-RevReq_BaseCase!AW119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX119-RevReq_BaseCase!AX119","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY119-RevReq_BaseCase!AY119","v":0}]
[{"$f":"+RevReq_BaseCase!A120","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O120-RevReq_BaseCase!O120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P120-RevReq_BaseCase!P120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q120-RevReq_BaseCase!Q120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R120-RevReq_BaseCase!R120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S120-RevReq_BaseCase!S120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T120-RevReq_BaseCase!T120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U120-RevReq_BaseCase!U120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V120-RevReq_BaseCase!V120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W120-RevReq_BaseCase!W120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X120-RevReq_BaseCase!X120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y120-RevReq_BaseCase!Y120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z120-RevReq_BaseCase!Z120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA120-RevReq_BaseCase!AA120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB120-RevReq_BaseCase!AB120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC120-RevReq_BaseCase!AC120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD120-RevReq_BaseCase!AD120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE120-RevReq_BaseCase!AE120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF120-RevReq_BaseCase!AF120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG120-RevReq_BaseCase!AG120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH120-RevReq_BaseCase!AH120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI120-RevReq_BaseCase!AI120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ120-RevReq_BaseCase!AJ120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK120-RevReq_BaseCase!AK120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL120-RevReq_BaseCase!AL120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM120-RevReq_BaseCase!AM120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN120-RevReq_BaseCase!AN120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO120-RevReq_BaseCase!AO120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP120-RevReq_BaseCase!AP120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ120-RevReq_BaseCase!AQ120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR120-RevReq_BaseCase!AR120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS120-RevReq_BaseCase!AS120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT120-RevReq_BaseCase!AT120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU120-RevReq_BaseCase!AU120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV120-RevReq_BaseCase!AV120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW120-RevReq_BaseCase!AW120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX120-RevReq_BaseCase!AX120","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY120-RevReq_BaseCase!AY120","v":0}]
[{"$f":"+RevReq_BaseCase!A121","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O121-RevReq_BaseCase!O121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P121-RevReq_BaseCase!P121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q121-RevReq_BaseCase!Q121","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2021)'!R121-RevReq_BaseCase!R121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S121-RevReq_BaseCase!S121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T121-RevReq_BaseCase!T121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U121-RevReq_BaseCase!U121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V121-RevReq_BaseCase!V121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W121-RevReq_BaseCase!W121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X121-RevReq_BaseCase!X121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y121-RevReq_BaseCase!Y121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z121-RevReq_BaseCase!Z121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA121-RevReq_BaseCase!AA121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB121-RevReq_BaseCase!AB121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC121-RevReq_BaseCase!AC121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD121-RevReq_BaseCase!AD121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE121-RevReq_BaseCase!AE121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF121-RevReq_BaseCase!AF121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG121-RevReq_BaseCase!AG121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH121-RevReq_BaseCase!AH121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI121-RevReq_BaseCase!AI121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ121-RevReq_BaseCase!AJ121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK121-RevReq_BaseCase!AK121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL121-RevReq_BaseCase!AL121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM121-RevReq_BaseCase!AM121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN121-RevReq_BaseCase!AN121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO121-RevReq_BaseCase!AO121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP121-RevReq_BaseCase!AP121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ121-RevReq_BaseCase!AQ121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR121-RevReq_BaseCase!AR121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS121-RevReq_BaseCase!AS121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT121-RevReq_BaseCase!AT121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU121-RevReq_BaseCase!AU121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV121-RevReq_BaseCase!AV121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW121-RevReq_BaseCase!AW121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX121-RevReq_BaseCase!AX121","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY121-RevReq_BaseCase!AY121","v":0}]
[{"$f":"+RevReq_BaseCase!A122","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O122-RevReq_BaseCase!O122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P122-RevReq_BaseCase!P122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q122-RevReq_BaseCase!Q122","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!R122-RevReq_BaseCase!R122","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!S122-RevReq_BaseCase!S122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T122-RevReq_BaseCase!T122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U122-RevReq_BaseCase!U122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V122-RevReq_BaseCase!V122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W122-RevReq_BaseCase!W122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X122-RevReq_BaseCase!X122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y122-RevReq_BaseCase!Y122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z122-RevReq_BaseCase!Z122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA122-RevReq_BaseCase!AA122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB122-RevReq_BaseCase!AB122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC122-RevReq_BaseCase!AC122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD122-RevReq_BaseCase!AD122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE122-RevReq_BaseCase!AE122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF122-RevReq_BaseCase!AF122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG122-RevReq_BaseCase!AG122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH122-RevReq_BaseCase!AH122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI122-RevReq_BaseCase!AI122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ122-RevReq_BaseCase!AJ122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK122-RevReq_BaseCase!AK122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL122-RevReq_BaseCase!AL122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM122-RevReq_BaseCase!AM122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN122-RevReq_BaseCase!AN122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO122-RevReq_BaseCase!AO122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP122-RevReq_BaseCase!AP122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ122-RevReq_BaseCase!AQ122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR122-RevReq_BaseCase!AR122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS122-RevReq_BaseCase!AS122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT122-RevReq_BaseCase!AT122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU122-RevReq_BaseCase!AU122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV122-RevReq_BaseCase!AV122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW122-RevReq_BaseCase!AW122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX122-RevReq_BaseCase!AX122","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY122-RevReq_BaseCase!AY122","v":0}]
[{"$f":"+RevReq_BaseCase!A123","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O123-RevReq_BaseCase!O123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P123-RevReq_BaseCase!P123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q123-RevReq_BaseCase!Q123","v":-19133528.434199996},{"$f":"+'RevReq_ExitCase_(2021)'!R123-RevReq_BaseCase!R123","v":-19394648.01571032},{"$f":"+'RevReq_ExitCase_(2021)'!S123-RevReq_BaseCase!S123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T123-RevReq_BaseCase!T123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U123-RevReq_BaseCase!U123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V123-RevReq_BaseCase!V123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W123-RevReq_BaseCase!W123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X123-RevReq_BaseCase!X123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y123-RevReq_BaseCase!Y123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z123-RevReq_BaseCase!Z123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA123-RevReq_BaseCase!AA123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB123-RevReq_BaseCase!AB123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC123-RevReq_BaseCase!AC123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD123-RevReq_BaseCase!AD123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE123-RevReq_BaseCase!AE123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF123-RevReq_BaseCase!AF123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG123-RevReq_BaseCase!AG123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH123-RevReq_BaseCase!AH123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI123-RevReq_BaseCase!AI123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ123-RevReq_BaseCase!AJ123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK123-RevReq_BaseCase!AK123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL123-RevReq_BaseCase!AL123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM123-RevReq_BaseCase!AM123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN123-RevReq_BaseCase!AN123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO123-RevReq_BaseCase!AO123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP123-RevReq_BaseCase!AP123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ123-RevReq_BaseCase!AQ123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR123-RevReq_BaseCase!AR123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS123-RevReq_BaseCase!AS123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT123-RevReq_BaseCase!AT123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU123-RevReq_BaseCase!AU123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV123-RevReq_BaseCase!AV123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW123-RevReq_BaseCase!AW123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX123-RevReq_BaseCase!AX123","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY123-RevReq_BaseCase!AY123","v":0}]
[{"$f":"+RevReq_BaseCase!A124","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O124-RevReq_BaseCase!O124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P124-RevReq_BaseCase!P124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q124-RevReq_BaseCase!Q124","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2021)'!R124-RevReq_BaseCase!R124","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2021)'!S124-RevReq_BaseCase!S124","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2021)'!T124-RevReq_BaseCase!T124","v":-1933000},{"$f":"+'RevReq_ExitCase_(2021)'!U124-RevReq_BaseCase!U124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V124-RevReq_BaseCase!V124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W124-RevReq_BaseCase!W124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X124-RevReq_BaseCase!X124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y124-RevReq_BaseCase!Y124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z124-RevReq_BaseCase!Z124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA124-RevReq_BaseCase!AA124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB124-RevReq_BaseCase!AB124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC124-RevReq_BaseCase!AC124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD124-RevReq_BaseCase!AD124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE124-RevReq_BaseCase!AE124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF124-RevReq_BaseCase!AF124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG124-RevReq_BaseCase!AG124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH124-RevReq_BaseCase!AH124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI124-RevReq_BaseCase!AI124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ124-RevReq_BaseCase!AJ124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK124-RevReq_BaseCase!AK124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL124-RevReq_BaseCase!AL124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM124-RevReq_BaseCase!AM124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN124-RevReq_BaseCase!AN124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO124-RevReq_BaseCase!AO124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP124-RevReq_BaseCase!AP124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ124-RevReq_BaseCase!AQ124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR124-RevReq_BaseCase!AR124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS124-RevReq_BaseCase!AS124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT124-RevReq_BaseCase!AT124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU124-RevReq_BaseCase!AU124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV124-RevReq_BaseCase!AV124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW124-RevReq_BaseCase!AW124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX124-RevReq_BaseCase!AX124","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY124-RevReq_BaseCase!AY124","v":0}]
[{"$f":"+RevReq_BaseCase!A125","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O125-RevReq_BaseCase!O125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P125-RevReq_BaseCase!P125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q125-RevReq_BaseCase!Q125","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2021)'!R125-RevReq_BaseCase!R125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S125-RevReq_BaseCase!S125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T125-RevReq_BaseCase!T125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U125-RevReq_BaseCase!U125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V125-RevReq_BaseCase!V125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W125-RevReq_BaseCase!W125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X125-RevReq_BaseCase!X125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y125-RevReq_BaseCase!Y125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z125-RevReq_BaseCase!Z125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA125-RevReq_BaseCase!AA125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB125-RevReq_BaseCase!AB125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC125-RevReq_BaseCase!AC125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD125-RevReq_BaseCase!AD125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE125-RevReq_BaseCase!AE125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF125-RevReq_BaseCase!AF125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG125-RevReq_BaseCase!AG125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH125-RevReq_BaseCase!AH125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI125-RevReq_BaseCase!AI125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ125-RevReq_BaseCase!AJ125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK125-RevReq_BaseCase!AK125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL125-RevReq_BaseCase!AL125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM125-RevReq_BaseCase!AM125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN125-RevReq_BaseCase!AN125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO125-RevReq_BaseCase!AO125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP125-RevReq_BaseCase!AP125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ125-RevReq_BaseCase!AQ125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR125-RevReq_BaseCase!AR125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS125-RevReq_BaseCase!AS125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT125-RevReq_BaseCase!AT125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU125-RevReq_BaseCase!AU125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV125-RevReq_BaseCase!AV125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW125-RevReq_BaseCase!AW125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX125-RevReq_BaseCase!AX125","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY125-RevReq_BaseCase!AY125","v":0}]
[{"$f":"+RevReq_BaseCase!A126","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O126-RevReq_BaseCase!O126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P126-RevReq_BaseCase!P126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q126-RevReq_BaseCase!Q126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R126-RevReq_BaseCase!R126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S126-RevReq_BaseCase!S126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T126-RevReq_BaseCase!T126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U126-RevReq_BaseCase!U126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V126-RevReq_BaseCase!V126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W126-RevReq_BaseCase!W126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X126-RevReq_BaseCase!X126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y126-RevReq_BaseCase!Y126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z126-RevReq_BaseCase!Z126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA126-RevReq_BaseCase!AA126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB126-RevReq_BaseCase!AB126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC126-RevReq_BaseCase!AC126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD126-RevReq_BaseCase!AD126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE126-RevReq_BaseCase!AE126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF126-RevReq_BaseCase!AF126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG126-RevReq_BaseCase!AG126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH126-RevReq_BaseCase!AH126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI126-RevReq_BaseCase!AI126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ126-RevReq_BaseCase!AJ126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK126-RevReq_BaseCase!AK126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL126-RevReq_BaseCase!AL126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM126-RevReq_BaseCase!AM126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN126-RevReq_BaseCase!AN126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO126-RevReq_BaseCase!AO126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP126-RevReq_BaseCase!AP126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ126-RevReq_BaseCase!AQ126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR126-RevReq_BaseCase!AR126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS126-RevReq_BaseCase!AS126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT126-RevReq_BaseCase!AT126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU126-RevReq_BaseCase!AU126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV126-RevReq_BaseCase!AV126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW126-RevReq_BaseCase!AW126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX126-RevReq_BaseCase!AX126","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY126-RevReq_BaseCase!AY126","v":0}]
[{"$f":"+RevReq_BaseCase!A127","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O127-RevReq_BaseCase!O127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P127-RevReq_BaseCase!P127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q127-RevReq_BaseCase!Q127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R127-RevReq_BaseCase!R127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S127-RevReq_BaseCase!S127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T127-RevReq_BaseCase!T127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U127-RevReq_BaseCase!U127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V127-RevReq_BaseCase!V127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W127-RevReq_BaseCase!W127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X127-RevReq_BaseCase!X127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y127-RevReq_BaseCase!Y127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z127-RevReq_BaseCase!Z127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA127-RevReq_BaseCase!AA127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB127-RevReq_BaseCase!AB127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC127-RevReq_BaseCase!AC127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD127-RevReq_BaseCase!AD127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE127-RevReq_BaseCase!AE127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF127-RevReq_BaseCase!AF127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG127-RevReq_BaseCase!AG127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH127-RevReq_BaseCase!AH127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI127-RevReq_BaseCase!AI127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ127-RevReq_BaseCase!AJ127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK127-RevReq_BaseCase!AK127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL127-RevReq_BaseCase!AL127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM127-RevReq_BaseCase!AM127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN127-RevReq_BaseCase!AN127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO127-RevReq_BaseCase!AO127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP127-RevReq_BaseCase!AP127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ127-RevReq_BaseCase!AQ127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR127-RevReq_BaseCase!AR127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS127-RevReq_BaseCase!AS127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT127-RevReq_BaseCase!AT127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU127-RevReq_BaseCase!AU127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV127-RevReq_BaseCase!AV127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW127-RevReq_BaseCase!AW127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX127-RevReq_BaseCase!AX127","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY127-RevReq_BaseCase!AY127","v":0}]
[{"$f":"+RevReq_BaseCase!A128","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O128-RevReq_BaseCase!O128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P128-RevReq_BaseCase!P128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q128-RevReq_BaseCase!Q128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R128-RevReq_BaseCase!R128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S128-RevReq_BaseCase!S128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T128-RevReq_BaseCase!T128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U128-RevReq_BaseCase!U128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V128-RevReq_BaseCase!V128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W128-RevReq_BaseCase!W128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X128-RevReq_BaseCase!X128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y128-RevReq_BaseCase!Y128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z128-RevReq_BaseCase!Z128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA128-RevReq_BaseCase!AA128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB128-RevReq_BaseCase!AB128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC128-RevReq_BaseCase!AC128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD128-RevReq_BaseCase!AD128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE128-RevReq_BaseCase!AE128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF128-RevReq_BaseCase!AF128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG128-RevReq_BaseCase!AG128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH128-RevReq_BaseCase!AH128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI128-RevReq_BaseCase!AI128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ128-RevReq_BaseCase!AJ128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK128-RevReq_BaseCase!AK128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL128-RevReq_BaseCase!AL128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM128-RevReq_BaseCase!AM128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN128-RevReq_BaseCase!AN128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO128-RevReq_BaseCase!AO128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP128-RevReq_BaseCase!AP128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ128-RevReq_BaseCase!AQ128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR128-RevReq_BaseCase!AR128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS128-RevReq_BaseCase!AS128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT128-RevReq_BaseCase!AT128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU128-RevReq_BaseCase!AU128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV128-RevReq_BaseCase!AV128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW128-RevReq_BaseCase!AW128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX128-RevReq_BaseCase!AX128","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY128-RevReq_BaseCase!AY128","v":0}]
[{"$f":"+RevReq_BaseCase!A129","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O129-RevReq_BaseCase!O129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P129-RevReq_BaseCase!P129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q129-RevReq_BaseCase!Q129","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R129-RevReq_BaseCase!R129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S129-RevReq_BaseCase!S129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T129-RevReq_BaseCase!T129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U129-RevReq_BaseCase!U129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V129-RevReq_BaseCase!V129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W129-RevReq_BaseCase!W129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X129-RevReq_BaseCase!X129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y129-RevReq_BaseCase!Y129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z129-RevReq_BaseCase!Z129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA129-RevReq_BaseCase!AA129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB129-RevReq_BaseCase!AB129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC129-RevReq_BaseCase!AC129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD129-RevReq_BaseCase!AD129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE129-RevReq_BaseCase!AE129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF129-RevReq_BaseCase!AF129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG129-RevReq_BaseCase!AG129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH129-RevReq_BaseCase!AH129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI129-RevReq_BaseCase!AI129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ129-RevReq_BaseCase!AJ129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK129-RevReq_BaseCase!AK129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL129-RevReq_BaseCase!AL129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM129-RevReq_BaseCase!AM129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN129-RevReq_BaseCase!AN129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO129-RevReq_BaseCase!AO129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP129-RevReq_BaseCase!AP129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ129-RevReq_BaseCase!AQ129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR129-RevReq_BaseCase!AR129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS129-RevReq_BaseCase!AS129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT129-RevReq_BaseCase!AT129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU129-RevReq_BaseCase!AU129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV129-RevReq_BaseCase!AV129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW129-RevReq_BaseCase!AW129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX129-RevReq_BaseCase!AX129","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY129-RevReq_BaseCase!AY129","v":0}]
[{"$f":"+RevReq_BaseCase!A130","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O130-RevReq_BaseCase!O130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P130-RevReq_BaseCase!P130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q130-RevReq_BaseCase!Q130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R130-RevReq_BaseCase!R130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S130-RevReq_BaseCase!S130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T130-RevReq_BaseCase!T130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U130-RevReq_BaseCase!U130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V130-RevReq_BaseCase!V130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W130-RevReq_BaseCase!W130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X130-RevReq_BaseCase!X130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y130-RevReq_BaseCase!Y130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z130-RevReq_BaseCase!Z130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA130-RevReq_BaseCase!AA130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB130-RevReq_BaseCase!AB130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC130-RevReq_BaseCase!AC130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD130-RevReq_BaseCase!AD130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE130-RevReq_BaseCase!AE130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF130-RevReq_BaseCase!AF130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG130-RevReq_BaseCase!AG130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH130-RevReq_BaseCase!AH130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI130-RevReq_BaseCase!AI130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ130-RevReq_BaseCase!AJ130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK130-RevReq_BaseCase!AK130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL130-RevReq_BaseCase!AL130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM130-RevReq_BaseCase!AM130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN130-RevReq_BaseCase!AN130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO130-RevReq_BaseCase!AO130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP130-RevReq_BaseCase!AP130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ130-RevReq_BaseCase!AQ130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR130-RevReq_BaseCase!AR130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS130-RevReq_BaseCase!AS130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT130-RevReq_BaseCase!AT130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU130-RevReq_BaseCase!AU130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV130-RevReq_BaseCase!AV130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW130-RevReq_BaseCase!AW130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX130-RevReq_BaseCase!AX130","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY130-RevReq_BaseCase!AY130","v":0}]
[{"$f":"+RevReq_BaseCase!A131","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O131-RevReq_BaseCase!O131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P131-RevReq_BaseCase!P131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q131-RevReq_BaseCase!Q131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R131-RevReq_BaseCase!R131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S131-RevReq_BaseCase!S131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T131-RevReq_BaseCase!T131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U131-RevReq_BaseCase!U131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V131-RevReq_BaseCase!V131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W131-RevReq_BaseCase!W131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X131-RevReq_BaseCase!X131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y131-RevReq_BaseCase!Y131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z131-RevReq_BaseCase!Z131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA131-RevReq_BaseCase!AA131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB131-RevReq_BaseCase!AB131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC131-RevReq_BaseCase!AC131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD131-RevReq_BaseCase!AD131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE131-RevReq_BaseCase!AE131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF131-RevReq_BaseCase!AF131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG131-RevReq_BaseCase!AG131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH131-RevReq_BaseCase!AH131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI131-RevReq_BaseCase!AI131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ131-RevReq_BaseCase!AJ131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK131-RevReq_BaseCase!AK131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL131-RevReq_BaseCase!AL131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM131-RevReq_BaseCase!AM131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN131-RevReq_BaseCase!AN131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO131-RevReq_BaseCase!AO131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP131-RevReq_BaseCase!AP131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ131-RevReq_BaseCase!AQ131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR131-RevReq_BaseCase!AR131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS131-RevReq_BaseCase!AS131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT131-RevReq_BaseCase!AT131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU131-RevReq_BaseCase!AU131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV131-RevReq_BaseCase!AV131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW131-RevReq_BaseCase!AW131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX131-RevReq_BaseCase!AX131","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY131-RevReq_BaseCase!AY131","v":0}]
[{"$f":"+RevReq_BaseCase!A132","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O132-RevReq_BaseCase!O132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P132-RevReq_BaseCase!P132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q132-RevReq_BaseCase!Q132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R132-RevReq_BaseCase!R132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S132-RevReq_BaseCase!S132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T132-RevReq_BaseCase!T132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U132-RevReq_BaseCase!U132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V132-RevReq_BaseCase!V132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W132-RevReq_BaseCase!W132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X132-RevReq_BaseCase!X132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y132-RevReq_BaseCase!Y132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z132-RevReq_BaseCase!Z132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA132-RevReq_BaseCase!AA132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB132-RevReq_BaseCase!AB132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC132-RevReq_BaseCase!AC132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD132-RevReq_BaseCase!AD132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE132-RevReq_BaseCase!AE132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF132-RevReq_BaseCase!AF132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG132-RevReq_BaseCase!AG132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH132-RevReq_BaseCase!AH132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI132-RevReq_BaseCase!AI132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ132-RevReq_BaseCase!AJ132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK132-RevReq_BaseCase!AK132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL132-RevReq_BaseCase!AL132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM132-RevReq_BaseCase!AM132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN132-RevReq_BaseCase!AN132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO132-RevReq_BaseCase!AO132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP132-RevReq_BaseCase!AP132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ132-RevReq_BaseCase!AQ132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR132-RevReq_BaseCase!AR132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS132-RevReq_BaseCase!AS132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT132-RevReq_BaseCase!AT132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU132-RevReq_BaseCase!AU132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV132-RevReq_BaseCase!AV132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW132-RevReq_BaseCase!AW132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX132-RevReq_BaseCase!AX132","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY132-RevReq_BaseCase!AY132","v":0}]
[{"$f":"+RevReq_BaseCase!A133","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O133-RevReq_BaseCase!O133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P133-RevReq_BaseCase!P133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q133-RevReq_BaseCase!Q133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R133-RevReq_BaseCase!R133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S133-RevReq_BaseCase!S133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T133-RevReq_BaseCase!T133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U133-RevReq_BaseCase!U133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V133-RevReq_BaseCase!V133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W133-RevReq_BaseCase!W133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X133-RevReq_BaseCase!X133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y133-RevReq_BaseCase!Y133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z133-RevReq_BaseCase!Z133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA133-RevReq_BaseCase!AA133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB133-RevReq_BaseCase!AB133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC133-RevReq_BaseCase!AC133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD133-RevReq_BaseCase!AD133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE133-RevReq_BaseCase!AE133","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF133-RevReq_BaseCase!AF133","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2021)'!AG133-RevReq_BaseCase!AG133","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2021)'!AH133-RevReq_BaseCase!AH133","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2021)'!AI133-RevReq_BaseCase!AI133","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2021)'!AJ133-RevReq_BaseCase!AJ133","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2021)'!AK133-RevReq_BaseCase!AK133","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2021)'!AL133-RevReq_BaseCase!AL133","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2021)'!AM133-RevReq_BaseCase!AM133","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2021)'!AN133-RevReq_BaseCase!AN133","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2021)'!AO133-RevReq_BaseCase!AO133","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2021)'!AP133-RevReq_BaseCase!AP133","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2021)'!AQ133-RevReq_BaseCase!AQ133","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2021)'!AR133-RevReq_BaseCase!AR133","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2021)'!AS133-RevReq_BaseCase!AS133","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2021)'!AT133-RevReq_BaseCase!AT133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AU133-RevReq_BaseCase!AU133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AV133-RevReq_BaseCase!AV133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AW133-RevReq_BaseCase!AW133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AX133-RevReq_BaseCase!AX133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AY133-RevReq_BaseCase!AY133","v":31363201.395468224}]
[{"$f":"+RevReq_BaseCase!A134","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O134-RevReq_BaseCase!O134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P134-RevReq_BaseCase!P134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q134-RevReq_BaseCase!Q134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R134-RevReq_BaseCase!R134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S134-RevReq_BaseCase!S134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T134-RevReq_BaseCase!T134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U134-RevReq_BaseCase!U134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V134-RevReq_BaseCase!V134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W134-RevReq_BaseCase!W134","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X134-RevReq_BaseCase!X134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Y134-RevReq_BaseCase!Y134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Z134-RevReq_BaseCase!Z134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AA134-RevReq_BaseCase!AA134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AB134-RevReq_BaseCase!AB134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AC134-RevReq_BaseCase!AC134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AD134-RevReq_BaseCase!AD134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AE134-RevReq_BaseCase!AE134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AF134-RevReq_BaseCase!AF134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AG134-RevReq_BaseCase!AG134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AH134-RevReq_BaseCase!AH134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AI134-RevReq_BaseCase!AI134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AJ134-RevReq_BaseCase!AJ134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AK134-RevReq_BaseCase!AK134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AL134-RevReq_BaseCase!AL134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AM134-RevReq_BaseCase!AM134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AN134-RevReq_BaseCase!AN134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AO134-RevReq_BaseCase!AO134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AP134-RevReq_BaseCase!AP134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AQ134-RevReq_BaseCase!AQ134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AR134-RevReq_BaseCase!AR134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AS134-RevReq_BaseCase!AS134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AT134-RevReq_BaseCase!AT134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AU134-RevReq_BaseCase!AU134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AV134-RevReq_BaseCase!AV134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AW134-RevReq_BaseCase!AW134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AX134-RevReq_BaseCase!AX134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AY134-RevReq_BaseCase!AY134","v":10795281.791715816}]
[{"$f":"+RevReq_BaseCase!A135","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O135-RevReq_BaseCase!O135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P135-RevReq_BaseCase!P135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q135-RevReq_BaseCase!Q135","v":4819500},{"$f":"+'RevReq_ExitCase_(2021)'!R135-RevReq_BaseCase!R135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S135-RevReq_BaseCase!S135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T135-RevReq_BaseCase!T135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U135-RevReq_BaseCase!U135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V135-RevReq_BaseCase!V135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W135-RevReq_BaseCase!W135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X135-RevReq_BaseCase!X135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y135-RevReq_BaseCase!Y135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z135-RevReq_BaseCase!Z135","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2021)'!AA135-RevReq_BaseCase!AA135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB135-RevReq_BaseCase!AB135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC135-RevReq_BaseCase!AC135","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2021)'!AD135-RevReq_BaseCase!AD135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE135-RevReq_BaseCase!AE135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF135-RevReq_BaseCase!AF135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG135-RevReq_BaseCase!AG135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH135-RevReq_BaseCase!AH135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI135-RevReq_BaseCase!AI135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ135-RevReq_BaseCase!AJ135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK135-RevReq_BaseCase!AK135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL135-RevReq_BaseCase!AL135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM135-RevReq_BaseCase!AM135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN135-RevReq_BaseCase!AN135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO135-RevReq_BaseCase!AO135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP135-RevReq_BaseCase!AP135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ135-RevReq_BaseCase!AQ135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR135-RevReq_BaseCase!AR135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS135-RevReq_BaseCase!AS135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT135-RevReq_BaseCase!AT135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU135-RevReq_BaseCase!AU135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV135-RevReq_BaseCase!AV135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW135-RevReq_BaseCase!AW135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX135-RevReq_BaseCase!AX135","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY135-RevReq_BaseCase!AY135","v":0}]
[{"$f":"+RevReq_BaseCase!A136","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O136-RevReq_BaseCase!O136","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P136-RevReq_BaseCase!P136","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q136-RevReq_BaseCase!Q136","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2021)'!R136-RevReq_BaseCase!R136","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2021)'!S136-RevReq_BaseCase!S136","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2021)'!T136-RevReq_BaseCase!T136","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2021)'!U136-RevReq_BaseCase!U136","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2021)'!V136-RevReq_BaseCase!V136","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2021)'!W136-RevReq_BaseCase!W136","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2021)'!X136-RevReq_BaseCase!X136","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2021)'!Y136-RevReq_BaseCase!Y136","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2021)'!Z136-RevReq_BaseCase!Z136","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2021)'!AA136-RevReq_BaseCase!AA136","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2021)'!AB136-RevReq_BaseCase!AB136","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2021)'!AC136-RevReq_BaseCase!AC136","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2021)'!AD136-RevReq_BaseCase!AD136","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2021)'!AE136-RevReq_BaseCase!AE136","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2021)'!AF136-RevReq_BaseCase!AF136","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2021)'!AG136-RevReq_BaseCase!AG136","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2021)'!AH136-RevReq_BaseCase!AH136","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2021)'!AI136-RevReq_BaseCase!AI136","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2021)'!AJ136-RevReq_BaseCase!AJ136","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2021)'!AK136-RevReq_BaseCase!AK136","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2021)'!AL136-RevReq_BaseCase!AL136","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2021)'!AM136-RevReq_BaseCase!AM136","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2021)'!AN136-RevReq_BaseCase!AN136","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2021)'!AO136-RevReq_BaseCase!AO136","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2021)'!AP136-RevReq_BaseCase!AP136","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2021)'!AQ136-RevReq_BaseCase!AQ136","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2021)'!AR136-RevReq_BaseCase!AR136","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2021)'!AS136-RevReq_BaseCase!AS136","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2021)'!AT136-RevReq_BaseCase!AT136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AU136-RevReq_BaseCase!AU136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AV136-RevReq_BaseCase!AV136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AW136-RevReq_BaseCase!AW136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AX136-RevReq_BaseCase!AX136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AY136-RevReq_BaseCase!AY136","v":-10700000.000000088}]
[{"$f":"+RevReq_BaseCase!A137","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O137-RevReq_BaseCase!O137","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P137-RevReq_BaseCase!P137","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q137-RevReq_BaseCase!Q137","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2021)'!R137-RevReq_BaseCase!R137","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S137-RevReq_BaseCase!S137","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!T137-RevReq_BaseCase!T137","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!U137-RevReq_BaseCase!U137","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!V137-RevReq_BaseCase!V137","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!W137-RevReq_BaseCase!W137","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!X137-RevReq_BaseCase!X137","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Y137-RevReq_BaseCase!Y137","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Z137-RevReq_BaseCase!Z137","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!AA137-RevReq_BaseCase!AA137","v":-1000000},{"$f":"+'RevReq_ExitCase_(2021)'!AB137-RevReq_BaseCase!AB137","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2021)'!AC137-RevReq_BaseCase!AC137","v":-2000000},{"$f":"+'RevReq_ExitCase_(2021)'!AD137-RevReq_BaseCase!AD137","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2021)'!AE137-RevReq_BaseCase!AE137","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2021)'!AF137-RevReq_BaseCase!AF137","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2021)'!AG137-RevReq_BaseCase!AG137","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2021)'!AH137-RevReq_BaseCase!AH137","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2021)'!AI137-RevReq_BaseCase!AI137","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2021)'!AJ137-RevReq_BaseCase!AJ137","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2021)'!AK137-RevReq_BaseCase!AK137","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2021)'!AL137-RevReq_BaseCase!AL137","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2021)'!AM137-RevReq_BaseCase!AM137","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2021)'!AN137-RevReq_BaseCase!AN137","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2021)'!AO137-RevReq_BaseCase!AO137","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2021)'!AP137-RevReq_BaseCase!AP137","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2021)'!AQ137-RevReq_BaseCase!AQ137","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2021)'!AR137-RevReq_BaseCase!AR137","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2021)'!AS137-RevReq_BaseCase!AS137","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2021)'!AT137-RevReq_BaseCase!AT137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AU137-RevReq_BaseCase!AU137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AV137-RevReq_BaseCase!AV137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AW137-RevReq_BaseCase!AW137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AX137-RevReq_BaseCase!AX137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AY137-RevReq_BaseCase!AY137","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D112","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,-127310258.12935424,-304789773.25865853,null,null,{"$f":"SUM(O113:O137)","v":0},{"$f":"SUM(P113:P137)","v":0},{"$f":"SUM(Q113:Q137)","v":33109427.906293288},-52227196.473117426,-18343681.938044757,-18391616.590583965,-18371572.436544552,-18165706.671884097,-19889571.379431635,-17306619.134273876,-10472264.129722126,-4574115.1872513955,-16958952.132727832,-13281153.20632742,-6261971.2513194885,-16116082.222135309,-16436546.377980005,6103457.7091861023,16439693.457586238,9968009.3743770774,9896219.1230922118,11830870.222639911,7400409.2445828263,5334847.9441613648,2443364.1297802124,-818642.45160482079,-3558147.6049491316,-9540327.3895994425,-9223218.9022800289,-14592931.113168659,-7785483.8970426489,-18884102.656279236,-18541294.754137263,-18594120.527116038,-19375382.716968849,-19419016.863743931,-20186354.362123877]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[{"$f":"+RevReq_BaseCase!A143","v":"Base"},null,{"$f":"C142+1","v":1},{"$f":"INDEX(D$55:D$79,$C143,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C143,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O143:AY143,$O$5:$AY$5)","v":0},{"$f":"SUM(O143:AY143)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O143-RevReq_BaseCase!O143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P143-RevReq_BaseCase!P143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q143-RevReq_BaseCase!Q143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R143-RevReq_BaseCase!R143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S143-RevReq_BaseCase!S143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T143-RevReq_BaseCase!T143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U143-RevReq_BaseCase!U143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V143-RevReq_BaseCase!V143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W143-RevReq_BaseCase!W143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X143-RevReq_BaseCase!X143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y143-RevReq_BaseCase!Y143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z143-RevReq_BaseCase!Z143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA143-RevReq_BaseCase!AA143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB143-RevReq_BaseCase!AB143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC143-RevReq_BaseCase!AC143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD143-RevReq_BaseCase!AD143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE143-RevReq_BaseCase!AE143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF143-RevReq_BaseCase!AF143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG143-RevReq_BaseCase!AG143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH143-RevReq_BaseCase!AH143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI143-RevReq_BaseCase!AI143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ143-RevReq_BaseCase!AJ143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK143-RevReq_BaseCase!AK143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL143-RevReq_BaseCase!AL143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM143-RevReq_BaseCase!AM143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN143-RevReq_BaseCase!AN143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO143-RevReq_BaseCase!AO143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP143-RevReq_BaseCase!AP143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ143-RevReq_BaseCase!AQ143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR143-RevReq_BaseCase!AR143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS143-RevReq_BaseCase!AS143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT143-RevReq_BaseCase!AT143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU143-RevReq_BaseCase!AU143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV143-RevReq_BaseCase!AV143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW143-RevReq_BaseCase!AW143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX143-RevReq_BaseCase!AX143","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY143-RevReq_BaseCase!AY143","v":0}]
[{"$f":"+RevReq_BaseCase!A144","v":"Clause"},null,{"$f":"C143+1","v":2},{"$f":"INDEX(D$55:D$79,$C144,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O144-RevReq_BaseCase!O144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P144-RevReq_BaseCase!P144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q144-RevReq_BaseCase!Q144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R144-RevReq_BaseCase!R144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S144-RevReq_BaseCase!S144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T144-RevReq_BaseCase!T144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U144-RevReq_BaseCase!U144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V144-RevReq_BaseCase!V144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W144-RevReq_BaseCase!W144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X144-RevReq_BaseCase!X144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y144-RevReq_BaseCase!Y144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z144-RevReq_BaseCase!Z144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA144-RevReq_BaseCase!AA144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB144-RevReq_BaseCase!AB144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC144-RevReq_BaseCase!AC144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD144-RevReq_BaseCase!AD144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE144-RevReq_BaseCase!AE144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF144-RevReq_BaseCase!AF144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG144-RevReq_BaseCase!AG144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH144-RevReq_BaseCase!AH144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI144-RevReq_BaseCase!AI144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ144-RevReq_BaseCase!AJ144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK144-RevReq_BaseCase!AK144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL144-RevReq_BaseCase!AL144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM144-RevReq_BaseCase!AM144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN144-RevReq_BaseCase!AN144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO144-RevReq_BaseCase!AO144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP144-RevReq_BaseCase!AP144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ144-RevReq_BaseCase!AQ144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR144-RevReq_BaseCase!AR144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS144-RevReq_BaseCase!AS144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT144-RevReq_BaseCase!AT144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU144-RevReq_BaseCase!AU144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV144-RevReq_BaseCase!AV144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW144-RevReq_BaseCase!AW144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX144-RevReq_BaseCase!AX144","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY144-RevReq_BaseCase!AY144","v":0}]
[{"$f":"+RevReq_BaseCase!A145","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O145-RevReq_BaseCase!O145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P145-RevReq_BaseCase!P145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q145-RevReq_BaseCase!Q145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R145-RevReq_BaseCase!R145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S145-RevReq_BaseCase!S145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T145-RevReq_BaseCase!T145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U145-RevReq_BaseCase!U145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V145-RevReq_BaseCase!V145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W145-RevReq_BaseCase!W145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X145-RevReq_BaseCase!X145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y145-RevReq_BaseCase!Y145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z145-RevReq_BaseCase!Z145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA145-RevReq_BaseCase!AA145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB145-RevReq_BaseCase!AB145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC145-RevReq_BaseCase!AC145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD145-RevReq_BaseCase!AD145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE145-RevReq_BaseCase!AE145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF145-RevReq_BaseCase!AF145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG145-RevReq_BaseCase!AG145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH145-RevReq_BaseCase!AH145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI145-RevReq_BaseCase!AI145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ145-RevReq_BaseCase!AJ145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK145-RevReq_BaseCase!AK145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL145-RevReq_BaseCase!AL145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM145-RevReq_BaseCase!AM145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN145-RevReq_BaseCase!AN145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO145-RevReq_BaseCase!AO145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP145-RevReq_BaseCase!AP145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ145-RevReq_BaseCase!AQ145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR145-RevReq_BaseCase!AR145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS145-RevReq_BaseCase!AS145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT145-RevReq_BaseCase!AT145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU145-RevReq_BaseCase!AU145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV145-RevReq_BaseCase!AV145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW145-RevReq_BaseCase!AW145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX145-RevReq_BaseCase!AX145","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY145-RevReq_BaseCase!AY145","v":0}]
[{"$f":"+RevReq_BaseCase!A146","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O146-RevReq_BaseCase!O146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P146-RevReq_BaseCase!P146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q146-RevReq_BaseCase!Q146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R146-RevReq_BaseCase!R146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S146-RevReq_BaseCase!S146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T146-RevReq_BaseCase!T146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U146-RevReq_BaseCase!U146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V146-RevReq_BaseCase!V146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W146-RevReq_BaseCase!W146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X146-RevReq_BaseCase!X146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y146-RevReq_BaseCase!Y146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z146-RevReq_BaseCase!Z146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA146-RevReq_BaseCase!AA146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB146-RevReq_BaseCase!AB146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC146-RevReq_BaseCase!AC146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD146-RevReq_BaseCase!AD146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE146-RevReq_BaseCase!AE146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF146-RevReq_BaseCase!AF146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG146-RevReq_BaseCase!AG146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH146-RevReq_BaseCase!AH146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI146-RevReq_BaseCase!AI146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ146-RevReq_BaseCase!AJ146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK146-RevReq_BaseCase!AK146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL146-RevReq_BaseCase!AL146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM146-RevReq_BaseCase!AM146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN146-RevReq_BaseCase!AN146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO146-RevReq_BaseCase!AO146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP146-RevReq_BaseCase!AP146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ146-RevReq_BaseCase!AQ146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR146-RevReq_BaseCase!AR146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS146-RevReq_BaseCase!AS146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT146-RevReq_BaseCase!AT146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU146-RevReq_BaseCase!AU146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV146-RevReq_BaseCase!AV146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW146-RevReq_BaseCase!AW146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX146-RevReq_BaseCase!AX146","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY146-RevReq_BaseCase!AY146","v":0}]
[{"$f":"+RevReq_BaseCase!A147","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O147-RevReq_BaseCase!O147","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P147-RevReq_BaseCase!P147","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q147-RevReq_BaseCase!Q147","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2021)'!R147-RevReq_BaseCase!R147","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!S147-RevReq_BaseCase!S147","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2021)'!T147-RevReq_BaseCase!T147","v":-12510772.624344001},{"$f":"+'RevReq_ExitCase_(2021)'!U147-RevReq_BaseCase!U147","v":-12760988.076830881},{"$f":"+'RevReq_ExitCase_(2021)'!V147-RevReq_BaseCase!V147","v":-13016207.838367498},{"$f":"+'RevReq_ExitCase_(2021)'!W147-RevReq_BaseCase!W147","v":-13276531.995134847},{"$f":"+'RevReq_ExitCase_(2021)'!X147-RevReq_BaseCase!X147","v":-13762878.795677545},{"$f":"+'RevReq_ExitCase_(2021)'!Y147-RevReq_BaseCase!Y147","v":-14038136.371591097},{"$f":"+'RevReq_ExitCase_(2021)'!Z147-RevReq_BaseCase!Z147","v":-14089161.965493063},{"$f":"+'RevReq_ExitCase_(2021)'!AA147-RevReq_BaseCase!AA147","v":-14370945.204802925},{"$f":"+'RevReq_ExitCase_(2021)'!AB147-RevReq_BaseCase!AB147","v":-14658364.108898982},{"$f":"+'RevReq_ExitCase_(2021)'!AC147-RevReq_BaseCase!AC147","v":-14951531.391076963},{"$f":"+'RevReq_ExitCase_(2021)'!AD147-RevReq_BaseCase!AD147","v":-15250562.018898502},{"$f":"+'RevReq_ExitCase_(2021)'!AE147-RevReq_BaseCase!AE147","v":-15555573.259276472},{"$f":"+'RevReq_ExitCase_(2021)'!AF147-RevReq_BaseCase!AF147","v":-15866684.724462001},{"$f":"+'RevReq_ExitCase_(2021)'!AG147-RevReq_BaseCase!AG147","v":-16184018.418951243},{"$f":"+'RevReq_ExitCase_(2021)'!AH147-RevReq_BaseCase!AH147","v":-16776872.454995094},{"$f":"+'RevReq_ExitCase_(2021)'!AI147-RevReq_BaseCase!AI147","v":-17112409.904094998},{"$f":"+'RevReq_ExitCase_(2021)'!AJ147-RevReq_BaseCase!AJ147","v":-17174609.818338413},{"$f":"+'RevReq_ExitCase_(2021)'!AK147-RevReq_BaseCase!AK147","v":-17518102.014705181},{"$f":"+'RevReq_ExitCase_(2021)'!AL147-RevReq_BaseCase!AL147","v":-17868464.054999284},{"$f":"+'RevReq_ExitCase_(2021)'!AM147-RevReq_BaseCase!AM147","v":-18225833.336099271},{"$f":"+'RevReq_ExitCase_(2021)'!AN147-RevReq_BaseCase!AN147","v":-18590350.002821259},{"$f":"+'RevReq_ExitCase_(2021)'!AO147-RevReq_BaseCase!AO147","v":-18962157.002877682},{"$f":"+'RevReq_ExitCase_(2021)'!AP147-RevReq_BaseCase!AP147","v":-19341400.142935235},{"$f":"+'RevReq_ExitCase_(2021)'!AQ147-RevReq_BaseCase!AQ147","v":-19728228.145793941},{"$f":"+'RevReq_ExitCase_(2021)'!AR147-RevReq_BaseCase!AR147","v":-20450913.907602768},{"$f":"+'RevReq_ExitCase_(2021)'!AS147-RevReq_BaseCase!AS147","v":-20859932.185754821},{"$f":"+'RevReq_ExitCase_(2021)'!AT147-RevReq_BaseCase!AT147","v":-20935753.534141697},{"$f":"+'RevReq_ExitCase_(2021)'!AU147-RevReq_BaseCase!AU147","v":-21354468.604824532},{"$f":"+'RevReq_ExitCase_(2021)'!AV147-RevReq_BaseCase!AV147","v":-21781557.976921022},{"$f":"+'RevReq_ExitCase_(2021)'!AW147-RevReq_BaseCase!AW147","v":-22217189.136459444},{"$f":"+'RevReq_ExitCase_(2021)'!AX147-RevReq_BaseCase!AX147","v":-22661532.919188634},{"$f":"+'RevReq_ExitCase_(2021)'!AY147-RevReq_BaseCase!AY147","v":-23114763.577572409}]
[{"$f":"+RevReq_BaseCase!A148","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O148-RevReq_BaseCase!O148","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P148-RevReq_BaseCase!P148","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q148-RevReq_BaseCase!Q148","v":-157848},{"$f":"+'RevReq_ExitCase_(2021)'!R148-RevReq_BaseCase!R148","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S148-RevReq_BaseCase!S148","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2021)'!T148-RevReq_BaseCase!T148","v":-165467.90879999998},{"$f":"+'RevReq_ExitCase_(2021)'!U148-RevReq_BaseCase!U148","v":-168777.26697599998},{"$f":"+'RevReq_ExitCase_(2021)'!V148-RevReq_BaseCase!V148","v":-172152.81231551996},{"$f":"+'RevReq_ExitCase_(2021)'!W148-RevReq_BaseCase!W148","v":-175595.86856183037},{"$f":"+'RevReq_ExitCase_(2021)'!X148-RevReq_BaseCase!X148","v":-179107.78593306697},{"$f":"+'RevReq_ExitCase_(2021)'!Y148-RevReq_BaseCase!Y148","v":-182689.94165172832},{"$f":"+'RevReq_ExitCase_(2021)'!Z148-RevReq_BaseCase!Z148","v":-186343.74048476288},{"$f":"+'RevReq_ExitCase_(2021)'!AA148-RevReq_BaseCase!AA148","v":-190070.61529445817},{"$f":"+'RevReq_ExitCase_(2021)'!AB148-RevReq_BaseCase!AB148","v":-193872.02760034733},{"$f":"+'RevReq_ExitCase_(2021)'!AC148-RevReq_BaseCase!AC148","v":-197749.4681523543},{"$f":"+'RevReq_ExitCase_(2021)'!AD148-RevReq_BaseCase!AD148","v":-201704.45751540136},{"$f":"+'RevReq_ExitCase_(2021)'!AE148-RevReq_BaseCase!AE148","v":-205738.54666570938},{"$f":"+'RevReq_ExitCase_(2021)'!AF148-RevReq_BaseCase!AF148","v":-209853.31759902358},{"$f":"+'RevReq_ExitCase_(2021)'!AG148-RevReq_BaseCase!AG148","v":-214050.38395100407},{"$f":"+'RevReq_ExitCase_(2021)'!AH148-RevReq_BaseCase!AH148","v":-218331.39163002415},{"$f":"+'RevReq_ExitCase_(2021)'!AI148-RevReq_BaseCase!AI148","v":-222698.01946262462},{"$f":"+'RevReq_ExitCase_(2021)'!AJ148-RevReq_BaseCase!AJ148","v":-227151.97985187714},{"$f":"+'RevReq_ExitCase_(2021)'!AK148-RevReq_BaseCase!AK148","v":-231695.01944891468},{"$f":"+'RevReq_ExitCase_(2021)'!AL148-RevReq_BaseCase!AL148","v":-236328.91983789299},{"$f":"+'RevReq_ExitCase_(2021)'!AM148-RevReq_BaseCase!AM148","v":-241055.49823465085},{"$f":"+'RevReq_ExitCase_(2021)'!AN148-RevReq_BaseCase!AN148","v":-245876.6081993439},{"$f":"+'RevReq_ExitCase_(2021)'!AO148-RevReq_BaseCase!AO148","v":-250794.14036333078},{"$f":"+'RevReq_ExitCase_(2021)'!AP148-RevReq_BaseCase!AP148","v":-255810.02317059739},{"$f":"+'RevReq_ExitCase_(2021)'!AQ148-RevReq_BaseCase!AQ148","v":-260926.22363400934},{"$f":"+'RevReq_ExitCase_(2021)'!AR148-RevReq_BaseCase!AR148","v":-266144.74810668954},{"$f":"+'RevReq_ExitCase_(2021)'!AS148-RevReq_BaseCase!AS148","v":-271467.64306882332},{"$f":"+'RevReq_ExitCase_(2021)'!AT148-RevReq_BaseCase!AT148","v":-276896.9959301998},{"$f":"+'RevReq_ExitCase_(2021)'!AU148-RevReq_BaseCase!AU148","v":-282434.93584880378},{"$f":"+'RevReq_ExitCase_(2021)'!AV148-RevReq_BaseCase!AV148","v":-288083.63456577988},{"$f":"+'RevReq_ExitCase_(2021)'!AW148-RevReq_BaseCase!AW148","v":-293845.30725709547},{"$f":"+'RevReq_ExitCase_(2021)'!AX148-RevReq_BaseCase!AX148","v":-299722.21340223739},{"$f":"+'RevReq_ExitCase_(2021)'!AY148-RevReq_BaseCase!AY148","v":-305716.65767028218}]
[{"$f":"+RevReq_BaseCase!A149","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O149-RevReq_BaseCase!O149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P149-RevReq_BaseCase!P149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q149-RevReq_BaseCase!Q149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R149-RevReq_BaseCase!R149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S149-RevReq_BaseCase!S149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T149-RevReq_BaseCase!T149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U149-RevReq_BaseCase!U149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V149-RevReq_BaseCase!V149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W149-RevReq_BaseCase!W149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X149-RevReq_BaseCase!X149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y149-RevReq_BaseCase!Y149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z149-RevReq_BaseCase!Z149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA149-RevReq_BaseCase!AA149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB149-RevReq_BaseCase!AB149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC149-RevReq_BaseCase!AC149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD149-RevReq_BaseCase!AD149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE149-RevReq_BaseCase!AE149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF149-RevReq_BaseCase!AF149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG149-RevReq_BaseCase!AG149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH149-RevReq_BaseCase!AH149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI149-RevReq_BaseCase!AI149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ149-RevReq_BaseCase!AJ149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK149-RevReq_BaseCase!AK149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL149-RevReq_BaseCase!AL149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM149-RevReq_BaseCase!AM149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN149-RevReq_BaseCase!AN149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO149-RevReq_BaseCase!AO149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP149-RevReq_BaseCase!AP149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ149-RevReq_BaseCase!AQ149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR149-RevReq_BaseCase!AR149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS149-RevReq_BaseCase!AS149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT149-RevReq_BaseCase!AT149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU149-RevReq_BaseCase!AU149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV149-RevReq_BaseCase!AV149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW149-RevReq_BaseCase!AW149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX149-RevReq_BaseCase!AX149","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY149-RevReq_BaseCase!AY149","v":0}]
[{"$f":"+RevReq_BaseCase!A150","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O150-RevReq_BaseCase!O150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P150-RevReq_BaseCase!P150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q150-RevReq_BaseCase!Q150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R150-RevReq_BaseCase!R150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S150-RevReq_BaseCase!S150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T150-RevReq_BaseCase!T150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U150-RevReq_BaseCase!U150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V150-RevReq_BaseCase!V150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W150-RevReq_BaseCase!W150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X150-RevReq_BaseCase!X150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y150-RevReq_BaseCase!Y150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z150-RevReq_BaseCase!Z150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA150-RevReq_BaseCase!AA150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB150-RevReq_BaseCase!AB150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC150-RevReq_BaseCase!AC150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD150-RevReq_BaseCase!AD150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE150-RevReq_BaseCase!AE150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF150-RevReq_BaseCase!AF150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG150-RevReq_BaseCase!AG150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH150-RevReq_BaseCase!AH150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI150-RevReq_BaseCase!AI150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ150-RevReq_BaseCase!AJ150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK150-RevReq_BaseCase!AK150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL150-RevReq_BaseCase!AL150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM150-RevReq_BaseCase!AM150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN150-RevReq_BaseCase!AN150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO150-RevReq_BaseCase!AO150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP150-RevReq_BaseCase!AP150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ150-RevReq_BaseCase!AQ150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR150-RevReq_BaseCase!AR150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS150-RevReq_BaseCase!AS150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT150-RevReq_BaseCase!AT150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU150-RevReq_BaseCase!AU150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV150-RevReq_BaseCase!AV150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW150-RevReq_BaseCase!AW150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX150-RevReq_BaseCase!AX150","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY150-RevReq_BaseCase!AY150","v":0}]
[{"$f":"+RevReq_BaseCase!A151","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O151-RevReq_BaseCase!O151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P151-RevReq_BaseCase!P151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q151-RevReq_BaseCase!Q151","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2021)'!R151-RevReq_BaseCase!R151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S151-RevReq_BaseCase!S151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T151-RevReq_BaseCase!T151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U151-RevReq_BaseCase!U151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V151-RevReq_BaseCase!V151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W151-RevReq_BaseCase!W151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X151-RevReq_BaseCase!X151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y151-RevReq_BaseCase!Y151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z151-RevReq_BaseCase!Z151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA151-RevReq_BaseCase!AA151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB151-RevReq_BaseCase!AB151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC151-RevReq_BaseCase!AC151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD151-RevReq_BaseCase!AD151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE151-RevReq_BaseCase!AE151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF151-RevReq_BaseCase!AF151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG151-RevReq_BaseCase!AG151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH151-RevReq_BaseCase!AH151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI151-RevReq_BaseCase!AI151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ151-RevReq_BaseCase!AJ151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK151-RevReq_BaseCase!AK151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL151-RevReq_BaseCase!AL151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM151-RevReq_BaseCase!AM151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN151-RevReq_BaseCase!AN151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO151-RevReq_BaseCase!AO151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP151-RevReq_BaseCase!AP151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ151-RevReq_BaseCase!AQ151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR151-RevReq_BaseCase!AR151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS151-RevReq_BaseCase!AS151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT151-RevReq_BaseCase!AT151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU151-RevReq_BaseCase!AU151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV151-RevReq_BaseCase!AV151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW151-RevReq_BaseCase!AW151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX151-RevReq_BaseCase!AX151","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY151-RevReq_BaseCase!AY151","v":0}]
[{"$f":"+RevReq_BaseCase!A152","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O152-RevReq_BaseCase!O152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P152-RevReq_BaseCase!P152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q152-RevReq_BaseCase!Q152","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!R152-RevReq_BaseCase!R152","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2021)'!S152-RevReq_BaseCase!S152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T152-RevReq_BaseCase!T152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U152-RevReq_BaseCase!U152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V152-RevReq_BaseCase!V152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W152-RevReq_BaseCase!W152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X152-RevReq_BaseCase!X152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y152-RevReq_BaseCase!Y152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z152-RevReq_BaseCase!Z152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA152-RevReq_BaseCase!AA152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB152-RevReq_BaseCase!AB152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC152-RevReq_BaseCase!AC152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD152-RevReq_BaseCase!AD152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE152-RevReq_BaseCase!AE152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF152-RevReq_BaseCase!AF152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG152-RevReq_BaseCase!AG152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH152-RevReq_BaseCase!AH152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI152-RevReq_BaseCase!AI152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ152-RevReq_BaseCase!AJ152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK152-RevReq_BaseCase!AK152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL152-RevReq_BaseCase!AL152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM152-RevReq_BaseCase!AM152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN152-RevReq_BaseCase!AN152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO152-RevReq_BaseCase!AO152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP152-RevReq_BaseCase!AP152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ152-RevReq_BaseCase!AQ152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR152-RevReq_BaseCase!AR152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS152-RevReq_BaseCase!AS152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT152-RevReq_BaseCase!AT152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU152-RevReq_BaseCase!AU152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV152-RevReq_BaseCase!AV152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW152-RevReq_BaseCase!AW152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX152-RevReq_BaseCase!AX152","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY152-RevReq_BaseCase!AY152","v":0}]
[{"$f":"+RevReq_BaseCase!A153","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O153-RevReq_BaseCase!O153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P153-RevReq_BaseCase!P153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q153-RevReq_BaseCase!Q153","v":-19133528.434199996},{"$f":"+'RevReq_ExitCase_(2021)'!R153-RevReq_BaseCase!R153","v":-19394648.01571032},{"$f":"+'RevReq_ExitCase_(2021)'!S153-RevReq_BaseCase!S153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T153-RevReq_BaseCase!T153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U153-RevReq_BaseCase!U153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V153-RevReq_BaseCase!V153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W153-RevReq_BaseCase!W153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X153-RevReq_BaseCase!X153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y153-RevReq_BaseCase!Y153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z153-RevReq_BaseCase!Z153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA153-RevReq_BaseCase!AA153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB153-RevReq_BaseCase!AB153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC153-RevReq_BaseCase!AC153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD153-RevReq_BaseCase!AD153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE153-RevReq_BaseCase!AE153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF153-RevReq_BaseCase!AF153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG153-RevReq_BaseCase!AG153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH153-RevReq_BaseCase!AH153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI153-RevReq_BaseCase!AI153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ153-RevReq_BaseCase!AJ153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK153-RevReq_BaseCase!AK153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL153-RevReq_BaseCase!AL153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM153-RevReq_BaseCase!AM153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN153-RevReq_BaseCase!AN153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO153-RevReq_BaseCase!AO153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP153-RevReq_BaseCase!AP153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ153-RevReq_BaseCase!AQ153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR153-RevReq_BaseCase!AR153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS153-RevReq_BaseCase!AS153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT153-RevReq_BaseCase!AT153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU153-RevReq_BaseCase!AU153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV153-RevReq_BaseCase!AV153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW153-RevReq_BaseCase!AW153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX153-RevReq_BaseCase!AX153","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY153-RevReq_BaseCase!AY153","v":0}]
[{"$f":"+RevReq_BaseCase!A154","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O154-RevReq_BaseCase!O154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P154-RevReq_BaseCase!P154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q154-RevReq_BaseCase!Q154","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2021)'!R154-RevReq_BaseCase!R154","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2021)'!S154-RevReq_BaseCase!S154","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2021)'!T154-RevReq_BaseCase!T154","v":-1933000},{"$f":"+'RevReq_ExitCase_(2021)'!U154-RevReq_BaseCase!U154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V154-RevReq_BaseCase!V154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W154-RevReq_BaseCase!W154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X154-RevReq_BaseCase!X154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y154-RevReq_BaseCase!Y154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z154-RevReq_BaseCase!Z154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA154-RevReq_BaseCase!AA154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB154-RevReq_BaseCase!AB154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC154-RevReq_BaseCase!AC154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD154-RevReq_BaseCase!AD154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE154-RevReq_BaseCase!AE154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF154-RevReq_BaseCase!AF154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG154-RevReq_BaseCase!AG154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH154-RevReq_BaseCase!AH154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI154-RevReq_BaseCase!AI154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ154-RevReq_BaseCase!AJ154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK154-RevReq_BaseCase!AK154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL154-RevReq_BaseCase!AL154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM154-RevReq_BaseCase!AM154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN154-RevReq_BaseCase!AN154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO154-RevReq_BaseCase!AO154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP154-RevReq_BaseCase!AP154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ154-RevReq_BaseCase!AQ154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR154-RevReq_BaseCase!AR154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS154-RevReq_BaseCase!AS154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT154-RevReq_BaseCase!AT154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU154-RevReq_BaseCase!AU154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV154-RevReq_BaseCase!AV154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW154-RevReq_BaseCase!AW154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX154-RevReq_BaseCase!AX154","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY154-RevReq_BaseCase!AY154","v":0}]
[{"$f":"+RevReq_BaseCase!A155","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O155-RevReq_BaseCase!O155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P155-RevReq_BaseCase!P155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q155-RevReq_BaseCase!Q155","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2021)'!R155-RevReq_BaseCase!R155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S155-RevReq_BaseCase!S155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T155-RevReq_BaseCase!T155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U155-RevReq_BaseCase!U155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V155-RevReq_BaseCase!V155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W155-RevReq_BaseCase!W155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X155-RevReq_BaseCase!X155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y155-RevReq_BaseCase!Y155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z155-RevReq_BaseCase!Z155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA155-RevReq_BaseCase!AA155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB155-RevReq_BaseCase!AB155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC155-RevReq_BaseCase!AC155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD155-RevReq_BaseCase!AD155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE155-RevReq_BaseCase!AE155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF155-RevReq_BaseCase!AF155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG155-RevReq_BaseCase!AG155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH155-RevReq_BaseCase!AH155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI155-RevReq_BaseCase!AI155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ155-RevReq_BaseCase!AJ155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK155-RevReq_BaseCase!AK155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL155-RevReq_BaseCase!AL155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM155-RevReq_BaseCase!AM155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN155-RevReq_BaseCase!AN155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO155-RevReq_BaseCase!AO155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP155-RevReq_BaseCase!AP155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ155-RevReq_BaseCase!AQ155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR155-RevReq_BaseCase!AR155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS155-RevReq_BaseCase!AS155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT155-RevReq_BaseCase!AT155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU155-RevReq_BaseCase!AU155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV155-RevReq_BaseCase!AV155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW155-RevReq_BaseCase!AW155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX155-RevReq_BaseCase!AX155","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY155-RevReq_BaseCase!AY155","v":0}]
[{"$f":"+RevReq_BaseCase!A156","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O156-RevReq_BaseCase!O156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P156-RevReq_BaseCase!P156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q156-RevReq_BaseCase!Q156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R156-RevReq_BaseCase!R156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S156-RevReq_BaseCase!S156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T156-RevReq_BaseCase!T156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U156-RevReq_BaseCase!U156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V156-RevReq_BaseCase!V156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W156-RevReq_BaseCase!W156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X156-RevReq_BaseCase!X156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y156-RevReq_BaseCase!Y156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z156-RevReq_BaseCase!Z156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA156-RevReq_BaseCase!AA156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB156-RevReq_BaseCase!AB156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC156-RevReq_BaseCase!AC156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD156-RevReq_BaseCase!AD156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE156-RevReq_BaseCase!AE156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF156-RevReq_BaseCase!AF156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG156-RevReq_BaseCase!AG156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH156-RevReq_BaseCase!AH156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI156-RevReq_BaseCase!AI156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ156-RevReq_BaseCase!AJ156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK156-RevReq_BaseCase!AK156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL156-RevReq_BaseCase!AL156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM156-RevReq_BaseCase!AM156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN156-RevReq_BaseCase!AN156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO156-RevReq_BaseCase!AO156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP156-RevReq_BaseCase!AP156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ156-RevReq_BaseCase!AQ156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR156-RevReq_BaseCase!AR156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS156-RevReq_BaseCase!AS156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT156-RevReq_BaseCase!AT156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU156-RevReq_BaseCase!AU156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV156-RevReq_BaseCase!AV156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW156-RevReq_BaseCase!AW156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX156-RevReq_BaseCase!AX156","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY156-RevReq_BaseCase!AY156","v":0}]
[{"$f":"+RevReq_BaseCase!A157","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O157-RevReq_BaseCase!O157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P157-RevReq_BaseCase!P157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q157-RevReq_BaseCase!Q157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R157-RevReq_BaseCase!R157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S157-RevReq_BaseCase!S157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T157-RevReq_BaseCase!T157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U157-RevReq_BaseCase!U157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V157-RevReq_BaseCase!V157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W157-RevReq_BaseCase!W157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X157-RevReq_BaseCase!X157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y157-RevReq_BaseCase!Y157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z157-RevReq_BaseCase!Z157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA157-RevReq_BaseCase!AA157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB157-RevReq_BaseCase!AB157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC157-RevReq_BaseCase!AC157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD157-RevReq_BaseCase!AD157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE157-RevReq_BaseCase!AE157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF157-RevReq_BaseCase!AF157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG157-RevReq_BaseCase!AG157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH157-RevReq_BaseCase!AH157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI157-RevReq_BaseCase!AI157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ157-RevReq_BaseCase!AJ157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK157-RevReq_BaseCase!AK157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL157-RevReq_BaseCase!AL157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM157-RevReq_BaseCase!AM157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN157-RevReq_BaseCase!AN157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO157-RevReq_BaseCase!AO157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP157-RevReq_BaseCase!AP157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ157-RevReq_BaseCase!AQ157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR157-RevReq_BaseCase!AR157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS157-RevReq_BaseCase!AS157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT157-RevReq_BaseCase!AT157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU157-RevReq_BaseCase!AU157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV157-RevReq_BaseCase!AV157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW157-RevReq_BaseCase!AW157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX157-RevReq_BaseCase!AX157","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY157-RevReq_BaseCase!AY157","v":0}]
[{"$f":"+RevReq_BaseCase!A158","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O158-RevReq_BaseCase!O158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P158-RevReq_BaseCase!P158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q158-RevReq_BaseCase!Q158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R158-RevReq_BaseCase!R158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S158-RevReq_BaseCase!S158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T158-RevReq_BaseCase!T158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U158-RevReq_BaseCase!U158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V158-RevReq_BaseCase!V158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W158-RevReq_BaseCase!W158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X158-RevReq_BaseCase!X158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y158-RevReq_BaseCase!Y158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z158-RevReq_BaseCase!Z158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA158-RevReq_BaseCase!AA158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB158-RevReq_BaseCase!AB158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC158-RevReq_BaseCase!AC158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD158-RevReq_BaseCase!AD158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE158-RevReq_BaseCase!AE158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF158-RevReq_BaseCase!AF158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG158-RevReq_BaseCase!AG158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH158-RevReq_BaseCase!AH158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI158-RevReq_BaseCase!AI158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ158-RevReq_BaseCase!AJ158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK158-RevReq_BaseCase!AK158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL158-RevReq_BaseCase!AL158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM158-RevReq_BaseCase!AM158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN158-RevReq_BaseCase!AN158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO158-RevReq_BaseCase!AO158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP158-RevReq_BaseCase!AP158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ158-RevReq_BaseCase!AQ158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR158-RevReq_BaseCase!AR158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS158-RevReq_BaseCase!AS158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT158-RevReq_BaseCase!AT158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU158-RevReq_BaseCase!AU158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV158-RevReq_BaseCase!AV158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW158-RevReq_BaseCase!AW158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX158-RevReq_BaseCase!AX158","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY158-RevReq_BaseCase!AY158","v":0}]
[{"$f":"+RevReq_BaseCase!A159","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O159-RevReq_BaseCase!O159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P159-RevReq_BaseCase!P159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q159-RevReq_BaseCase!Q159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R159-RevReq_BaseCase!R159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S159-RevReq_BaseCase!S159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T159-RevReq_BaseCase!T159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U159-RevReq_BaseCase!U159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V159-RevReq_BaseCase!V159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W159-RevReq_BaseCase!W159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X159-RevReq_BaseCase!X159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y159-RevReq_BaseCase!Y159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z159-RevReq_BaseCase!Z159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA159-RevReq_BaseCase!AA159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB159-RevReq_BaseCase!AB159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC159-RevReq_BaseCase!AC159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD159-RevReq_BaseCase!AD159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE159-RevReq_BaseCase!AE159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF159-RevReq_BaseCase!AF159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG159-RevReq_BaseCase!AG159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH159-RevReq_BaseCase!AH159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI159-RevReq_BaseCase!AI159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ159-RevReq_BaseCase!AJ159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK159-RevReq_BaseCase!AK159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL159-RevReq_BaseCase!AL159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM159-RevReq_BaseCase!AM159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN159-RevReq_BaseCase!AN159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO159-RevReq_BaseCase!AO159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP159-RevReq_BaseCase!AP159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ159-RevReq_BaseCase!AQ159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR159-RevReq_BaseCase!AR159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS159-RevReq_BaseCase!AS159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT159-RevReq_BaseCase!AT159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU159-RevReq_BaseCase!AU159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV159-RevReq_BaseCase!AV159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW159-RevReq_BaseCase!AW159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX159-RevReq_BaseCase!AX159","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY159-RevReq_BaseCase!AY159","v":0}]
[{"$f":"+RevReq_BaseCase!A160","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O160-RevReq_BaseCase!O160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P160-RevReq_BaseCase!P160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q160-RevReq_BaseCase!Q160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R160-RevReq_BaseCase!R160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S160-RevReq_BaseCase!S160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T160-RevReq_BaseCase!T160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U160-RevReq_BaseCase!U160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V160-RevReq_BaseCase!V160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W160-RevReq_BaseCase!W160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X160-RevReq_BaseCase!X160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y160-RevReq_BaseCase!Y160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z160-RevReq_BaseCase!Z160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA160-RevReq_BaseCase!AA160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB160-RevReq_BaseCase!AB160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC160-RevReq_BaseCase!AC160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD160-RevReq_BaseCase!AD160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE160-RevReq_BaseCase!AE160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF160-RevReq_BaseCase!AF160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG160-RevReq_BaseCase!AG160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH160-RevReq_BaseCase!AH160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI160-RevReq_BaseCase!AI160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ160-RevReq_BaseCase!AJ160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK160-RevReq_BaseCase!AK160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL160-RevReq_BaseCase!AL160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM160-RevReq_BaseCase!AM160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN160-RevReq_BaseCase!AN160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO160-RevReq_BaseCase!AO160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP160-RevReq_BaseCase!AP160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ160-RevReq_BaseCase!AQ160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR160-RevReq_BaseCase!AR160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS160-RevReq_BaseCase!AS160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT160-RevReq_BaseCase!AT160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU160-RevReq_BaseCase!AU160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV160-RevReq_BaseCase!AV160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW160-RevReq_BaseCase!AW160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX160-RevReq_BaseCase!AX160","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY160-RevReq_BaseCase!AY160","v":0}]
[{"$f":"+RevReq_BaseCase!A161","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O161-RevReq_BaseCase!O161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P161-RevReq_BaseCase!P161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q161-RevReq_BaseCase!Q161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R161-RevReq_BaseCase!R161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S161-RevReq_BaseCase!S161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T161-RevReq_BaseCase!T161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U161-RevReq_BaseCase!U161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V161-RevReq_BaseCase!V161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W161-RevReq_BaseCase!W161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X161-RevReq_BaseCase!X161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y161-RevReq_BaseCase!Y161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z161-RevReq_BaseCase!Z161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA161-RevReq_BaseCase!AA161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB161-RevReq_BaseCase!AB161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC161-RevReq_BaseCase!AC161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD161-RevReq_BaseCase!AD161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE161-RevReq_BaseCase!AE161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF161-RevReq_BaseCase!AF161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG161-RevReq_BaseCase!AG161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH161-RevReq_BaseCase!AH161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI161-RevReq_BaseCase!AI161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ161-RevReq_BaseCase!AJ161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK161-RevReq_BaseCase!AK161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL161-RevReq_BaseCase!AL161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM161-RevReq_BaseCase!AM161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN161-RevReq_BaseCase!AN161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO161-RevReq_BaseCase!AO161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP161-RevReq_BaseCase!AP161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ161-RevReq_BaseCase!AQ161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR161-RevReq_BaseCase!AR161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS161-RevReq_BaseCase!AS161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT161-RevReq_BaseCase!AT161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU161-RevReq_BaseCase!AU161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV161-RevReq_BaseCase!AV161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW161-RevReq_BaseCase!AW161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX161-RevReq_BaseCase!AX161","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY161-RevReq_BaseCase!AY161","v":0}]
[{"$f":"+RevReq_BaseCase!A162","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O162-RevReq_BaseCase!O162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P162-RevReq_BaseCase!P162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q162-RevReq_BaseCase!Q162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R162-RevReq_BaseCase!R162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S162-RevReq_BaseCase!S162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T162-RevReq_BaseCase!T162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U162-RevReq_BaseCase!U162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V162-RevReq_BaseCase!V162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W162-RevReq_BaseCase!W162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X162-RevReq_BaseCase!X162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y162-RevReq_BaseCase!Y162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z162-RevReq_BaseCase!Z162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA162-RevReq_BaseCase!AA162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB162-RevReq_BaseCase!AB162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC162-RevReq_BaseCase!AC162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD162-RevReq_BaseCase!AD162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE162-RevReq_BaseCase!AE162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF162-RevReq_BaseCase!AF162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG162-RevReq_BaseCase!AG162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH162-RevReq_BaseCase!AH162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI162-RevReq_BaseCase!AI162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ162-RevReq_BaseCase!AJ162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK162-RevReq_BaseCase!AK162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL162-RevReq_BaseCase!AL162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM162-RevReq_BaseCase!AM162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN162-RevReq_BaseCase!AN162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO162-RevReq_BaseCase!AO162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP162-RevReq_BaseCase!AP162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ162-RevReq_BaseCase!AQ162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR162-RevReq_BaseCase!AR162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS162-RevReq_BaseCase!AS162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT162-RevReq_BaseCase!AT162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU162-RevReq_BaseCase!AU162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV162-RevReq_BaseCase!AV162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW162-RevReq_BaseCase!AW162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX162-RevReq_BaseCase!AX162","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY162-RevReq_BaseCase!AY162","v":0}]
[{"$f":"+RevReq_BaseCase!A163","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O163-RevReq_BaseCase!O163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P163-RevReq_BaseCase!P163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q163-RevReq_BaseCase!Q163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R163-RevReq_BaseCase!R163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S163-RevReq_BaseCase!S163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T163-RevReq_BaseCase!T163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U163-RevReq_BaseCase!U163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V163-RevReq_BaseCase!V163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W163-RevReq_BaseCase!W163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X163-RevReq_BaseCase!X163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y163-RevReq_BaseCase!Y163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z163-RevReq_BaseCase!Z163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA163-RevReq_BaseCase!AA163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB163-RevReq_BaseCase!AB163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC163-RevReq_BaseCase!AC163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD163-RevReq_BaseCase!AD163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE163-RevReq_BaseCase!AE163","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF163-RevReq_BaseCase!AF163","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2021)'!AG163-RevReq_BaseCase!AG163","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2021)'!AH163-RevReq_BaseCase!AH163","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2021)'!AI163-RevReq_BaseCase!AI163","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2021)'!AJ163-RevReq_BaseCase!AJ163","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2021)'!AK163-RevReq_BaseCase!AK163","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2021)'!AL163-RevReq_BaseCase!AL163","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2021)'!AM163-RevReq_BaseCase!AM163","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2021)'!AN163-RevReq_BaseCase!AN163","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2021)'!AO163-RevReq_BaseCase!AO163","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2021)'!AP163-RevReq_BaseCase!AP163","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2021)'!AQ163-RevReq_BaseCase!AQ163","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2021)'!AR163-RevReq_BaseCase!AR163","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2021)'!AS163-RevReq_BaseCase!AS163","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2021)'!AT163-RevReq_BaseCase!AT163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AU163-RevReq_BaseCase!AU163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AV163-RevReq_BaseCase!AV163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AW163-RevReq_BaseCase!AW163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AX163-RevReq_BaseCase!AX163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2021)'!AY163-RevReq_BaseCase!AY163","v":31363201.395468224}]
[{"$f":"+RevReq_BaseCase!A164","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O164-RevReq_BaseCase!O164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P164-RevReq_BaseCase!P164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q164-RevReq_BaseCase!Q164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R164-RevReq_BaseCase!R164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S164-RevReq_BaseCase!S164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T164-RevReq_BaseCase!T164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U164-RevReq_BaseCase!U164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V164-RevReq_BaseCase!V164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W164-RevReq_BaseCase!W164","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X164-RevReq_BaseCase!X164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Y164-RevReq_BaseCase!Y164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!Z164-RevReq_BaseCase!Z164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AA164-RevReq_BaseCase!AA164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AB164-RevReq_BaseCase!AB164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AC164-RevReq_BaseCase!AC164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AD164-RevReq_BaseCase!AD164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AE164-RevReq_BaseCase!AE164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AF164-RevReq_BaseCase!AF164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AG164-RevReq_BaseCase!AG164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AH164-RevReq_BaseCase!AH164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AI164-RevReq_BaseCase!AI164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AJ164-RevReq_BaseCase!AJ164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AK164-RevReq_BaseCase!AK164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AL164-RevReq_BaseCase!AL164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AM164-RevReq_BaseCase!AM164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AN164-RevReq_BaseCase!AN164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AO164-RevReq_BaseCase!AO164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AP164-RevReq_BaseCase!AP164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AQ164-RevReq_BaseCase!AQ164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AR164-RevReq_BaseCase!AR164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AS164-RevReq_BaseCase!AS164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AT164-RevReq_BaseCase!AT164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AU164-RevReq_BaseCase!AU164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AV164-RevReq_BaseCase!AV164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AW164-RevReq_BaseCase!AW164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AX164-RevReq_BaseCase!AX164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2021)'!AY164-RevReq_BaseCase!AY164","v":10795281.791715816}]
[{"$f":"+RevReq_BaseCase!A165","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O165-RevReq_BaseCase!O165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P165-RevReq_BaseCase!P165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q165-RevReq_BaseCase!Q165","v":4819500},{"$f":"+'RevReq_ExitCase_(2021)'!R165-RevReq_BaseCase!R165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S165-RevReq_BaseCase!S165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T165-RevReq_BaseCase!T165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U165-RevReq_BaseCase!U165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V165-RevReq_BaseCase!V165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W165-RevReq_BaseCase!W165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X165-RevReq_BaseCase!X165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y165-RevReq_BaseCase!Y165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z165-RevReq_BaseCase!Z165","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2021)'!AA165-RevReq_BaseCase!AA165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB165-RevReq_BaseCase!AB165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC165-RevReq_BaseCase!AC165","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2021)'!AD165-RevReq_BaseCase!AD165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE165-RevReq_BaseCase!AE165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF165-RevReq_BaseCase!AF165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG165-RevReq_BaseCase!AG165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH165-RevReq_BaseCase!AH165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI165-RevReq_BaseCase!AI165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ165-RevReq_BaseCase!AJ165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK165-RevReq_BaseCase!AK165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL165-RevReq_BaseCase!AL165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM165-RevReq_BaseCase!AM165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN165-RevReq_BaseCase!AN165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO165-RevReq_BaseCase!AO165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP165-RevReq_BaseCase!AP165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ165-RevReq_BaseCase!AQ165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR165-RevReq_BaseCase!AR165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS165-RevReq_BaseCase!AS165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT165-RevReq_BaseCase!AT165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU165-RevReq_BaseCase!AU165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV165-RevReq_BaseCase!AV165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW165-RevReq_BaseCase!AW165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX165-RevReq_BaseCase!AX165","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY165-RevReq_BaseCase!AY165","v":0}]
[{"$f":"+RevReq_BaseCase!A166","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O166-RevReq_BaseCase!O166","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P166-RevReq_BaseCase!P166","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q166-RevReq_BaseCase!Q166","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2021)'!R166-RevReq_BaseCase!R166","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2021)'!S166-RevReq_BaseCase!S166","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2021)'!T166-RevReq_BaseCase!T166","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2021)'!U166-RevReq_BaseCase!U166","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2021)'!V166-RevReq_BaseCase!V166","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2021)'!W166-RevReq_BaseCase!W166","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2021)'!X166-RevReq_BaseCase!X166","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2021)'!Y166-RevReq_BaseCase!Y166","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2021)'!Z166-RevReq_BaseCase!Z166","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2021)'!AA166-RevReq_BaseCase!AA166","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2021)'!AB166-RevReq_BaseCase!AB166","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2021)'!AC166-RevReq_BaseCase!AC166","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2021)'!AD166-RevReq_BaseCase!AD166","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2021)'!AE166-RevReq_BaseCase!AE166","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2021)'!AF166-RevReq_BaseCase!AF166","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2021)'!AG166-RevReq_BaseCase!AG166","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2021)'!AH166-RevReq_BaseCase!AH166","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2021)'!AI166-RevReq_BaseCase!AI166","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2021)'!AJ166-RevReq_BaseCase!AJ166","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2021)'!AK166-RevReq_BaseCase!AK166","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2021)'!AL166-RevReq_BaseCase!AL166","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2021)'!AM166-RevReq_BaseCase!AM166","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2021)'!AN166-RevReq_BaseCase!AN166","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2021)'!AO166-RevReq_BaseCase!AO166","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2021)'!AP166-RevReq_BaseCase!AP166","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2021)'!AQ166-RevReq_BaseCase!AQ166","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2021)'!AR166-RevReq_BaseCase!AR166","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2021)'!AS166-RevReq_BaseCase!AS166","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2021)'!AT166-RevReq_BaseCase!AT166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AU166-RevReq_BaseCase!AU166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AV166-RevReq_BaseCase!AV166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AW166-RevReq_BaseCase!AW166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AX166-RevReq_BaseCase!AX166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2021)'!AY166-RevReq_BaseCase!AY166","v":-10700000.000000088}]
[{"$f":"+RevReq_BaseCase!A167","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O167-RevReq_BaseCase!O167","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P167-RevReq_BaseCase!P167","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q167-RevReq_BaseCase!Q167","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2021)'!R167-RevReq_BaseCase!R167","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2021)'!S167-RevReq_BaseCase!S167","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!T167-RevReq_BaseCase!T167","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2021)'!U167-RevReq_BaseCase!U167","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!V167-RevReq_BaseCase!V167","v":-140000},{"$f":"+'RevReq_ExitCase_(2021)'!W167-RevReq_BaseCase!W167","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!X167-RevReq_BaseCase!X167","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Y167-RevReq_BaseCase!Y167","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2021)'!Z167-RevReq_BaseCase!Z167","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2021)'!AA167-RevReq_BaseCase!AA167","v":-1000000},{"$f":"+'RevReq_ExitCase_(2021)'!AB167-RevReq_BaseCase!AB167","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2021)'!AC167-RevReq_BaseCase!AC167","v":-2000000},{"$f":"+'RevReq_ExitCase_(2021)'!AD167-RevReq_BaseCase!AD167","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2021)'!AE167-RevReq_BaseCase!AE167","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2021)'!AF167-RevReq_BaseCase!AF167","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2021)'!AG167-RevReq_BaseCase!AG167","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2021)'!AH167-RevReq_BaseCase!AH167","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2021)'!AI167-RevReq_BaseCase!AI167","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2021)'!AJ167-RevReq_BaseCase!AJ167","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2021)'!AK167-RevReq_BaseCase!AK167","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2021)'!AL167-RevReq_BaseCase!AL167","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2021)'!AM167-RevReq_BaseCase!AM167","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2021)'!AN167-RevReq_BaseCase!AN167","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2021)'!AO167-RevReq_BaseCase!AO167","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2021)'!AP167-RevReq_BaseCase!AP167","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2021)'!AQ167-RevReq_BaseCase!AQ167","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2021)'!AR167-RevReq_BaseCase!AR167","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2021)'!AS167-RevReq_BaseCase!AS167","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2021)'!AT167-RevReq_BaseCase!AT167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AU167-RevReq_BaseCase!AU167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AV167-RevReq_BaseCase!AV167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AW167-RevReq_BaseCase!AW167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AX167-RevReq_BaseCase!AX167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2021)'!AY167-RevReq_BaseCase!AY167","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D142","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,-138055103.64688554,-172265040.22592559,null,null,{"$f":"SUM(O143:O167)","v":0},{"$f":"SUM(P143:P167)","v":0},{"$f":"SUM(Q143:Q167)","v":-54851752.093706712},-49619121.753117427,-14382192.474044759,-14539240.533143962,-13849765.343806826,-13858360.650683146,-15562127.863696501,-5166704.7898951005,-4325544.5215269895,6691953.1417821525,-5505734.0283813281,-5836954.3447836433,3374492.6209199801,-7826984.6846980397,-9896030.0142262317,11376327.602439146,23159872.100716442,19528832.580277406,17794029.532717168,16632560.638004366,13583418.527880007,10735387.808489332,9948300.7978463341,7199899.7682040278,5007948.4739495665,-1622047.5560990646,-3574619.4851316176,-5460736.844524553,-3379080.4670076948,-13584167.342887869,-14008420.353489308,-14441158.424302774,-14882551.256532514,-15332771.945406845,-15791997.048058664]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[{"$f":"+RevReq_BaseCase!A174","v":"Base"},null,{"$f":"C173+1","v":1},{"$f":"INDEX(D$55:D$79,$C174,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C174,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"Input!G33","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O174:AY174,$O$5:$AY$5)","v":0},{"$f":"SUM(O174:AY174)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O174-RevReq_BaseCase!O174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P174-RevReq_BaseCase!P174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q174-RevReq_BaseCase!Q174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R174-RevReq_BaseCase!R174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S174-RevReq_BaseCase!S174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T174-RevReq_BaseCase!T174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U174-RevReq_BaseCase!U174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V174-RevReq_BaseCase!V174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W174-RevReq_BaseCase!W174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X174-RevReq_BaseCase!X174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y174-RevReq_BaseCase!Y174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z174-RevReq_BaseCase!Z174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA174-RevReq_BaseCase!AA174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB174-RevReq_BaseCase!AB174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC174-RevReq_BaseCase!AC174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD174-RevReq_BaseCase!AD174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE174-RevReq_BaseCase!AE174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF174-RevReq_BaseCase!AF174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG174-RevReq_BaseCase!AG174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH174-RevReq_BaseCase!AH174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI174-RevReq_BaseCase!AI174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ174-RevReq_BaseCase!AJ174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK174-RevReq_BaseCase!AK174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL174-RevReq_BaseCase!AL174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM174-RevReq_BaseCase!AM174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN174-RevReq_BaseCase!AN174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO174-RevReq_BaseCase!AO174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP174-RevReq_BaseCase!AP174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ174-RevReq_BaseCase!AQ174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR174-RevReq_BaseCase!AR174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS174-RevReq_BaseCase!AS174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT174-RevReq_BaseCase!AT174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU174-RevReq_BaseCase!AU174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV174-RevReq_BaseCase!AV174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW174-RevReq_BaseCase!AW174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX174-RevReq_BaseCase!AX174","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY174-RevReq_BaseCase!AY174","v":0}]
[{"$f":"+RevReq_BaseCase!A175","v":"Clause"},null,{"$f":"C174+1","v":2},{"$f":"INDEX(D$55:D$79,$C175,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"Input!G34","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O175-RevReq_BaseCase!O175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P175-RevReq_BaseCase!P175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q175-RevReq_BaseCase!Q175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R175-RevReq_BaseCase!R175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S175-RevReq_BaseCase!S175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T175-RevReq_BaseCase!T175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U175-RevReq_BaseCase!U175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V175-RevReq_BaseCase!V175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W175-RevReq_BaseCase!W175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X175-RevReq_BaseCase!X175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y175-RevReq_BaseCase!Y175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z175-RevReq_BaseCase!Z175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA175-RevReq_BaseCase!AA175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB175-RevReq_BaseCase!AB175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC175-RevReq_BaseCase!AC175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD175-RevReq_BaseCase!AD175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE175-RevReq_BaseCase!AE175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF175-RevReq_BaseCase!AF175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG175-RevReq_BaseCase!AG175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH175-RevReq_BaseCase!AH175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI175-RevReq_BaseCase!AI175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ175-RevReq_BaseCase!AJ175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK175-RevReq_BaseCase!AK175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL175-RevReq_BaseCase!AL175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM175-RevReq_BaseCase!AM175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN175-RevReq_BaseCase!AN175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO175-RevReq_BaseCase!AO175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP175-RevReq_BaseCase!AP175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ175-RevReq_BaseCase!AQ175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR175-RevReq_BaseCase!AR175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS175-RevReq_BaseCase!AS175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT175-RevReq_BaseCase!AT175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU175-RevReq_BaseCase!AU175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV175-RevReq_BaseCase!AV175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW175-RevReq_BaseCase!AW175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX175-RevReq_BaseCase!AX175","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY175-RevReq_BaseCase!AY175","v":0}]
[{"$f":"+RevReq_BaseCase!A176","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"Input!G35","v":"2017-07-01"},null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O176-RevReq_BaseCase!O176","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P176-RevReq_BaseCase!P176","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q176-RevReq_BaseCase!Q176","v":-2030820},{"$f":"+'RevReq_ExitCase_(2021)'!R176-RevReq_BaseCase!R176","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2021)'!S176-RevReq_BaseCase!S176","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2021)'!T176-RevReq_BaseCase!T176","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2021)'!U176-RevReq_BaseCase!U176","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2021)'!V176-RevReq_BaseCase!V176","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2021)'!W176-RevReq_BaseCase!W176","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2021)'!X176-RevReq_BaseCase!X176","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2021)'!Y176-RevReq_BaseCase!Y176","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2021)'!Z176-RevReq_BaseCase!Z176","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2021)'!AA176-RevReq_BaseCase!AA176","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2021)'!AB176-RevReq_BaseCase!AB176","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2021)'!AC176-RevReq_BaseCase!AC176","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2021)'!AD176-RevReq_BaseCase!AD176","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2021)'!AE176-RevReq_BaseCase!AE176","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2021)'!AF176-RevReq_BaseCase!AF176","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2021)'!AG176-RevReq_BaseCase!AG176","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2021)'!AH176-RevReq_BaseCase!AH176","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2021)'!AI176-RevReq_BaseCase!AI176","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2021)'!AJ176-RevReq_BaseCase!AJ176","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2021)'!AK176-RevReq_BaseCase!AK176","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2021)'!AL176-RevReq_BaseCase!AL176","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2021)'!AM176-RevReq_BaseCase!AM176","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2021)'!AN176-RevReq_BaseCase!AN176","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2021)'!AO176-RevReq_BaseCase!AO176","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2021)'!AP176-RevReq_BaseCase!AP176","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2021)'!AQ176-RevReq_BaseCase!AQ176","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2021)'!AR176-RevReq_BaseCase!AR176","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2021)'!AS176-RevReq_BaseCase!AS176","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2021)'!AT176-RevReq_BaseCase!AT176","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2021)'!AU176-RevReq_BaseCase!AU176","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2021)'!AV176-RevReq_BaseCase!AV176","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2021)'!AW176-RevReq_BaseCase!AW176","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2021)'!AX176-RevReq_BaseCase!AX176","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2021)'!AY176-RevReq_BaseCase!AY176","v":-3594401.4930002391}]
[{"$f":"+RevReq_BaseCase!A177","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"Input!G36","v":"2017-07-01"},null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O177-RevReq_BaseCase!O177","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P177-RevReq_BaseCase!P177","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q177-RevReq_BaseCase!Q177","v":-408000},{"$f":"+'RevReq_ExitCase_(2021)'!R177-RevReq_BaseCase!R177","v":-416160},{"$f":"+'RevReq_ExitCase_(2021)'!S177-RevReq_BaseCase!S177","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2021)'!T177-RevReq_BaseCase!T177","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2021)'!U177-RevReq_BaseCase!U177","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2021)'!V177-RevReq_BaseCase!V177","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2021)'!W177-RevReq_BaseCase!W177","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2021)'!X177-RevReq_BaseCase!X177","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2021)'!Y177-RevReq_BaseCase!Y177","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2021)'!Z177-RevReq_BaseCase!Z177","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2021)'!AA177-RevReq_BaseCase!AA177","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2021)'!AB177-RevReq_BaseCase!AB177","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2021)'!AC177-RevReq_BaseCase!AC177","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2021)'!AD177-RevReq_BaseCase!AD177","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2021)'!AE177-RevReq_BaseCase!AE177","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2021)'!AF177-RevReq_BaseCase!AF177","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2021)'!AG177-RevReq_BaseCase!AG177","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2021)'!AH177-RevReq_BaseCase!AH177","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2021)'!AI177-RevReq_BaseCase!AI177","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2021)'!AJ177-RevReq_BaseCase!AJ177","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2021)'!AK177-RevReq_BaseCase!AK177","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2021)'!AL177-RevReq_BaseCase!AL177","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2021)'!AM177-RevReq_BaseCase!AM177","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2021)'!AN177-RevReq_BaseCase!AN177","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2021)'!AO177-RevReq_BaseCase!AO177","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2021)'!AP177-RevReq_BaseCase!AP177","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2021)'!AQ177-RevReq_BaseCase!AQ177","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2021)'!AR177-RevReq_BaseCase!AR177","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2021)'!AS177-RevReq_BaseCase!AS177","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2021)'!AT177-RevReq_BaseCase!AT177","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2021)'!AU177-RevReq_BaseCase!AU177","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2021)'!AV177-RevReq_BaseCase!AV177","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2021)'!AW177-RevReq_BaseCase!AW177","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2021)'!AX177-RevReq_BaseCase!AX177","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2021)'!AY177-RevReq_BaseCase!AY177","v":-799955.82106498256}]
[{"$f":"+RevReq_BaseCase!A178","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"Input!G37","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O178-RevReq_BaseCase!O178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P178-RevReq_BaseCase!P178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q178-RevReq_BaseCase!Q178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R178-RevReq_BaseCase!R178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S178-RevReq_BaseCase!S178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T178-RevReq_BaseCase!T178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U178-RevReq_BaseCase!U178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V178-RevReq_BaseCase!V178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W178-RevReq_BaseCase!W178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X178-RevReq_BaseCase!X178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y178-RevReq_BaseCase!Y178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z178-RevReq_BaseCase!Z178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA178-RevReq_BaseCase!AA178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB178-RevReq_BaseCase!AB178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC178-RevReq_BaseCase!AC178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD178-RevReq_BaseCase!AD178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE178-RevReq_BaseCase!AE178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF178-RevReq_BaseCase!AF178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG178-RevReq_BaseCase!AG178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH178-RevReq_BaseCase!AH178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI178-RevReq_BaseCase!AI178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ178-RevReq_BaseCase!AJ178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK178-RevReq_BaseCase!AK178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL178-RevReq_BaseCase!AL178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM178-RevReq_BaseCase!AM178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN178-RevReq_BaseCase!AN178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO178-RevReq_BaseCase!AO178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP178-RevReq_BaseCase!AP178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ178-RevReq_BaseCase!AQ178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR178-RevReq_BaseCase!AR178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS178-RevReq_BaseCase!AS178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT178-RevReq_BaseCase!AT178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU178-RevReq_BaseCase!AU178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV178-RevReq_BaseCase!AV178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW178-RevReq_BaseCase!AW178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX178-RevReq_BaseCase!AX178","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY178-RevReq_BaseCase!AY178","v":0}]
[{"$f":"+RevReq_BaseCase!A179","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"Input!G38","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O179-RevReq_BaseCase!O179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P179-RevReq_BaseCase!P179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q179-RevReq_BaseCase!Q179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R179-RevReq_BaseCase!R179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S179-RevReq_BaseCase!S179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T179-RevReq_BaseCase!T179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U179-RevReq_BaseCase!U179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V179-RevReq_BaseCase!V179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W179-RevReq_BaseCase!W179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X179-RevReq_BaseCase!X179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y179-RevReq_BaseCase!Y179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z179-RevReq_BaseCase!Z179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA179-RevReq_BaseCase!AA179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB179-RevReq_BaseCase!AB179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC179-RevReq_BaseCase!AC179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD179-RevReq_BaseCase!AD179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE179-RevReq_BaseCase!AE179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF179-RevReq_BaseCase!AF179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG179-RevReq_BaseCase!AG179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH179-RevReq_BaseCase!AH179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI179-RevReq_BaseCase!AI179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ179-RevReq_BaseCase!AJ179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK179-RevReq_BaseCase!AK179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL179-RevReq_BaseCase!AL179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM179-RevReq_BaseCase!AM179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN179-RevReq_BaseCase!AN179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO179-RevReq_BaseCase!AO179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP179-RevReq_BaseCase!AP179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ179-RevReq_BaseCase!AQ179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR179-RevReq_BaseCase!AR179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS179-RevReq_BaseCase!AS179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT179-RevReq_BaseCase!AT179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU179-RevReq_BaseCase!AU179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV179-RevReq_BaseCase!AV179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW179-RevReq_BaseCase!AW179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX179-RevReq_BaseCase!AX179","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY179-RevReq_BaseCase!AY179","v":0}]
[{"$f":"+RevReq_BaseCase!A180","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"Input!G39","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O180-RevReq_BaseCase!O180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P180-RevReq_BaseCase!P180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q180-RevReq_BaseCase!Q180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R180-RevReq_BaseCase!R180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S180-RevReq_BaseCase!S180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T180-RevReq_BaseCase!T180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U180-RevReq_BaseCase!U180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V180-RevReq_BaseCase!V180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W180-RevReq_BaseCase!W180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X180-RevReq_BaseCase!X180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y180-RevReq_BaseCase!Y180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z180-RevReq_BaseCase!Z180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA180-RevReq_BaseCase!AA180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB180-RevReq_BaseCase!AB180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC180-RevReq_BaseCase!AC180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD180-RevReq_BaseCase!AD180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE180-RevReq_BaseCase!AE180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF180-RevReq_BaseCase!AF180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG180-RevReq_BaseCase!AG180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH180-RevReq_BaseCase!AH180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI180-RevReq_BaseCase!AI180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ180-RevReq_BaseCase!AJ180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK180-RevReq_BaseCase!AK180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL180-RevReq_BaseCase!AL180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM180-RevReq_BaseCase!AM180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN180-RevReq_BaseCase!AN180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO180-RevReq_BaseCase!AO180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP180-RevReq_BaseCase!AP180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ180-RevReq_BaseCase!AQ180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR180-RevReq_BaseCase!AR180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS180-RevReq_BaseCase!AS180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT180-RevReq_BaseCase!AT180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU180-RevReq_BaseCase!AU180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV180-RevReq_BaseCase!AV180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW180-RevReq_BaseCase!AW180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX180-RevReq_BaseCase!AX180","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY180-RevReq_BaseCase!AY180","v":0}]
[{"$f":"+RevReq_BaseCase!A181","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"Input!G40","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O181-RevReq_BaseCase!O181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P181-RevReq_BaseCase!P181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q181-RevReq_BaseCase!Q181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R181-RevReq_BaseCase!R181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S181-RevReq_BaseCase!S181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T181-RevReq_BaseCase!T181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U181-RevReq_BaseCase!U181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V181-RevReq_BaseCase!V181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W181-RevReq_BaseCase!W181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X181-RevReq_BaseCase!X181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y181-RevReq_BaseCase!Y181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z181-RevReq_BaseCase!Z181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA181-RevReq_BaseCase!AA181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB181-RevReq_BaseCase!AB181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC181-RevReq_BaseCase!AC181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD181-RevReq_BaseCase!AD181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE181-RevReq_BaseCase!AE181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF181-RevReq_BaseCase!AF181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG181-RevReq_BaseCase!AG181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH181-RevReq_BaseCase!AH181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI181-RevReq_BaseCase!AI181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ181-RevReq_BaseCase!AJ181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK181-RevReq_BaseCase!AK181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL181-RevReq_BaseCase!AL181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM181-RevReq_BaseCase!AM181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN181-RevReq_BaseCase!AN181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO181-RevReq_BaseCase!AO181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP181-RevReq_BaseCase!AP181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ181-RevReq_BaseCase!AQ181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR181-RevReq_BaseCase!AR181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS181-RevReq_BaseCase!AS181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT181-RevReq_BaseCase!AT181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU181-RevReq_BaseCase!AU181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV181-RevReq_BaseCase!AV181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW181-RevReq_BaseCase!AW181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX181-RevReq_BaseCase!AX181","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY181-RevReq_BaseCase!AY181","v":0}]
[{"$f":"+RevReq_BaseCase!A182","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"Input!G41","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O182-RevReq_BaseCase!O182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P182-RevReq_BaseCase!P182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q182-RevReq_BaseCase!Q182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R182-RevReq_BaseCase!R182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S182-RevReq_BaseCase!S182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T182-RevReq_BaseCase!T182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U182-RevReq_BaseCase!U182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V182-RevReq_BaseCase!V182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W182-RevReq_BaseCase!W182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X182-RevReq_BaseCase!X182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y182-RevReq_BaseCase!Y182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z182-RevReq_BaseCase!Z182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA182-RevReq_BaseCase!AA182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB182-RevReq_BaseCase!AB182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC182-RevReq_BaseCase!AC182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD182-RevReq_BaseCase!AD182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE182-RevReq_BaseCase!AE182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF182-RevReq_BaseCase!AF182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG182-RevReq_BaseCase!AG182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH182-RevReq_BaseCase!AH182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI182-RevReq_BaseCase!AI182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ182-RevReq_BaseCase!AJ182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK182-RevReq_BaseCase!AK182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL182-RevReq_BaseCase!AL182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM182-RevReq_BaseCase!AM182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN182-RevReq_BaseCase!AN182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO182-RevReq_BaseCase!AO182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP182-RevReq_BaseCase!AP182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ182-RevReq_BaseCase!AQ182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR182-RevReq_BaseCase!AR182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS182-RevReq_BaseCase!AS182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT182-RevReq_BaseCase!AT182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU182-RevReq_BaseCase!AU182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV182-RevReq_BaseCase!AV182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW182-RevReq_BaseCase!AW182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX182-RevReq_BaseCase!AX182","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY182-RevReq_BaseCase!AY182","v":0}]
[{"$f":"+RevReq_BaseCase!A183","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"Input!G42","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O183-RevReq_BaseCase!O183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P183-RevReq_BaseCase!P183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q183-RevReq_BaseCase!Q183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R183-RevReq_BaseCase!R183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S183-RevReq_BaseCase!S183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T183-RevReq_BaseCase!T183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U183-RevReq_BaseCase!U183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V183-RevReq_BaseCase!V183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W183-RevReq_BaseCase!W183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X183-RevReq_BaseCase!X183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y183-RevReq_BaseCase!Y183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z183-RevReq_BaseCase!Z183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA183-RevReq_BaseCase!AA183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB183-RevReq_BaseCase!AB183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC183-RevReq_BaseCase!AC183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD183-RevReq_BaseCase!AD183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE183-RevReq_BaseCase!AE183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF183-RevReq_BaseCase!AF183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG183-RevReq_BaseCase!AG183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH183-RevReq_BaseCase!AH183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI183-RevReq_BaseCase!AI183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ183-RevReq_BaseCase!AJ183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK183-RevReq_BaseCase!AK183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL183-RevReq_BaseCase!AL183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM183-RevReq_BaseCase!AM183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN183-RevReq_BaseCase!AN183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO183-RevReq_BaseCase!AO183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP183-RevReq_BaseCase!AP183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ183-RevReq_BaseCase!AQ183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR183-RevReq_BaseCase!AR183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS183-RevReq_BaseCase!AS183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT183-RevReq_BaseCase!AT183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU183-RevReq_BaseCase!AU183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV183-RevReq_BaseCase!AV183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW183-RevReq_BaseCase!AW183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX183-RevReq_BaseCase!AX183","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY183-RevReq_BaseCase!AY183","v":0}]
[{"$f":"+RevReq_BaseCase!A184","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"Input!G43","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O184-RevReq_BaseCase!O184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P184-RevReq_BaseCase!P184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q184-RevReq_BaseCase!Q184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R184-RevReq_BaseCase!R184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S184-RevReq_BaseCase!S184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T184-RevReq_BaseCase!T184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U184-RevReq_BaseCase!U184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V184-RevReq_BaseCase!V184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W184-RevReq_BaseCase!W184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X184-RevReq_BaseCase!X184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y184-RevReq_BaseCase!Y184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z184-RevReq_BaseCase!Z184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA184-RevReq_BaseCase!AA184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB184-RevReq_BaseCase!AB184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC184-RevReq_BaseCase!AC184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD184-RevReq_BaseCase!AD184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE184-RevReq_BaseCase!AE184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF184-RevReq_BaseCase!AF184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG184-RevReq_BaseCase!AG184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH184-RevReq_BaseCase!AH184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI184-RevReq_BaseCase!AI184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ184-RevReq_BaseCase!AJ184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK184-RevReq_BaseCase!AK184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL184-RevReq_BaseCase!AL184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM184-RevReq_BaseCase!AM184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN184-RevReq_BaseCase!AN184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO184-RevReq_BaseCase!AO184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP184-RevReq_BaseCase!AP184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ184-RevReq_BaseCase!AQ184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR184-RevReq_BaseCase!AR184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS184-RevReq_BaseCase!AS184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT184-RevReq_BaseCase!AT184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU184-RevReq_BaseCase!AU184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV184-RevReq_BaseCase!AV184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW184-RevReq_BaseCase!AW184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX184-RevReq_BaseCase!AX184","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY184-RevReq_BaseCase!AY184","v":0}]
[{"$f":"+RevReq_BaseCase!A185","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"Input!G44","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O185-RevReq_BaseCase!O185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P185-RevReq_BaseCase!P185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q185-RevReq_BaseCase!Q185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R185-RevReq_BaseCase!R185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S185-RevReq_BaseCase!S185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T185-RevReq_BaseCase!T185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U185-RevReq_BaseCase!U185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V185-RevReq_BaseCase!V185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W185-RevReq_BaseCase!W185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X185-RevReq_BaseCase!X185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y185-RevReq_BaseCase!Y185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z185-RevReq_BaseCase!Z185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA185-RevReq_BaseCase!AA185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB185-RevReq_BaseCase!AB185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC185-RevReq_BaseCase!AC185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD185-RevReq_BaseCase!AD185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE185-RevReq_BaseCase!AE185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF185-RevReq_BaseCase!AF185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG185-RevReq_BaseCase!AG185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH185-RevReq_BaseCase!AH185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI185-RevReq_BaseCase!AI185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ185-RevReq_BaseCase!AJ185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK185-RevReq_BaseCase!AK185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL185-RevReq_BaseCase!AL185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM185-RevReq_BaseCase!AM185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN185-RevReq_BaseCase!AN185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO185-RevReq_BaseCase!AO185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP185-RevReq_BaseCase!AP185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ185-RevReq_BaseCase!AQ185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR185-RevReq_BaseCase!AR185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS185-RevReq_BaseCase!AS185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT185-RevReq_BaseCase!AT185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU185-RevReq_BaseCase!AU185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV185-RevReq_BaseCase!AV185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW185-RevReq_BaseCase!AW185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX185-RevReq_BaseCase!AX185","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY185-RevReq_BaseCase!AY185","v":0}]
[{"$f":"+RevReq_BaseCase!A186","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"Input!G45","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O186-RevReq_BaseCase!O186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P186-RevReq_BaseCase!P186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q186-RevReq_BaseCase!Q186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R186-RevReq_BaseCase!R186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S186-RevReq_BaseCase!S186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T186-RevReq_BaseCase!T186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U186-RevReq_BaseCase!U186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V186-RevReq_BaseCase!V186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W186-RevReq_BaseCase!W186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X186-RevReq_BaseCase!X186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y186-RevReq_BaseCase!Y186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z186-RevReq_BaseCase!Z186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA186-RevReq_BaseCase!AA186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB186-RevReq_BaseCase!AB186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC186-RevReq_BaseCase!AC186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD186-RevReq_BaseCase!AD186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE186-RevReq_BaseCase!AE186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF186-RevReq_BaseCase!AF186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG186-RevReq_BaseCase!AG186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH186-RevReq_BaseCase!AH186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI186-RevReq_BaseCase!AI186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ186-RevReq_BaseCase!AJ186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK186-RevReq_BaseCase!AK186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL186-RevReq_BaseCase!AL186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM186-RevReq_BaseCase!AM186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN186-RevReq_BaseCase!AN186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO186-RevReq_BaseCase!AO186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP186-RevReq_BaseCase!AP186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ186-RevReq_BaseCase!AQ186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR186-RevReq_BaseCase!AR186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS186-RevReq_BaseCase!AS186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT186-RevReq_BaseCase!AT186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU186-RevReq_BaseCase!AU186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV186-RevReq_BaseCase!AV186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW186-RevReq_BaseCase!AW186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX186-RevReq_BaseCase!AX186","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY186-RevReq_BaseCase!AY186","v":0}]
[{"$f":"+RevReq_BaseCase!A187","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"Input!G46","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O187-RevReq_BaseCase!O187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P187-RevReq_BaseCase!P187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q187-RevReq_BaseCase!Q187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R187-RevReq_BaseCase!R187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S187-RevReq_BaseCase!S187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T187-RevReq_BaseCase!T187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U187-RevReq_BaseCase!U187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V187-RevReq_BaseCase!V187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W187-RevReq_BaseCase!W187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X187-RevReq_BaseCase!X187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y187-RevReq_BaseCase!Y187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z187-RevReq_BaseCase!Z187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA187-RevReq_BaseCase!AA187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB187-RevReq_BaseCase!AB187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC187-RevReq_BaseCase!AC187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD187-RevReq_BaseCase!AD187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE187-RevReq_BaseCase!AE187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF187-RevReq_BaseCase!AF187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG187-RevReq_BaseCase!AG187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH187-RevReq_BaseCase!AH187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI187-RevReq_BaseCase!AI187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ187-RevReq_BaseCase!AJ187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK187-RevReq_BaseCase!AK187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL187-RevReq_BaseCase!AL187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM187-RevReq_BaseCase!AM187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN187-RevReq_BaseCase!AN187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO187-RevReq_BaseCase!AO187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP187-RevReq_BaseCase!AP187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ187-RevReq_BaseCase!AQ187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR187-RevReq_BaseCase!AR187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS187-RevReq_BaseCase!AS187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT187-RevReq_BaseCase!AT187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU187-RevReq_BaseCase!AU187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV187-RevReq_BaseCase!AV187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW187-RevReq_BaseCase!AW187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX187-RevReq_BaseCase!AX187","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY187-RevReq_BaseCase!AY187","v":0}]
[{"$f":"+RevReq_BaseCase!A188","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"Input!G47","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O188-RevReq_BaseCase!O188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P188-RevReq_BaseCase!P188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q188-RevReq_BaseCase!Q188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R188-RevReq_BaseCase!R188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S188-RevReq_BaseCase!S188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T188-RevReq_BaseCase!T188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U188-RevReq_BaseCase!U188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V188-RevReq_BaseCase!V188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W188-RevReq_BaseCase!W188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X188-RevReq_BaseCase!X188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y188-RevReq_BaseCase!Y188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z188-RevReq_BaseCase!Z188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA188-RevReq_BaseCase!AA188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB188-RevReq_BaseCase!AB188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC188-RevReq_BaseCase!AC188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD188-RevReq_BaseCase!AD188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE188-RevReq_BaseCase!AE188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF188-RevReq_BaseCase!AF188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG188-RevReq_BaseCase!AG188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH188-RevReq_BaseCase!AH188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI188-RevReq_BaseCase!AI188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ188-RevReq_BaseCase!AJ188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK188-RevReq_BaseCase!AK188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL188-RevReq_BaseCase!AL188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM188-RevReq_BaseCase!AM188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN188-RevReq_BaseCase!AN188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO188-RevReq_BaseCase!AO188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP188-RevReq_BaseCase!AP188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ188-RevReq_BaseCase!AQ188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR188-RevReq_BaseCase!AR188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS188-RevReq_BaseCase!AS188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT188-RevReq_BaseCase!AT188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU188-RevReq_BaseCase!AU188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV188-RevReq_BaseCase!AV188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW188-RevReq_BaseCase!AW188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX188-RevReq_BaseCase!AX188","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY188-RevReq_BaseCase!AY188","v":0}]
[{"$f":"+RevReq_BaseCase!A189","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"Input!G48","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O189-RevReq_BaseCase!O189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P189-RevReq_BaseCase!P189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q189-RevReq_BaseCase!Q189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R189-RevReq_BaseCase!R189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S189-RevReq_BaseCase!S189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T189-RevReq_BaseCase!T189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U189-RevReq_BaseCase!U189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V189-RevReq_BaseCase!V189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W189-RevReq_BaseCase!W189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X189-RevReq_BaseCase!X189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y189-RevReq_BaseCase!Y189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z189-RevReq_BaseCase!Z189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA189-RevReq_BaseCase!AA189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB189-RevReq_BaseCase!AB189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC189-RevReq_BaseCase!AC189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD189-RevReq_BaseCase!AD189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE189-RevReq_BaseCase!AE189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF189-RevReq_BaseCase!AF189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG189-RevReq_BaseCase!AG189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH189-RevReq_BaseCase!AH189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI189-RevReq_BaseCase!AI189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ189-RevReq_BaseCase!AJ189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK189-RevReq_BaseCase!AK189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL189-RevReq_BaseCase!AL189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM189-RevReq_BaseCase!AM189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN189-RevReq_BaseCase!AN189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO189-RevReq_BaseCase!AO189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP189-RevReq_BaseCase!AP189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ189-RevReq_BaseCase!AQ189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR189-RevReq_BaseCase!AR189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS189-RevReq_BaseCase!AS189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT189-RevReq_BaseCase!AT189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU189-RevReq_BaseCase!AU189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV189-RevReq_BaseCase!AV189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW189-RevReq_BaseCase!AW189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX189-RevReq_BaseCase!AX189","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY189-RevReq_BaseCase!AY189","v":0}]
[{"$f":"+RevReq_BaseCase!A190","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"Input!G49","v":"2018-01-01"},null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O190-RevReq_BaseCase!O190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P190-RevReq_BaseCase!P190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q190-RevReq_BaseCase!Q190","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R190-RevReq_BaseCase!R190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S190-RevReq_BaseCase!S190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T190-RevReq_BaseCase!T190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U190-RevReq_BaseCase!U190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V190-RevReq_BaseCase!V190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W190-RevReq_BaseCase!W190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X190-RevReq_BaseCase!X190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y190-RevReq_BaseCase!Y190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z190-RevReq_BaseCase!Z190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA190-RevReq_BaseCase!AA190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB190-RevReq_BaseCase!AB190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC190-RevReq_BaseCase!AC190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD190-RevReq_BaseCase!AD190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE190-RevReq_BaseCase!AE190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF190-RevReq_BaseCase!AF190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG190-RevReq_BaseCase!AG190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH190-RevReq_BaseCase!AH190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI190-RevReq_BaseCase!AI190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ190-RevReq_BaseCase!AJ190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK190-RevReq_BaseCase!AK190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL190-RevReq_BaseCase!AL190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM190-RevReq_BaseCase!AM190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN190-RevReq_BaseCase!AN190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO190-RevReq_BaseCase!AO190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP190-RevReq_BaseCase!AP190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ190-RevReq_BaseCase!AQ190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR190-RevReq_BaseCase!AR190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS190-RevReq_BaseCase!AS190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT190-RevReq_BaseCase!AT190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU190-RevReq_BaseCase!AU190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV190-RevReq_BaseCase!AV190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW190-RevReq_BaseCase!AW190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX190-RevReq_BaseCase!AX190","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY190-RevReq_BaseCase!AY190","v":0}]
[{"$f":"+RevReq_BaseCase!A191","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"Input!G50","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O191-RevReq_BaseCase!O191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P191-RevReq_BaseCase!P191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q191-RevReq_BaseCase!Q191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R191-RevReq_BaseCase!R191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S191-RevReq_BaseCase!S191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T191-RevReq_BaseCase!T191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U191-RevReq_BaseCase!U191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V191-RevReq_BaseCase!V191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W191-RevReq_BaseCase!W191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X191-RevReq_BaseCase!X191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y191-RevReq_BaseCase!Y191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z191-RevReq_BaseCase!Z191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA191-RevReq_BaseCase!AA191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB191-RevReq_BaseCase!AB191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC191-RevReq_BaseCase!AC191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD191-RevReq_BaseCase!AD191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE191-RevReq_BaseCase!AE191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF191-RevReq_BaseCase!AF191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG191-RevReq_BaseCase!AG191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH191-RevReq_BaseCase!AH191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI191-RevReq_BaseCase!AI191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ191-RevReq_BaseCase!AJ191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK191-RevReq_BaseCase!AK191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL191-RevReq_BaseCase!AL191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM191-RevReq_BaseCase!AM191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN191-RevReq_BaseCase!AN191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO191-RevReq_BaseCase!AO191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP191-RevReq_BaseCase!AP191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ191-RevReq_BaseCase!AQ191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR191-RevReq_BaseCase!AR191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS191-RevReq_BaseCase!AS191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT191-RevReq_BaseCase!AT191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU191-RevReq_BaseCase!AU191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV191-RevReq_BaseCase!AV191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW191-RevReq_BaseCase!AW191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX191-RevReq_BaseCase!AX191","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY191-RevReq_BaseCase!AY191","v":0}]
[{"$f":"+RevReq_BaseCase!A192","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"Input!G51","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O192-RevReq_BaseCase!O192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P192-RevReq_BaseCase!P192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q192-RevReq_BaseCase!Q192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R192-RevReq_BaseCase!R192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S192-RevReq_BaseCase!S192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T192-RevReq_BaseCase!T192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U192-RevReq_BaseCase!U192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V192-RevReq_BaseCase!V192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W192-RevReq_BaseCase!W192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X192-RevReq_BaseCase!X192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y192-RevReq_BaseCase!Y192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z192-RevReq_BaseCase!Z192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA192-RevReq_BaseCase!AA192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB192-RevReq_BaseCase!AB192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC192-RevReq_BaseCase!AC192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD192-RevReq_BaseCase!AD192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE192-RevReq_BaseCase!AE192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF192-RevReq_BaseCase!AF192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG192-RevReq_BaseCase!AG192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH192-RevReq_BaseCase!AH192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI192-RevReq_BaseCase!AI192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ192-RevReq_BaseCase!AJ192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK192-RevReq_BaseCase!AK192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL192-RevReq_BaseCase!AL192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM192-RevReq_BaseCase!AM192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN192-RevReq_BaseCase!AN192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO192-RevReq_BaseCase!AO192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP192-RevReq_BaseCase!AP192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ192-RevReq_BaseCase!AQ192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR192-RevReq_BaseCase!AR192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS192-RevReq_BaseCase!AS192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT192-RevReq_BaseCase!AT192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU192-RevReq_BaseCase!AU192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV192-RevReq_BaseCase!AV192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW192-RevReq_BaseCase!AW192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX192-RevReq_BaseCase!AX192","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY192-RevReq_BaseCase!AY192","v":0}]
[{"$f":"+RevReq_BaseCase!A193","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"Input!G52","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O193-RevReq_BaseCase!O193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P193-RevReq_BaseCase!P193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q193-RevReq_BaseCase!Q193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R193-RevReq_BaseCase!R193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S193-RevReq_BaseCase!S193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T193-RevReq_BaseCase!T193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U193-RevReq_BaseCase!U193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V193-RevReq_BaseCase!V193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W193-RevReq_BaseCase!W193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X193-RevReq_BaseCase!X193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y193-RevReq_BaseCase!Y193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z193-RevReq_BaseCase!Z193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA193-RevReq_BaseCase!AA193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB193-RevReq_BaseCase!AB193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC193-RevReq_BaseCase!AC193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD193-RevReq_BaseCase!AD193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE193-RevReq_BaseCase!AE193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF193-RevReq_BaseCase!AF193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG193-RevReq_BaseCase!AG193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH193-RevReq_BaseCase!AH193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI193-RevReq_BaseCase!AI193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ193-RevReq_BaseCase!AJ193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK193-RevReq_BaseCase!AK193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL193-RevReq_BaseCase!AL193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM193-RevReq_BaseCase!AM193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN193-RevReq_BaseCase!AN193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO193-RevReq_BaseCase!AO193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP193-RevReq_BaseCase!AP193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ193-RevReq_BaseCase!AQ193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR193-RevReq_BaseCase!AR193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS193-RevReq_BaseCase!AS193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT193-RevReq_BaseCase!AT193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU193-RevReq_BaseCase!AU193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV193-RevReq_BaseCase!AV193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW193-RevReq_BaseCase!AW193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX193-RevReq_BaseCase!AX193","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY193-RevReq_BaseCase!AY193","v":0}]
[{"$f":"+RevReq_BaseCase!A194","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"Input!G53","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O194-RevReq_BaseCase!O194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P194-RevReq_BaseCase!P194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q194-RevReq_BaseCase!Q194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R194-RevReq_BaseCase!R194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S194-RevReq_BaseCase!S194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T194-RevReq_BaseCase!T194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U194-RevReq_BaseCase!U194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V194-RevReq_BaseCase!V194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W194-RevReq_BaseCase!W194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X194-RevReq_BaseCase!X194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y194-RevReq_BaseCase!Y194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z194-RevReq_BaseCase!Z194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA194-RevReq_BaseCase!AA194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB194-RevReq_BaseCase!AB194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC194-RevReq_BaseCase!AC194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD194-RevReq_BaseCase!AD194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE194-RevReq_BaseCase!AE194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF194-RevReq_BaseCase!AF194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG194-RevReq_BaseCase!AG194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH194-RevReq_BaseCase!AH194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI194-RevReq_BaseCase!AI194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ194-RevReq_BaseCase!AJ194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK194-RevReq_BaseCase!AK194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL194-RevReq_BaseCase!AL194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM194-RevReq_BaseCase!AM194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN194-RevReq_BaseCase!AN194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO194-RevReq_BaseCase!AO194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP194-RevReq_BaseCase!AP194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ194-RevReq_BaseCase!AQ194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR194-RevReq_BaseCase!AR194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS194-RevReq_BaseCase!AS194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT194-RevReq_BaseCase!AT194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU194-RevReq_BaseCase!AU194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV194-RevReq_BaseCase!AV194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW194-RevReq_BaseCase!AW194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX194-RevReq_BaseCase!AX194","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY194-RevReq_BaseCase!AY194","v":0}]
[{"$f":"+RevReq_BaseCase!A195","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"Input!G54","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O195-RevReq_BaseCase!O195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P195-RevReq_BaseCase!P195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q195-RevReq_BaseCase!Q195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R195-RevReq_BaseCase!R195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S195-RevReq_BaseCase!S195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T195-RevReq_BaseCase!T195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U195-RevReq_BaseCase!U195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V195-RevReq_BaseCase!V195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W195-RevReq_BaseCase!W195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X195-RevReq_BaseCase!X195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y195-RevReq_BaseCase!Y195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z195-RevReq_BaseCase!Z195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA195-RevReq_BaseCase!AA195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB195-RevReq_BaseCase!AB195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC195-RevReq_BaseCase!AC195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD195-RevReq_BaseCase!AD195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE195-RevReq_BaseCase!AE195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF195-RevReq_BaseCase!AF195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG195-RevReq_BaseCase!AG195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH195-RevReq_BaseCase!AH195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI195-RevReq_BaseCase!AI195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ195-RevReq_BaseCase!AJ195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK195-RevReq_BaseCase!AK195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL195-RevReq_BaseCase!AL195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM195-RevReq_BaseCase!AM195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN195-RevReq_BaseCase!AN195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO195-RevReq_BaseCase!AO195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP195-RevReq_BaseCase!AP195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ195-RevReq_BaseCase!AQ195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR195-RevReq_BaseCase!AR195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS195-RevReq_BaseCase!AS195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT195-RevReq_BaseCase!AT195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU195-RevReq_BaseCase!AU195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV195-RevReq_BaseCase!AV195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW195-RevReq_BaseCase!AW195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX195-RevReq_BaseCase!AX195","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY195-RevReq_BaseCase!AY195","v":0}]
[{"$f":"+RevReq_BaseCase!A196","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"Input!G55","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O196-RevReq_BaseCase!O196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P196-RevReq_BaseCase!P196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q196-RevReq_BaseCase!Q196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R196-RevReq_BaseCase!R196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S196-RevReq_BaseCase!S196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T196-RevReq_BaseCase!T196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U196-RevReq_BaseCase!U196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V196-RevReq_BaseCase!V196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W196-RevReq_BaseCase!W196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X196-RevReq_BaseCase!X196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y196-RevReq_BaseCase!Y196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z196-RevReq_BaseCase!Z196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA196-RevReq_BaseCase!AA196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB196-RevReq_BaseCase!AB196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC196-RevReq_BaseCase!AC196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD196-RevReq_BaseCase!AD196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE196-RevReq_BaseCase!AE196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF196-RevReq_BaseCase!AF196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG196-RevReq_BaseCase!AG196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH196-RevReq_BaseCase!AH196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI196-RevReq_BaseCase!AI196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ196-RevReq_BaseCase!AJ196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK196-RevReq_BaseCase!AK196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL196-RevReq_BaseCase!AL196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM196-RevReq_BaseCase!AM196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN196-RevReq_BaseCase!AN196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO196-RevReq_BaseCase!AO196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP196-RevReq_BaseCase!AP196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ196-RevReq_BaseCase!AQ196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR196-RevReq_BaseCase!AR196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS196-RevReq_BaseCase!AS196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT196-RevReq_BaseCase!AT196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU196-RevReq_BaseCase!AU196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV196-RevReq_BaseCase!AV196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW196-RevReq_BaseCase!AW196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX196-RevReq_BaseCase!AX196","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY196-RevReq_BaseCase!AY196","v":0}]
[{"$f":"+RevReq_BaseCase!A197","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"Input!G56","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O197-RevReq_BaseCase!O197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P197-RevReq_BaseCase!P197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q197-RevReq_BaseCase!Q197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R197-RevReq_BaseCase!R197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S197-RevReq_BaseCase!S197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T197-RevReq_BaseCase!T197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U197-RevReq_BaseCase!U197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V197-RevReq_BaseCase!V197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W197-RevReq_BaseCase!W197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X197-RevReq_BaseCase!X197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y197-RevReq_BaseCase!Y197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z197-RevReq_BaseCase!Z197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA197-RevReq_BaseCase!AA197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB197-RevReq_BaseCase!AB197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC197-RevReq_BaseCase!AC197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD197-RevReq_BaseCase!AD197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE197-RevReq_BaseCase!AE197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF197-RevReq_BaseCase!AF197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG197-RevReq_BaseCase!AG197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH197-RevReq_BaseCase!AH197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI197-RevReq_BaseCase!AI197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ197-RevReq_BaseCase!AJ197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK197-RevReq_BaseCase!AK197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL197-RevReq_BaseCase!AL197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM197-RevReq_BaseCase!AM197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN197-RevReq_BaseCase!AN197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO197-RevReq_BaseCase!AO197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP197-RevReq_BaseCase!AP197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ197-RevReq_BaseCase!AQ197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR197-RevReq_BaseCase!AR197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS197-RevReq_BaseCase!AS197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT197-RevReq_BaseCase!AT197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU197-RevReq_BaseCase!AU197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV197-RevReq_BaseCase!AV197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW197-RevReq_BaseCase!AW197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX197-RevReq_BaseCase!AX197","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY197-RevReq_BaseCase!AY197","v":0}]
[{"$f":"+RevReq_BaseCase!A198","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"Input!G57","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O198-RevReq_BaseCase!O198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P198-RevReq_BaseCase!P198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q198-RevReq_BaseCase!Q198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R198-RevReq_BaseCase!R198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S198-RevReq_BaseCase!S198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T198-RevReq_BaseCase!T198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U198-RevReq_BaseCase!U198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V198-RevReq_BaseCase!V198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W198-RevReq_BaseCase!W198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X198-RevReq_BaseCase!X198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y198-RevReq_BaseCase!Y198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z198-RevReq_BaseCase!Z198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA198-RevReq_BaseCase!AA198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB198-RevReq_BaseCase!AB198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC198-RevReq_BaseCase!AC198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD198-RevReq_BaseCase!AD198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE198-RevReq_BaseCase!AE198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF198-RevReq_BaseCase!AF198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG198-RevReq_BaseCase!AG198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH198-RevReq_BaseCase!AH198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI198-RevReq_BaseCase!AI198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ198-RevReq_BaseCase!AJ198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK198-RevReq_BaseCase!AK198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL198-RevReq_BaseCase!AL198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM198-RevReq_BaseCase!AM198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN198-RevReq_BaseCase!AN198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO198-RevReq_BaseCase!AO198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP198-RevReq_BaseCase!AP198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ198-RevReq_BaseCase!AQ198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR198-RevReq_BaseCase!AR198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS198-RevReq_BaseCase!AS198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT198-RevReq_BaseCase!AT198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU198-RevReq_BaseCase!AU198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV198-RevReq_BaseCase!AV198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW198-RevReq_BaseCase!AW198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX198-RevReq_BaseCase!AX198","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY198-RevReq_BaseCase!AY198","v":0}]
[null,null,null,{"$f":"\"Total \"&D173","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,10744845.51753138,-132524733.03273293,null,null,{"$f":"SUM(O174:O198)","v":0},{"$f":"SUM(P174:P198)","v":0},{"$f":"SUM(Q174:Q198)","v":87961180},-2608074.7200000007,-3961489.4640000006,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-4394357.3140652217]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C202+1","v":1},{"$f":"INDEX(D$55:D$79,$C203,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C203,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"MONTH(Input!G33)","v":12},{"$f":"YEARFRAC(I174,DATE(YEAR(I174),12,31))","v":0},null,{"$f":"SUM(O203:AY203)","v":0}]
[null,null,{"$f":"C203+1","v":2},{"$f":"INDEX(D$55:D$79,$C204,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"MONTH(Input!G34)","v":7},{"$f":"YEARFRAC(I175,DATE(YEAR(I175),12,31))","v":0.5},null,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"MONTH(Input!G35)","v":7},0.5,null,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"MONTH(Input!G36)","v":7},0.5,null,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"MONTH(Input!G37)","v":7},0.5,null,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"MONTH(Input!G38)","v":7},0.5,null,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"MONTH(Input!G39)","v":1},1,null,0]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"MONTH(Input!G40)","v":7},0.5,null,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"MONTH(Input!G41)","v":7},0.5,null,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"MONTH(Input!G42)","v":7},0.5,null,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"MONTH(Input!G43)","v":7},0.5,null,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"MONTH(Input!G44)","v":7},0.5,null,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"MONTH(Input!G45)","v":7},0.5,null,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"MONTH(Input!G46)","v":1},1,null,0]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"MONTH(Input!G47)","v":7},0.5,null,0]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"MONTH(Input!G48)","v":7},0.5,null,0]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"MONTH(Input!G49)","v":1},1,null,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"MONTH(Input!G50)","v":1},1,null,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"MONTH(Input!G51)","v":1},1,null,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"MONTH(Input!G52)","v":7},0.5,null,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"MONTH(Input!G53)","v":7},0.5,null,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"MONTH(Input!G54)","v":7},0.5,null,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"MONTH(Input!G55)","v":7},0.5,null,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"MONTH(Input!G56)","v":7},0.5,null,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"MONTH(Input!G57)","v":7},0.5,null,0]
[null,null,null,{"$f":"D202","v":"Book Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"'RevReq_ExitCase_(2021)'!$H$1","v":2021},{"$f":"Input!$O$71","v":10},null,null,null,null,null,{"$f":"IF(O$3>=$H230,MIN(1/$I230,1-SUM($N230:N230)),0)","v":0},{"$f":"IF(P$3>=$H230,MIN(1/$I230,1-SUM($N230:O230)),0)","v":0},{"$f":"IF(Q$3>=$H230,MIN(1/$I230,1-SUM($N230:P230)),0)","v":0},{"$f":"IF(R$3>=$H230,MIN(1/$I230,1-SUM($N230:Q230)),0)","v":0},{"$f":"IF(S$3>=$H230,MIN(1/$I230,1-SUM($N230:R230)),0)","v":0},{"$f":"IF(T$3>=$H230,MIN(1/$I230,1-SUM($N230:S230)),0)","v":0.1},{"$f":"IF(U$3>=$H230,MIN(1/$I230,1-SUM($N230:T230)),0)","v":0.1},{"$f":"IF(V$3>=$H230,MIN(1/$I230,1-SUM($N230:U230)),0)","v":0.1},{"$f":"IF(W$3>=$H230,MIN(1/$I230,1-SUM($N230:V230)),0)","v":0.1},{"$f":"IF(X$3>=$H230,MIN(1/$I230,1-SUM($N230:W230)),0)","v":0.1},{"$f":"IF(Y$3>=$H230,MIN(1/$I230,1-SUM($N230:X230)),0)","v":0.1},{"$f":"IF(Z$3>=$H230,MIN(1/$I230,1-SUM($N230:Y230)),0)","v":0.1},{"$f":"IF(AA$3>=$H230,MIN(1/$I230,1-SUM($N230:Z230)),0)","v":0.1},{"$f":"IF(AB$3>=$H230,MIN(1/$I230,1-SUM($N230:AA230)),0)","v":0.1},{"$f":"IF(AC$3>=$H230,MIN(1/$I230,1-SUM($N230:AB230)),0)","v":0.1},{"$f":"IF(AD$3>=$H230,MIN(1/$I230,1-SUM($N230:AC230)),0)","v":1.1102230246251565E-16},{"$f":"IF(AE$3>=$H230,MIN(1/$I230,1-SUM($N230:AD230)),0)","v":0},{"$f":"IF(AF$3>=$H230,MIN(1/$I230,1-SUM($N230:AE230)),0)","v":0},{"$f":"IF(AG$3>=$H230,MIN(1/$I230,1-SUM($N230:AF230)),0)","v":0},{"$f":"IF(AH$3>=$H230,MIN(1/$I230,1-SUM($N230:AG230)),0)","v":0},{"$f":"IF(AI$3>=$H230,MIN(1/$I230,1-SUM($N230:AH230)),0)","v":0},{"$f":"IF(AJ$3>=$H230,MIN(1/$I230,1-SUM($N230:AI230)),0)","v":0},{"$f":"IF(AK$3>=$H230,MIN(1/$I230,1-SUM($N230:AJ230)),0)","v":0},{"$f":"IF(AL$3>=$H230,MIN(1/$I230,1-SUM($N230:AK230)),0)","v":0},{"$f":"IF(AM$3>=$H230,MIN(1/$I230,1-SUM($N230:AL230)),0)","v":0},{"$f":"IF(AN$3>=$H230,MIN(1/$I230,1-SUM($N230:AM230)),0)","v":0},{"$f":"IF(AO$3>=$H230,MIN(1/$I230,1-SUM($N230:AN230)),0)","v":0},{"$f":"IF(AP$3>=$H230,MIN(1/$I230,1-SUM($N230:AO230)),0)","v":0},{"$f":"IF(AQ$3>=$H230,MIN(1/$I230,1-SUM($N230:AP230)),0)","v":0},{"$f":"IF(AR$3>=$H230,MIN(1/$I230,1-SUM($N230:AQ230)),0)","v":0},{"$f":"IF(AS$3>=$H230,MIN(1/$I230,1-SUM($N230:AR230)),0)","v":0},{"$f":"IF(AT$3>=$H230,MIN(1/$I230,1-SUM($N230:AS230)),0)","v":0},{"$f":"IF(AU$3>=$H230,MIN(1/$I230,1-SUM($N230:AT230)),0)","v":0},{"$f":"IF(AV$3>=$H230,MIN(1/$I230,1-SUM($N230:AU230)),0)","v":0},{"$f":"IF(AW$3>=$H230,MIN(1/$I230,1-SUM($N230:AV230)),0)","v":0},{"$f":"IF(AX$3>=$H230,MIN(1/$I230,1-SUM($N230:AW230)),0)","v":0},{"$f":"IF(AY$3>=$H230,MIN(1/$I230,1-SUM($N230:AX230)),0)","v":0}]
[null,null,null,"Book Depreciation"]
[{"$f":"+RevReq_BaseCase!A232","v":"Base"},null,{"$f":"C231+1","v":1},{"$f":"INDEX(D$55:D$79,$C232,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C232,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P232:AY232,$P$5:$AY$5)","v":14304172.10239869},{"$f":"SUM(O232:AY232)","v":-8.9406967163085938E-8},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O232-RevReq_BaseCase!O232","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P232-RevReq_BaseCase!P232","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q232-RevReq_BaseCase!Q232","v":-6643218.6080026953},{"$f":"+'RevReq_ExitCase_(2021)'!R232-RevReq_BaseCase!R232","v":-6635042.5769206323},{"$f":"+'RevReq_ExitCase_(2021)'!S232-RevReq_BaseCase!S232","v":-6627336.5342631387},{"$f":"+'RevReq_ExitCase_(2021)'!T232-RevReq_BaseCase!T232","v":7996854.5330456169},{"$f":"+'RevReq_ExitCase_(2021)'!U232-RevReq_BaseCase!U232","v":8004996.7775888257},{"$f":"+'RevReq_ExitCase_(2021)'!V232-RevReq_BaseCase!V232","v":8014440.5497893132},{"$f":"+'RevReq_ExitCase_(2021)'!W232-RevReq_BaseCase!W232","v":8021221.9357965337},{"$f":"+'RevReq_ExitCase_(2021)'!X232-RevReq_BaseCase!X232","v":8021410.7434972338},{"$f":"+'RevReq_ExitCase_(2021)'!Y232-RevReq_BaseCase!Y232","v":8027792.9099001139},{"$f":"+'RevReq_ExitCase_(2021)'!Z232-RevReq_BaseCase!Z232","v":8058074.5041927379},{"$f":"+'RevReq_ExitCase_(2021)'!AA232-RevReq_BaseCase!AA232","v":8058161.713356832},{"$f":"+'RevReq_ExitCase_(2021)'!AB232-RevReq_BaseCase!AB232","v":8091596.5033008568},{"$f":"+'RevReq_ExitCase_(2021)'!AC232-RevReq_BaseCase!AC232","v":8099402.6099812668},{"$f":"+'RevReq_ExitCase_(2021)'!AD232-RevReq_BaseCase!AD232","v":-6498944.9931019507},{"$f":"+'RevReq_ExitCase_(2021)'!AE232-RevReq_BaseCase!AE232","v":-5080776.4030569289},{"$f":"+'RevReq_ExitCase_(2021)'!AF232-RevReq_BaseCase!AF232","v":-4906869.1521865539},{"$f":"+'RevReq_ExitCase_(2021)'!AG232-RevReq_BaseCase!AG232","v":-4884390.5679983338},{"$f":"+'RevReq_ExitCase_(2021)'!AH232-RevReq_BaseCase!AH232","v":-3679871.8746567625},{"$f":"+'RevReq_ExitCase_(2021)'!AI232-RevReq_BaseCase!AI232","v":-3366342.711768691},{"$f":"+'RevReq_ExitCase_(2021)'!AJ232-RevReq_BaseCase!AJ232","v":-2684572.850863107},{"$f":"+'RevReq_ExitCase_(2021)'!AK232-RevReq_BaseCase!AK232","v":-2335482.0807409785},{"$f":"+'RevReq_ExitCase_(2021)'!AL232-RevReq_BaseCase!AL232","v":-1901976.7870256405},{"$f":"+'RevReq_ExitCase_(2021)'!AM232-RevReq_BaseCase!AM232","v":-1575833.769761485},{"$f":"+'RevReq_ExitCase_(2021)'!AN232-RevReq_BaseCase!AN232","v":-1547296.0415249858},{"$f":"+'RevReq_ExitCase_(2021)'!AO232-RevReq_BaseCase!AO232","v":-1474719.0394880373},{"$f":"+'RevReq_ExitCase_(2021)'!AP232-RevReq_BaseCase!AP232","v":-1441829.5904718488},{"$f":"+'RevReq_ExitCase_(2021)'!AQ232-RevReq_BaseCase!AQ232","v":-1362052.5445511471},{"$f":"+'RevReq_ExitCase_(2021)'!AR232-RevReq_BaseCase!AR232","v":-1285239.3796126321},{"$f":"+'RevReq_ExitCase_(2021)'!AS232-RevReq_BaseCase!AS232","v":-1263379.0784263278},{"$f":"+'RevReq_ExitCase_(2021)'!AT232-RevReq_BaseCase!AT232","v":-1127474.4307543943},{"$f":"+'RevReq_ExitCase_(2021)'!AU232-RevReq_BaseCase!AU232","v":-1096457.5637237248},{"$f":"+'RevReq_ExitCase_(2021)'!AV232-RevReq_BaseCase!AV232","v":-1019113.1157186398},{"$f":"+'RevReq_ExitCase_(2021)'!AW232-RevReq_BaseCase!AW232","v":-975828.86396800086},{"$f":"+'RevReq_ExitCase_(2021)'!AX232-RevReq_BaseCase!AX232","v":-913844.92037696589},{"$f":"+'RevReq_ExitCase_(2021)'!AY232-RevReq_BaseCase!AY232","v":-10066059.301485825}]
[{"$f":"+RevReq_BaseCase!A233","v":"Clause"},null,{"$f":"C232+1","v":2},{"$f":"INDEX(D$55:D$79,$C233,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,9289031.1515434422,3.8184225559234619E-8,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O233-RevReq_BaseCase!O233","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P233-RevReq_BaseCase!P233","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q233-RevReq_BaseCase!Q233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!R233-RevReq_BaseCase!R233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!S233-RevReq_BaseCase!S233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!T233-RevReq_BaseCase!T233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!U233-RevReq_BaseCase!U233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!V233-RevReq_BaseCase!V233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!W233-RevReq_BaseCase!W233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!X233-RevReq_BaseCase!X233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!Y233-RevReq_BaseCase!Y233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!Z233-RevReq_BaseCase!Z233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!AA233-RevReq_BaseCase!AA233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!AB233-RevReq_BaseCase!AB233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!AC233-RevReq_BaseCase!AC233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2021)'!AD233-RevReq_BaseCase!AD233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AE233-RevReq_BaseCase!AE233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AF233-RevReq_BaseCase!AF233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AG233-RevReq_BaseCase!AG233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AH233-RevReq_BaseCase!AH233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AI233-RevReq_BaseCase!AI233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AJ233-RevReq_BaseCase!AJ233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AK233-RevReq_BaseCase!AK233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AL233-RevReq_BaseCase!AL233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AM233-RevReq_BaseCase!AM233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AN233-RevReq_BaseCase!AN233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AO233-RevReq_BaseCase!AO233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AP233-RevReq_BaseCase!AP233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AQ233-RevReq_BaseCase!AQ233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AR233-RevReq_BaseCase!AR233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AS233-RevReq_BaseCase!AS233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AT233-RevReq_BaseCase!AT233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AU233-RevReq_BaseCase!AU233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AV233-RevReq_BaseCase!AV233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2021)'!AW233-RevReq_BaseCase!AW233","v":-1225504.0372596965},{"$f":"+'RevReq_ExitCase_(2021)'!AX233-RevReq_BaseCase!AX233","v":-768571.71679080976},{"$f":"+'RevReq_ExitCase_(2021)'!AY233-RevReq_BaseCase!AY233","v":-2272694.1206160085}]
[{"$f":"+RevReq_BaseCase!A234","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-13906467.548489694,-70156334.52030091,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O234-RevReq_BaseCase!O234","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P234-RevReq_BaseCase!P234","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q234-RevReq_BaseCase!Q234","v":-64320.42038442698},{"$f":"+'RevReq_ExitCase_(2021)'!R234-RevReq_BaseCase!R234","v":-105817.58508818263},{"$f":"+'RevReq_ExitCase_(2021)'!S234-RevReq_BaseCase!S234","v":-162116.16726571755},{"$f":"+'RevReq_ExitCase_(2021)'!T234-RevReq_BaseCase!T234","v":-6975.5497704946611},{"$f":"+'RevReq_ExitCase_(2021)'!U234-RevReq_BaseCase!U234","v":-80674.525115556724},{"$f":"+'RevReq_ExitCase_(2021)'!V234-RevReq_BaseCase!V234","v":-158672.63171482255},{"$f":"+'RevReq_ExitCase_(2021)'!W234-RevReq_BaseCase!W234","v":-234585.37702245032},{"$f":"+'RevReq_ExitCase_(2021)'!X234-RevReq_BaseCase!X234","v":-387290.58060565277},{"$f":"+'RevReq_ExitCase_(2021)'!Y234-RevReq_BaseCase!Y234","v":-557691.54361491499},{"$f":"+'RevReq_ExitCase_(2021)'!Z234-RevReq_BaseCase!Z234","v":-719319.08313328994},{"$f":"+'RevReq_ExitCase_(2021)'!AA234-RevReq_BaseCase!AA234","v":-932904.23650149221},{"$f":"+'RevReq_ExitCase_(2021)'!AB234-RevReq_BaseCase!AB234","v":-1108737.9780703415},{"$f":"+'RevReq_ExitCase_(2021)'!AC234-RevReq_BaseCase!AC234","v":-1266520.8700767616},{"$f":"+'RevReq_ExitCase_(2021)'!AD234-RevReq_BaseCase!AD234","v":-1655907.0783636544},{"$f":"+'RevReq_ExitCase_(2021)'!AE234-RevReq_BaseCase!AE234","v":-1791161.8905549482},{"$f":"+'RevReq_ExitCase_(2021)'!AF234-RevReq_BaseCase!AF234","v":-1896566.4425537181},{"$f":"+'RevReq_ExitCase_(2021)'!AG234-RevReq_BaseCase!AG234","v":-2003522.8191770383},{"$f":"+'RevReq_ExitCase_(2021)'!AH234-RevReq_BaseCase!AH234","v":-2152399.2628867659},{"$f":"+'RevReq_ExitCase_(2021)'!AI234-RevReq_BaseCase!AI234","v":-2312626.0254784822},{"$f":"+'RevReq_ExitCase_(2021)'!AJ234-RevReq_BaseCase!AJ234","v":-2425857.5814000894},{"$f":"+'RevReq_ExitCase_(2021)'!AK234-RevReq_BaseCase!AK234","v":-2522006.2944123945},{"$f":"+'RevReq_ExitCase_(2021)'!AL234-RevReq_BaseCase!AL234","v":-2623803.9738221117},{"$f":"+'RevReq_ExitCase_(2021)'!AM234-RevReq_BaseCase!AM234","v":-2738351.6470037983},{"$f":"+'RevReq_ExitCase_(2021)'!AN234-RevReq_BaseCase!AN234","v":-2878381.1363787828},{"$f":"+'RevReq_ExitCase_(2021)'!AO234-RevReq_BaseCase!AO234","v":-3028588.3068600772},{"$f":"+'RevReq_ExitCase_(2021)'!AP234-RevReq_BaseCase!AP234","v":-3177554.761604622},{"$f":"+'RevReq_ExitCase_(2021)'!AQ234-RevReq_BaseCase!AQ234","v":-3297590.1968960874},{"$f":"+'RevReq_ExitCase_(2021)'!AR234-RevReq_BaseCase!AR234","v":-3429289.1218610252},{"$f":"+'RevReq_ExitCase_(2021)'!AS234-RevReq_BaseCase!AS234","v":-3548509.8204855924},{"$f":"+'RevReq_ExitCase_(2021)'!AT234-RevReq_BaseCase!AT234","v":-3629794.1076662811},{"$f":"+'RevReq_ExitCase_(2021)'!AU234-RevReq_BaseCase!AU234","v":-3712039.2213847572},{"$f":"+'RevReq_ExitCase_(2021)'!AV234-RevReq_BaseCase!AV234","v":-3782725.2796555702},{"$f":"+'RevReq_ExitCase_(2021)'!AW234-RevReq_BaseCase!AW234","v":-3852724.4250636534},{"$f":"+'RevReq_ExitCase_(2021)'!AX234-RevReq_BaseCase!AX234","v":-3921768.6594445868},{"$f":"+'RevReq_ExitCase_(2021)'!AY234-RevReq_BaseCase!AY234","v":-3989539.9189827577}]
[{"$f":"+RevReq_BaseCase!A235","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-1300736.8121509999,-6212411.000698314,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O235-RevReq_BaseCase!O235","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P235-RevReq_BaseCase!P235","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q235-RevReq_BaseCase!Q235","v":-4009.4498759165022},{"$f":"+'RevReq_ExitCase_(2021)'!R235-RevReq_BaseCase!R235","v":-12108.538625267836},{"$f":"+'RevReq_ExitCase_(2021)'!S235-RevReq_BaseCase!S235","v":-20369.609149606196},{"$f":"+'RevReq_ExitCase_(2021)'!T235-RevReq_BaseCase!T235","v":-28795.901084431327},{"$f":"+'RevReq_ExitCase_(2021)'!U235-RevReq_BaseCase!U235","v":-37390.718857952961},{"$f":"+'RevReq_ExitCase_(2021)'!V235-RevReq_BaseCase!V235","v":-46157.432986945016},{"$f":"+'RevReq_ExitCase_(2021)'!W235-RevReq_BaseCase!W235","v":-55099.481398516924},{"$f":"+'RevReq_ExitCase_(2021)'!X235-RevReq_BaseCase!X235","v":-64220.370778320277},{"$f":"+'RevReq_ExitCase_(2021)'!Y235-RevReq_BaseCase!Y235","v":-73523.677945719683},{"$f":"+'RevReq_ExitCase_(2021)'!Z235-RevReq_BaseCase!Z235","v":-83013.051256467093},{"$f":"+'RevReq_ExitCase_(2021)'!AA235-RevReq_BaseCase!AA235","v":-92692.21203342943},{"$f":"+'RevReq_ExitCase_(2021)'!AB235-RevReq_BaseCase!AB235","v":-102564.95602593102},{"$f":"+'RevReq_ExitCase_(2021)'!AC235-RevReq_BaseCase!AC235","v":-112635.15489828265},{"$f":"+'RevReq_ExitCase_(2021)'!AD235-RevReq_BaseCase!AD235","v":-122906.75774808129},{"$f":"+'RevReq_ExitCase_(2021)'!AE235-RevReq_BaseCase!AE235","v":-133383.79265487593},{"$f":"+'RevReq_ExitCase_(2021)'!AF235-RevReq_BaseCase!AF235","v":-144070.36825980642},{"$f":"+'RevReq_ExitCase_(2021)'!AG235-RevReq_BaseCase!AG235","v":-154970.67537683557},{"$f":"+'RevReq_ExitCase_(2021)'!AH235-RevReq_BaseCase!AH235","v":-166088.98863620529},{"$f":"+'RevReq_ExitCase_(2021)'!AI235-RevReq_BaseCase!AI235","v":-177429.66816076241},{"$f":"+'RevReq_ExitCase_(2021)'!AJ235-RevReq_BaseCase!AJ235","v":-188997.16127581065},{"$f":"+'RevReq_ExitCase_(2021)'!AK235-RevReq_BaseCase!AK235","v":-200796.00425315989},{"$f":"+'RevReq_ExitCase_(2021)'!AL235-RevReq_BaseCase!AL235","v":-212830.82409005609},{"$f":"+'RevReq_ExitCase_(2021)'!AM235-RevReq_BaseCase!AM235","v":-225106.34032369024},{"$f":"+'RevReq_ExitCase_(2021)'!AN235-RevReq_BaseCase!AN235","v":-237627.36688199703},{"$f":"+'RevReq_ExitCase_(2021)'!AO235-RevReq_BaseCase!AO235","v":-250398.81397146996},{"$f":"+'RevReq_ExitCase_(2021)'!AP235-RevReq_BaseCase!AP235","v":-263425.69000273239},{"$f":"+'RevReq_ExitCase_(2021)'!AQ235-RevReq_BaseCase!AQ235","v":-276713.10355462},{"$f":"+'RevReq_ExitCase_(2021)'!AR235-RevReq_BaseCase!AR235","v":-290266.26537754544},{"$f":"+'RevReq_ExitCase_(2021)'!AS235-RevReq_BaseCase!AS235","v":-304090.49043692934},{"$f":"+'RevReq_ExitCase_(2021)'!AT235-RevReq_BaseCase!AT235","v":-318191.19999750098},{"$f":"+'RevReq_ExitCase_(2021)'!AU235-RevReq_BaseCase!AU235","v":-332573.923749284},{"$f":"+'RevReq_ExitCase_(2021)'!AV235-RevReq_BaseCase!AV235","v":-347244.3019761027},{"$f":"+'RevReq_ExitCase_(2021)'!AW235-RevReq_BaseCase!AW235","v":-362208.08776745776},{"$f":"+'RevReq_ExitCase_(2021)'!AX235-RevReq_BaseCase!AX235","v":-377471.1492746399},{"$f":"+'RevReq_ExitCase_(2021)'!AY235-RevReq_BaseCase!AY235","v":-393039.47201196576}]
[{"$f":"+RevReq_BaseCase!A236","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O236-RevReq_BaseCase!O236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P236-RevReq_BaseCase!P236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q236-RevReq_BaseCase!Q236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R236-RevReq_BaseCase!R236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S236-RevReq_BaseCase!S236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T236-RevReq_BaseCase!T236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U236-RevReq_BaseCase!U236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V236-RevReq_BaseCase!V236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W236-RevReq_BaseCase!W236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X236-RevReq_BaseCase!X236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y236-RevReq_BaseCase!Y236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z236-RevReq_BaseCase!Z236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA236-RevReq_BaseCase!AA236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB236-RevReq_BaseCase!AB236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC236-RevReq_BaseCase!AC236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD236-RevReq_BaseCase!AD236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE236-RevReq_BaseCase!AE236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF236-RevReq_BaseCase!AF236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG236-RevReq_BaseCase!AG236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH236-RevReq_BaseCase!AH236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI236-RevReq_BaseCase!AI236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ236-RevReq_BaseCase!AJ236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK236-RevReq_BaseCase!AK236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL236-RevReq_BaseCase!AL236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM236-RevReq_BaseCase!AM236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN236-RevReq_BaseCase!AN236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO236-RevReq_BaseCase!AO236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP236-RevReq_BaseCase!AP236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ236-RevReq_BaseCase!AQ236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR236-RevReq_BaseCase!AR236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS236-RevReq_BaseCase!AS236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT236-RevReq_BaseCase!AT236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU236-RevReq_BaseCase!AU236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV236-RevReq_BaseCase!AV236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW236-RevReq_BaseCase!AW236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX236-RevReq_BaseCase!AX236","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY236-RevReq_BaseCase!AY236","v":0}]
[{"$f":"+RevReq_BaseCase!A237","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O237-RevReq_BaseCase!O237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P237-RevReq_BaseCase!P237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q237-RevReq_BaseCase!Q237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R237-RevReq_BaseCase!R237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S237-RevReq_BaseCase!S237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T237-RevReq_BaseCase!T237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U237-RevReq_BaseCase!U237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V237-RevReq_BaseCase!V237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W237-RevReq_BaseCase!W237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X237-RevReq_BaseCase!X237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y237-RevReq_BaseCase!Y237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z237-RevReq_BaseCase!Z237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA237-RevReq_BaseCase!AA237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB237-RevReq_BaseCase!AB237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC237-RevReq_BaseCase!AC237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD237-RevReq_BaseCase!AD237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE237-RevReq_BaseCase!AE237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF237-RevReq_BaseCase!AF237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG237-RevReq_BaseCase!AG237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH237-RevReq_BaseCase!AH237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI237-RevReq_BaseCase!AI237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ237-RevReq_BaseCase!AJ237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK237-RevReq_BaseCase!AK237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL237-RevReq_BaseCase!AL237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM237-RevReq_BaseCase!AM237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN237-RevReq_BaseCase!AN237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO237-RevReq_BaseCase!AO237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP237-RevReq_BaseCase!AP237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ237-RevReq_BaseCase!AQ237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR237-RevReq_BaseCase!AR237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS237-RevReq_BaseCase!AS237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT237-RevReq_BaseCase!AT237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU237-RevReq_BaseCase!AU237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV237-RevReq_BaseCase!AV237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW237-RevReq_BaseCase!AW237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX237-RevReq_BaseCase!AX237","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY237-RevReq_BaseCase!AY237","v":0}]
[{"$f":"+RevReq_BaseCase!A238","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G39)","v":2018},null,null,{"$f":"SUMPRODUCT(P238:AY238,$P$5:$AY$5)","v":-12036247.819344116},{"$f":"SUM(O238:AY238)","v":-32603858},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O238-RevReq_BaseCase!O238","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P238-RevReq_BaseCase!P238","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q238-RevReq_BaseCase!Q238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!R238-RevReq_BaseCase!R238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!S238-RevReq_BaseCase!S238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!T238-RevReq_BaseCase!T238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!U238-RevReq_BaseCase!U238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!V238-RevReq_BaseCase!V238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!W238-RevReq_BaseCase!W238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!X238-RevReq_BaseCase!X238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!Y238-RevReq_BaseCase!Y238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!Z238-RevReq_BaseCase!Z238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AA238-RevReq_BaseCase!AA238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AB238-RevReq_BaseCase!AB238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AC238-RevReq_BaseCase!AC238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AD238-RevReq_BaseCase!AD238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AE238-RevReq_BaseCase!AE238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AF238-RevReq_BaseCase!AF238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AG238-RevReq_BaseCase!AG238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AH238-RevReq_BaseCase!AH238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AI238-RevReq_BaseCase!AI238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AJ238-RevReq_BaseCase!AJ238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AK238-RevReq_BaseCase!AK238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AL238-RevReq_BaseCase!AL238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AM238-RevReq_BaseCase!AM238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AN238-RevReq_BaseCase!AN238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AO238-RevReq_BaseCase!AO238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AP238-RevReq_BaseCase!AP238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AQ238-RevReq_BaseCase!AQ238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AR238-RevReq_BaseCase!AR238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AS238-RevReq_BaseCase!AS238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AT238-RevReq_BaseCase!AT238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AU238-RevReq_BaseCase!AU238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AV238-RevReq_BaseCase!AV238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AW238-RevReq_BaseCase!AW238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AX238-RevReq_BaseCase!AX238","v":-958937},{"$f":"+'RevReq_ExitCase_(2021)'!AY238-RevReq_BaseCase!AY238","v":0}]
[{"$f":"+RevReq_BaseCase!A239","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P239:AY239,$P$5:$AY$5)","v":0},{"$f":"SUM(O239:AY239)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O239-RevReq_BaseCase!O239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P239-RevReq_BaseCase!P239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q239-RevReq_BaseCase!Q239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R239-RevReq_BaseCase!R239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S239-RevReq_BaseCase!S239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T239-RevReq_BaseCase!T239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U239-RevReq_BaseCase!U239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V239-RevReq_BaseCase!V239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W239-RevReq_BaseCase!W239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X239-RevReq_BaseCase!X239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y239-RevReq_BaseCase!Y239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z239-RevReq_BaseCase!Z239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA239-RevReq_BaseCase!AA239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB239-RevReq_BaseCase!AB239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC239-RevReq_BaseCase!AC239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD239-RevReq_BaseCase!AD239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE239-RevReq_BaseCase!AE239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF239-RevReq_BaseCase!AF239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG239-RevReq_BaseCase!AG239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH239-RevReq_BaseCase!AH239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI239-RevReq_BaseCase!AI239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ239-RevReq_BaseCase!AJ239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK239-RevReq_BaseCase!AK239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL239-RevReq_BaseCase!AL239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM239-RevReq_BaseCase!AM239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN239-RevReq_BaseCase!AN239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO239-RevReq_BaseCase!AO239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP239-RevReq_BaseCase!AP239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ239-RevReq_BaseCase!AQ239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR239-RevReq_BaseCase!AR239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS239-RevReq_BaseCase!AS239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT239-RevReq_BaseCase!AT239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU239-RevReq_BaseCase!AU239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV239-RevReq_BaseCase!AV239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW239-RevReq_BaseCase!AW239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX239-RevReq_BaseCase!AX239","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY239-RevReq_BaseCase!AY239","v":0}]
[{"$f":"+RevReq_BaseCase!A240","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O240-RevReq_BaseCase!O240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P240-RevReq_BaseCase!P240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q240-RevReq_BaseCase!Q240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R240-RevReq_BaseCase!R240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S240-RevReq_BaseCase!S240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T240-RevReq_BaseCase!T240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U240-RevReq_BaseCase!U240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V240-RevReq_BaseCase!V240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W240-RevReq_BaseCase!W240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X240-RevReq_BaseCase!X240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y240-RevReq_BaseCase!Y240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z240-RevReq_BaseCase!Z240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA240-RevReq_BaseCase!AA240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB240-RevReq_BaseCase!AB240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC240-RevReq_BaseCase!AC240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD240-RevReq_BaseCase!AD240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE240-RevReq_BaseCase!AE240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF240-RevReq_BaseCase!AF240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG240-RevReq_BaseCase!AG240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH240-RevReq_BaseCase!AH240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI240-RevReq_BaseCase!AI240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ240-RevReq_BaseCase!AJ240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK240-RevReq_BaseCase!AK240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL240-RevReq_BaseCase!AL240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM240-RevReq_BaseCase!AM240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN240-RevReq_BaseCase!AN240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO240-RevReq_BaseCase!AO240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP240-RevReq_BaseCase!AP240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ240-RevReq_BaseCase!AQ240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR240-RevReq_BaseCase!AR240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS240-RevReq_BaseCase!AS240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT240-RevReq_BaseCase!AT240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU240-RevReq_BaseCase!AU240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV240-RevReq_BaseCase!AV240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW240-RevReq_BaseCase!AW240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX240-RevReq_BaseCase!AX240","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY240-RevReq_BaseCase!AY240","v":0}]
[{"$f":"+RevReq_BaseCase!A241","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O241-RevReq_BaseCase!O241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P241-RevReq_BaseCase!P241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q241-RevReq_BaseCase!Q241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R241-RevReq_BaseCase!R241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S241-RevReq_BaseCase!S241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T241-RevReq_BaseCase!T241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U241-RevReq_BaseCase!U241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V241-RevReq_BaseCase!V241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W241-RevReq_BaseCase!W241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X241-RevReq_BaseCase!X241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y241-RevReq_BaseCase!Y241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z241-RevReq_BaseCase!Z241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA241-RevReq_BaseCase!AA241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB241-RevReq_BaseCase!AB241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC241-RevReq_BaseCase!AC241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD241-RevReq_BaseCase!AD241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE241-RevReq_BaseCase!AE241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF241-RevReq_BaseCase!AF241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG241-RevReq_BaseCase!AG241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH241-RevReq_BaseCase!AH241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI241-RevReq_BaseCase!AI241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ241-RevReq_BaseCase!AJ241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK241-RevReq_BaseCase!AK241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL241-RevReq_BaseCase!AL241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM241-RevReq_BaseCase!AM241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN241-RevReq_BaseCase!AN241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO241-RevReq_BaseCase!AO241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP241-RevReq_BaseCase!AP241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ241-RevReq_BaseCase!AQ241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR241-RevReq_BaseCase!AR241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS241-RevReq_BaseCase!AS241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT241-RevReq_BaseCase!AT241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU241-RevReq_BaseCase!AU241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV241-RevReq_BaseCase!AV241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW241-RevReq_BaseCase!AW241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX241-RevReq_BaseCase!AX241","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY241-RevReq_BaseCase!AY241","v":0}]
[{"$f":"+RevReq_BaseCase!A242","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O242-RevReq_BaseCase!O242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P242-RevReq_BaseCase!P242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q242-RevReq_BaseCase!Q242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R242-RevReq_BaseCase!R242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S242-RevReq_BaseCase!S242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T242-RevReq_BaseCase!T242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U242-RevReq_BaseCase!U242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V242-RevReq_BaseCase!V242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W242-RevReq_BaseCase!W242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X242-RevReq_BaseCase!X242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y242-RevReq_BaseCase!Y242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z242-RevReq_BaseCase!Z242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA242-RevReq_BaseCase!AA242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB242-RevReq_BaseCase!AB242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC242-RevReq_BaseCase!AC242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD242-RevReq_BaseCase!AD242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE242-RevReq_BaseCase!AE242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF242-RevReq_BaseCase!AF242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG242-RevReq_BaseCase!AG242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH242-RevReq_BaseCase!AH242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI242-RevReq_BaseCase!AI242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ242-RevReq_BaseCase!AJ242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK242-RevReq_BaseCase!AK242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL242-RevReq_BaseCase!AL242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM242-RevReq_BaseCase!AM242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN242-RevReq_BaseCase!AN242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO242-RevReq_BaseCase!AO242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP242-RevReq_BaseCase!AP242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ242-RevReq_BaseCase!AQ242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR242-RevReq_BaseCase!AR242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS242-RevReq_BaseCase!AS242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT242-RevReq_BaseCase!AT242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU242-RevReq_BaseCase!AU242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV242-RevReq_BaseCase!AV242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW242-RevReq_BaseCase!AW242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX242-RevReq_BaseCase!AX242","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY242-RevReq_BaseCase!AY242","v":0}]
[{"$f":"+RevReq_BaseCase!A243","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O243-RevReq_BaseCase!O243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P243-RevReq_BaseCase!P243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q243-RevReq_BaseCase!Q243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R243-RevReq_BaseCase!R243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S243-RevReq_BaseCase!S243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T243-RevReq_BaseCase!T243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U243-RevReq_BaseCase!U243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V243-RevReq_BaseCase!V243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W243-RevReq_BaseCase!W243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X243-RevReq_BaseCase!X243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y243-RevReq_BaseCase!Y243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z243-RevReq_BaseCase!Z243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA243-RevReq_BaseCase!AA243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB243-RevReq_BaseCase!AB243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC243-RevReq_BaseCase!AC243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD243-RevReq_BaseCase!AD243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE243-RevReq_BaseCase!AE243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF243-RevReq_BaseCase!AF243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG243-RevReq_BaseCase!AG243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH243-RevReq_BaseCase!AH243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI243-RevReq_BaseCase!AI243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ243-RevReq_BaseCase!AJ243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK243-RevReq_BaseCase!AK243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL243-RevReq_BaseCase!AL243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM243-RevReq_BaseCase!AM243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN243-RevReq_BaseCase!AN243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO243-RevReq_BaseCase!AO243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP243-RevReq_BaseCase!AP243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ243-RevReq_BaseCase!AQ243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR243-RevReq_BaseCase!AR243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS243-RevReq_BaseCase!AS243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT243-RevReq_BaseCase!AT243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU243-RevReq_BaseCase!AU243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV243-RevReq_BaseCase!AV243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW243-RevReq_BaseCase!AW243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX243-RevReq_BaseCase!AX243","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY243-RevReq_BaseCase!AY243","v":0}]
[{"$f":"+RevReq_BaseCase!A244","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O244-RevReq_BaseCase!O244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P244-RevReq_BaseCase!P244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q244-RevReq_BaseCase!Q244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R244-RevReq_BaseCase!R244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S244-RevReq_BaseCase!S244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T244-RevReq_BaseCase!T244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U244-RevReq_BaseCase!U244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V244-RevReq_BaseCase!V244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W244-RevReq_BaseCase!W244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X244-RevReq_BaseCase!X244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y244-RevReq_BaseCase!Y244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z244-RevReq_BaseCase!Z244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA244-RevReq_BaseCase!AA244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB244-RevReq_BaseCase!AB244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC244-RevReq_BaseCase!AC244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD244-RevReq_BaseCase!AD244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE244-RevReq_BaseCase!AE244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF244-RevReq_BaseCase!AF244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG244-RevReq_BaseCase!AG244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH244-RevReq_BaseCase!AH244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI244-RevReq_BaseCase!AI244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ244-RevReq_BaseCase!AJ244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK244-RevReq_BaseCase!AK244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL244-RevReq_BaseCase!AL244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM244-RevReq_BaseCase!AM244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN244-RevReq_BaseCase!AN244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO244-RevReq_BaseCase!AO244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP244-RevReq_BaseCase!AP244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ244-RevReq_BaseCase!AQ244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR244-RevReq_BaseCase!AR244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS244-RevReq_BaseCase!AS244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT244-RevReq_BaseCase!AT244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU244-RevReq_BaseCase!AU244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV244-RevReq_BaseCase!AV244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW244-RevReq_BaseCase!AW244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX244-RevReq_BaseCase!AX244","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY244-RevReq_BaseCase!AY244","v":0}]
[{"$f":"+RevReq_BaseCase!A245","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G46)","v":2018},null,null,-37459403.482208721,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O245-RevReq_BaseCase!O245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P245-RevReq_BaseCase!P245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q245-RevReq_BaseCase!Q245","v":-11853172.434782607},{"$f":"+'RevReq_ExitCase_(2021)'!R245-RevReq_BaseCase!R245","v":-11853172.434782607},{"$f":"+'RevReq_ExitCase_(2021)'!S245-RevReq_BaseCase!S245","v":-10414768.434782607},{"$f":"+'RevReq_ExitCase_(2021)'!T245-RevReq_BaseCase!T245","v":-8678973.6956521794},{"$f":"+'RevReq_ExitCase_(2021)'!U245-RevReq_BaseCase!U245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V245-RevReq_BaseCase!V245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W245-RevReq_BaseCase!W245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X245-RevReq_BaseCase!X245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y245-RevReq_BaseCase!Y245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z245-RevReq_BaseCase!Z245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA245-RevReq_BaseCase!AA245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB245-RevReq_BaseCase!AB245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC245-RevReq_BaseCase!AC245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD245-RevReq_BaseCase!AD245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE245-RevReq_BaseCase!AE245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF245-RevReq_BaseCase!AF245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG245-RevReq_BaseCase!AG245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH245-RevReq_BaseCase!AH245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI245-RevReq_BaseCase!AI245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ245-RevReq_BaseCase!AJ245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK245-RevReq_BaseCase!AK245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL245-RevReq_BaseCase!AL245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM245-RevReq_BaseCase!AM245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN245-RevReq_BaseCase!AN245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO245-RevReq_BaseCase!AO245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP245-RevReq_BaseCase!AP245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ245-RevReq_BaseCase!AQ245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR245-RevReq_BaseCase!AR245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS245-RevReq_BaseCase!AS245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT245-RevReq_BaseCase!AT245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU245-RevReq_BaseCase!AU245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV245-RevReq_BaseCase!AV245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW245-RevReq_BaseCase!AW245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX245-RevReq_BaseCase!AX245","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY245-RevReq_BaseCase!AY245","v":0}]
[{"$f":"+RevReq_BaseCase!A246","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P246:AY246,$P$5:$AY$5)","v":0},{"$f":"SUM(O246:AY246)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O246-RevReq_BaseCase!O246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P246-RevReq_BaseCase!P246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q246-RevReq_BaseCase!Q246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R246-RevReq_BaseCase!R246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S246-RevReq_BaseCase!S246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T246-RevReq_BaseCase!T246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U246-RevReq_BaseCase!U246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V246-RevReq_BaseCase!V246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W246-RevReq_BaseCase!W246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X246-RevReq_BaseCase!X246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y246-RevReq_BaseCase!Y246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z246-RevReq_BaseCase!Z246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA246-RevReq_BaseCase!AA246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB246-RevReq_BaseCase!AB246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC246-RevReq_BaseCase!AC246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD246-RevReq_BaseCase!AD246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE246-RevReq_BaseCase!AE246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF246-RevReq_BaseCase!AF246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG246-RevReq_BaseCase!AG246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH246-RevReq_BaseCase!AH246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI246-RevReq_BaseCase!AI246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ246-RevReq_BaseCase!AJ246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK246-RevReq_BaseCase!AK246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL246-RevReq_BaseCase!AL246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM246-RevReq_BaseCase!AM246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN246-RevReq_BaseCase!AN246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO246-RevReq_BaseCase!AO246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP246-RevReq_BaseCase!AP246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ246-RevReq_BaseCase!AQ246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR246-RevReq_BaseCase!AR246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS246-RevReq_BaseCase!AS246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT246-RevReq_BaseCase!AT246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU246-RevReq_BaseCase!AU246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV246-RevReq_BaseCase!AV246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW246-RevReq_BaseCase!AW246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX246-RevReq_BaseCase!AX246","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY246-RevReq_BaseCase!AY246","v":0}]
[{"$f":"+RevReq_BaseCase!A247","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P247:AY247,$P$5:$AY$5)","v":0},{"$f":"SUM(O247:AY247)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O247-RevReq_BaseCase!O247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P247-RevReq_BaseCase!P247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q247-RevReq_BaseCase!Q247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R247-RevReq_BaseCase!R247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S247-RevReq_BaseCase!S247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T247-RevReq_BaseCase!T247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U247-RevReq_BaseCase!U247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V247-RevReq_BaseCase!V247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W247-RevReq_BaseCase!W247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X247-RevReq_BaseCase!X247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y247-RevReq_BaseCase!Y247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z247-RevReq_BaseCase!Z247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA247-RevReq_BaseCase!AA247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB247-RevReq_BaseCase!AB247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC247-RevReq_BaseCase!AC247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD247-RevReq_BaseCase!AD247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE247-RevReq_BaseCase!AE247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF247-RevReq_BaseCase!AF247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG247-RevReq_BaseCase!AG247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH247-RevReq_BaseCase!AH247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI247-RevReq_BaseCase!AI247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ247-RevReq_BaseCase!AJ247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK247-RevReq_BaseCase!AK247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL247-RevReq_BaseCase!AL247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM247-RevReq_BaseCase!AM247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN247-RevReq_BaseCase!AN247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO247-RevReq_BaseCase!AO247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP247-RevReq_BaseCase!AP247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ247-RevReq_BaseCase!AQ247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR247-RevReq_BaseCase!AR247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS247-RevReq_BaseCase!AS247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT247-RevReq_BaseCase!AT247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU247-RevReq_BaseCase!AU247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV247-RevReq_BaseCase!AV247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW247-RevReq_BaseCase!AW247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX247-RevReq_BaseCase!AX247","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY247-RevReq_BaseCase!AY247","v":0}]
[{"$f":"+RevReq_BaseCase!A248","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P248:AY248,$P$5:$AY$5)","v":78760055.865573496},{"$f":"SUM(O248:AY248)","v":90400000},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O248-RevReq_BaseCase!O248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P248-RevReq_BaseCase!P248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q248-RevReq_BaseCase!Q248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2021)'!R248-RevReq_BaseCase!R248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2021)'!S248-RevReq_BaseCase!S248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2021)'!T248-RevReq_BaseCase!T248","v":19652173.913043484},{"$f":"+'RevReq_ExitCase_(2021)'!U248-RevReq_BaseCase!U248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V248-RevReq_BaseCase!V248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W248-RevReq_BaseCase!W248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X248-RevReq_BaseCase!X248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y248-RevReq_BaseCase!Y248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z248-RevReq_BaseCase!Z248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA248-RevReq_BaseCase!AA248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB248-RevReq_BaseCase!AB248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC248-RevReq_BaseCase!AC248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD248-RevReq_BaseCase!AD248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE248-RevReq_BaseCase!AE248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF248-RevReq_BaseCase!AF248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG248-RevReq_BaseCase!AG248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH248-RevReq_BaseCase!AH248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI248-RevReq_BaseCase!AI248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ248-RevReq_BaseCase!AJ248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK248-RevReq_BaseCase!AK248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL248-RevReq_BaseCase!AL248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM248-RevReq_BaseCase!AM248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN248-RevReq_BaseCase!AN248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO248-RevReq_BaseCase!AO248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP248-RevReq_BaseCase!AP248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ248-RevReq_BaseCase!AQ248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR248-RevReq_BaseCase!AR248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS248-RevReq_BaseCase!AS248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT248-RevReq_BaseCase!AT248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU248-RevReq_BaseCase!AU248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV248-RevReq_BaseCase!AV248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW248-RevReq_BaseCase!AW248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX248-RevReq_BaseCase!AX248","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY248-RevReq_BaseCase!AY248","v":0}]
[{"$f":"+RevReq_BaseCase!A249","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,765591.37701784831,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O249-RevReq_BaseCase!O249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P249-RevReq_BaseCase!P249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q249-RevReq_BaseCase!Q249","v":6500109.548913043},{"$f":"+'RevReq_ExitCase_(2021)'!R249-RevReq_BaseCase!R249","v":-2584756.0760869565},{"$f":"+'RevReq_ExitCase_(2021)'!S249-RevReq_BaseCase!S249","v":-2585737.0760869565},{"$f":"+'RevReq_ExitCase_(2021)'!T249-RevReq_BaseCase!T249","v":-1329616.3967391308},{"$f":"+'RevReq_ExitCase_(2021)'!U249-RevReq_BaseCase!U249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V249-RevReq_BaseCase!V249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W249-RevReq_BaseCase!W249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X249-RevReq_BaseCase!X249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y249-RevReq_BaseCase!Y249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z249-RevReq_BaseCase!Z249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA249-RevReq_BaseCase!AA249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB249-RevReq_BaseCase!AB249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC249-RevReq_BaseCase!AC249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD249-RevReq_BaseCase!AD249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE249-RevReq_BaseCase!AE249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF249-RevReq_BaseCase!AF249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG249-RevReq_BaseCase!AG249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH249-RevReq_BaseCase!AH249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI249-RevReq_BaseCase!AI249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ249-RevReq_BaseCase!AJ249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK249-RevReq_BaseCase!AK249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL249-RevReq_BaseCase!AL249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM249-RevReq_BaseCase!AM249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN249-RevReq_BaseCase!AN249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO249-RevReq_BaseCase!AO249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP249-RevReq_BaseCase!AP249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ249-RevReq_BaseCase!AQ249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR249-RevReq_BaseCase!AR249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS249-RevReq_BaseCase!AS249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT249-RevReq_BaseCase!AT249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU249-RevReq_BaseCase!AU249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV249-RevReq_BaseCase!AV249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW249-RevReq_BaseCase!AW249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX249-RevReq_BaseCase!AX249","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY249-RevReq_BaseCase!AY249","v":0}]
[{"$f":"+RevReq_BaseCase!A250","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,26568.994128697494,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O250-RevReq_BaseCase!O250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P250-RevReq_BaseCase!P250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q250-RevReq_BaseCase!Q250","v":71781.816521766596},{"$f":"+'RevReq_ExitCase_(2021)'!R250-RevReq_BaseCase!R250","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2021)'!S250-RevReq_BaseCase!S250","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2021)'!T250-RevReq_BaseCase!T250","v":-215345.44956529699},{"$f":"+'RevReq_ExitCase_(2021)'!U250-RevReq_BaseCase!U250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V250-RevReq_BaseCase!V250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W250-RevReq_BaseCase!W250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X250-RevReq_BaseCase!X250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y250-RevReq_BaseCase!Y250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z250-RevReq_BaseCase!Z250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA250-RevReq_BaseCase!AA250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB250-RevReq_BaseCase!AB250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC250-RevReq_BaseCase!AC250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD250-RevReq_BaseCase!AD250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE250-RevReq_BaseCase!AE250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF250-RevReq_BaseCase!AF250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG250-RevReq_BaseCase!AG250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH250-RevReq_BaseCase!AH250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI250-RevReq_BaseCase!AI250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ250-RevReq_BaseCase!AJ250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK250-RevReq_BaseCase!AK250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL250-RevReq_BaseCase!AL250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM250-RevReq_BaseCase!AM250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN250-RevReq_BaseCase!AN250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO250-RevReq_BaseCase!AO250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP250-RevReq_BaseCase!AP250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ250-RevReq_BaseCase!AQ250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR250-RevReq_BaseCase!AR250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS250-RevReq_BaseCase!AS250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT250-RevReq_BaseCase!AT250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU250-RevReq_BaseCase!AU250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV250-RevReq_BaseCase!AV250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW250-RevReq_BaseCase!AW250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX250-RevReq_BaseCase!AX250","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY250-RevReq_BaseCase!AY250","v":0}]
[{"$f":"+RevReq_BaseCase!A251","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P251:AY251,$P$5:$AY$5)","v":0},{"$f":"SUM(O251:AY251)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O251-RevReq_BaseCase!O251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P251-RevReq_BaseCase!P251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q251-RevReq_BaseCase!Q251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R251-RevReq_BaseCase!R251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S251-RevReq_BaseCase!S251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T251-RevReq_BaseCase!T251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U251-RevReq_BaseCase!U251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V251-RevReq_BaseCase!V251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W251-RevReq_BaseCase!W251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X251-RevReq_BaseCase!X251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y251-RevReq_BaseCase!Y251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z251-RevReq_BaseCase!Z251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA251-RevReq_BaseCase!AA251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB251-RevReq_BaseCase!AB251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC251-RevReq_BaseCase!AC251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD251-RevReq_BaseCase!AD251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE251-RevReq_BaseCase!AE251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF251-RevReq_BaseCase!AF251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG251-RevReq_BaseCase!AG251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH251-RevReq_BaseCase!AH251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI251-RevReq_BaseCase!AI251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ251-RevReq_BaseCase!AJ251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK251-RevReq_BaseCase!AK251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL251-RevReq_BaseCase!AL251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM251-RevReq_BaseCase!AM251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN251-RevReq_BaseCase!AN251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO251-RevReq_BaseCase!AO251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP251-RevReq_BaseCase!AP251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ251-RevReq_BaseCase!AQ251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR251-RevReq_BaseCase!AR251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS251-RevReq_BaseCase!AS251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT251-RevReq_BaseCase!AT251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU251-RevReq_BaseCase!AU251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV251-RevReq_BaseCase!AV251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW251-RevReq_BaseCase!AW251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX251-RevReq_BaseCase!AX251","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY251-RevReq_BaseCase!AY251","v":0}]
[{"$f":"+RevReq_BaseCase!A252","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O252-RevReq_BaseCase!O252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P252-RevReq_BaseCase!P252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q252-RevReq_BaseCase!Q252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R252-RevReq_BaseCase!R252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S252-RevReq_BaseCase!S252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T252-RevReq_BaseCase!T252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U252-RevReq_BaseCase!U252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V252-RevReq_BaseCase!V252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W252-RevReq_BaseCase!W252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X252-RevReq_BaseCase!X252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y252-RevReq_BaseCase!Y252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z252-RevReq_BaseCase!Z252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA252-RevReq_BaseCase!AA252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB252-RevReq_BaseCase!AB252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC252-RevReq_BaseCase!AC252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD252-RevReq_BaseCase!AD252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE252-RevReq_BaseCase!AE252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF252-RevReq_BaseCase!AF252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG252-RevReq_BaseCase!AG252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH252-RevReq_BaseCase!AH252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI252-RevReq_BaseCase!AI252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ252-RevReq_BaseCase!AJ252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK252-RevReq_BaseCase!AK252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL252-RevReq_BaseCase!AL252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM252-RevReq_BaseCase!AM252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN252-RevReq_BaseCase!AN252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO252-RevReq_BaseCase!AO252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP252-RevReq_BaseCase!AP252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ252-RevReq_BaseCase!AQ252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR252-RevReq_BaseCase!AR252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS252-RevReq_BaseCase!AS252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT252-RevReq_BaseCase!AT252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU252-RevReq_BaseCase!AU252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV252-RevReq_BaseCase!AV252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW252-RevReq_BaseCase!AW252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX252-RevReq_BaseCase!AX252","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY252-RevReq_BaseCase!AY252","v":0}]
[{"$f":"+RevReq_BaseCase!A253","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O253-RevReq_BaseCase!O253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P253-RevReq_BaseCase!P253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q253-RevReq_BaseCase!Q253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R253-RevReq_BaseCase!R253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S253-RevReq_BaseCase!S253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T253-RevReq_BaseCase!T253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U253-RevReq_BaseCase!U253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V253-RevReq_BaseCase!V253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W253-RevReq_BaseCase!W253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X253-RevReq_BaseCase!X253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y253-RevReq_BaseCase!Y253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z253-RevReq_BaseCase!Z253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA253-RevReq_BaseCase!AA253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB253-RevReq_BaseCase!AB253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC253-RevReq_BaseCase!AC253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD253-RevReq_BaseCase!AD253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE253-RevReq_BaseCase!AE253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF253-RevReq_BaseCase!AF253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG253-RevReq_BaseCase!AG253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH253-RevReq_BaseCase!AH253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI253-RevReq_BaseCase!AI253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ253-RevReq_BaseCase!AJ253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK253-RevReq_BaseCase!AK253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL253-RevReq_BaseCase!AL253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM253-RevReq_BaseCase!AM253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN253-RevReq_BaseCase!AN253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO253-RevReq_BaseCase!AO253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP253-RevReq_BaseCase!AP253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ253-RevReq_BaseCase!AQ253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR253-RevReq_BaseCase!AR253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS253-RevReq_BaseCase!AS253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT253-RevReq_BaseCase!AT253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU253-RevReq_BaseCase!AU253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV253-RevReq_BaseCase!AV253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW253-RevReq_BaseCase!AW253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX253-RevReq_BaseCase!AX253","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY253-RevReq_BaseCase!AY253","v":0}]
[{"$f":"+RevReq_BaseCase!A254","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O254-RevReq_BaseCase!O254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P254-RevReq_BaseCase!P254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q254-RevReq_BaseCase!Q254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R254-RevReq_BaseCase!R254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S254-RevReq_BaseCase!S254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T254-RevReq_BaseCase!T254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U254-RevReq_BaseCase!U254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V254-RevReq_BaseCase!V254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W254-RevReq_BaseCase!W254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X254-RevReq_BaseCase!X254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y254-RevReq_BaseCase!Y254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z254-RevReq_BaseCase!Z254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA254-RevReq_BaseCase!AA254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB254-RevReq_BaseCase!AB254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC254-RevReq_BaseCase!AC254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD254-RevReq_BaseCase!AD254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE254-RevReq_BaseCase!AE254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF254-RevReq_BaseCase!AF254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG254-RevReq_BaseCase!AG254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH254-RevReq_BaseCase!AH254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI254-RevReq_BaseCase!AI254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ254-RevReq_BaseCase!AJ254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK254-RevReq_BaseCase!AK254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL254-RevReq_BaseCase!AL254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM254-RevReq_BaseCase!AM254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN254-RevReq_BaseCase!AN254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO254-RevReq_BaseCase!AO254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP254-RevReq_BaseCase!AP254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ254-RevReq_BaseCase!AQ254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR254-RevReq_BaseCase!AR254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS254-RevReq_BaseCase!AS254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT254-RevReq_BaseCase!AT254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU254-RevReq_BaseCase!AU254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV254-RevReq_BaseCase!AV254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW254-RevReq_BaseCase!AW254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX254-RevReq_BaseCase!AX254","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY254-RevReq_BaseCase!AY254","v":0}]
[{"$f":"+RevReq_BaseCase!A255","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O255-RevReq_BaseCase!O255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P255-RevReq_BaseCase!P255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q255-RevReq_BaseCase!Q255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R255-RevReq_BaseCase!R255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S255-RevReq_BaseCase!S255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T255-RevReq_BaseCase!T255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U255-RevReq_BaseCase!U255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V255-RevReq_BaseCase!V255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W255-RevReq_BaseCase!W255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X255-RevReq_BaseCase!X255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y255-RevReq_BaseCase!Y255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z255-RevReq_BaseCase!Z255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA255-RevReq_BaseCase!AA255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB255-RevReq_BaseCase!AB255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC255-RevReq_BaseCase!AC255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD255-RevReq_BaseCase!AD255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE255-RevReq_BaseCase!AE255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF255-RevReq_BaseCase!AF255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG255-RevReq_BaseCase!AG255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH255-RevReq_BaseCase!AH255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI255-RevReq_BaseCase!AI255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ255-RevReq_BaseCase!AJ255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK255-RevReq_BaseCase!AK255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL255-RevReq_BaseCase!AL255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM255-RevReq_BaseCase!AM255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN255-RevReq_BaseCase!AN255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO255-RevReq_BaseCase!AO255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP255-RevReq_BaseCase!AP255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ255-RevReq_BaseCase!AQ255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR255-RevReq_BaseCase!AR255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS255-RevReq_BaseCase!AS255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT255-RevReq_BaseCase!AT255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU255-RevReq_BaseCase!AU255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV255-RevReq_BaseCase!AV255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW255-RevReq_BaseCase!AW255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX255-RevReq_BaseCase!AX255","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY255-RevReq_BaseCase!AY255","v":0}]
[{"$f":"+RevReq_BaseCase!A256","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O256-RevReq_BaseCase!O256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P256-RevReq_BaseCase!P256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q256-RevReq_BaseCase!Q256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R256-RevReq_BaseCase!R256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S256-RevReq_BaseCase!S256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T256-RevReq_BaseCase!T256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U256-RevReq_BaseCase!U256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V256-RevReq_BaseCase!V256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W256-RevReq_BaseCase!W256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X256-RevReq_BaseCase!X256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y256-RevReq_BaseCase!Y256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z256-RevReq_BaseCase!Z256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA256-RevReq_BaseCase!AA256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB256-RevReq_BaseCase!AB256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC256-RevReq_BaseCase!AC256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD256-RevReq_BaseCase!AD256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE256-RevReq_BaseCase!AE256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF256-RevReq_BaseCase!AF256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG256-RevReq_BaseCase!AG256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH256-RevReq_BaseCase!AH256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI256-RevReq_BaseCase!AI256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ256-RevReq_BaseCase!AJ256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK256-RevReq_BaseCase!AK256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL256-RevReq_BaseCase!AL256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM256-RevReq_BaseCase!AM256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN256-RevReq_BaseCase!AN256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO256-RevReq_BaseCase!AO256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP256-RevReq_BaseCase!AP256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ256-RevReq_BaseCase!AQ256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR256-RevReq_BaseCase!AR256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS256-RevReq_BaseCase!AS256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT256-RevReq_BaseCase!AT256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU256-RevReq_BaseCase!AU256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV256-RevReq_BaseCase!AV256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW256-RevReq_BaseCase!AW256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX256-RevReq_BaseCase!AX256","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY256-RevReq_BaseCase!AY256","v":0}]
[null,null,null,{"$f":"\"Total \"&D231","v":"Total Book Depreciation"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(O257:AY257,$O$5:$AY$5)","v":38442563.828468628},-61372690.520999283,null,null,{"$f":"SUM(O232:O256)","v":0},0,9400937.8666678295,274652.0192967779,1655221.4092524028,19562850.859765939,10060460.940103689,9983139.8915759195,9905066.4838639386,9743429.1986016352,9570107.0948278531,9429271.7762913555,9206094.6713102832,9053822.9756929595,8893775.991494596,-10466600.110587195,-9194163.3676402625,-9136347.2443735879,-9231725.3439257164,-8187201.4075532425,-8045239.6867814446,-7488268.8749125162,-7247125.6607800424,-6927452.8663113173,-6728133.0384624824,-6852145.8261592751,-6942547.4416930936,-7071651.323452712,-7125197.1263753641,-7193636.0482247118,-7304820.6707223589,-7264301.019791685,-7329911.9902312746,-7337923.9787238212,-7375202.4140588082,-6940593.4458870022,-16721332.813096557]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C260+1","v":1},{"$f":"INDEX(D$55:D$79,$C261,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C261,1)","v":"Capital"},4,null,{"$f":"YEAR(I174)+H174","v":2066.87979805543},null,null,{"$f":"SUMPRODUCT(O261:AY261,$O$5:$AY$5)","v":0},{"$f":"SUM(O261:AY261)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O261-RevReq_BaseCase!O261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P261-RevReq_BaseCase!P261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q261-RevReq_BaseCase!Q261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R261-RevReq_BaseCase!R261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S261-RevReq_BaseCase!S261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T261-RevReq_BaseCase!T261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U261-RevReq_BaseCase!U261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V261-RevReq_BaseCase!V261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W261-RevReq_BaseCase!W261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X261-RevReq_BaseCase!X261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y261-RevReq_BaseCase!Y261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z261-RevReq_BaseCase!Z261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA261-RevReq_BaseCase!AA261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB261-RevReq_BaseCase!AB261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC261-RevReq_BaseCase!AC261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD261-RevReq_BaseCase!AD261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE261-RevReq_BaseCase!AE261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF261-RevReq_BaseCase!AF261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG261-RevReq_BaseCase!AG261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH261-RevReq_BaseCase!AH261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI261-RevReq_BaseCase!AI261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ261-RevReq_BaseCase!AJ261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK261-RevReq_BaseCase!AK261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL261-RevReq_BaseCase!AL261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM261-RevReq_BaseCase!AM261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN261-RevReq_BaseCase!AN261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO261-RevReq_BaseCase!AO261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP261-RevReq_BaseCase!AP261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ261-RevReq_BaseCase!AQ261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR261-RevReq_BaseCase!AR261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS261-RevReq_BaseCase!AS261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT261-RevReq_BaseCase!AT261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU261-RevReq_BaseCase!AU261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV261-RevReq_BaseCase!AV261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW261-RevReq_BaseCase!AW261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX261-RevReq_BaseCase!AX261","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY261-RevReq_BaseCase!AY261","v":0}]
[null,null,{"$f":"C261+1","v":2},{"$f":"INDEX(D$55:D$79,$C262,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I175)+H175","v":2067.87979805543},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O262-RevReq_BaseCase!O262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P262-RevReq_BaseCase!P262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q262-RevReq_BaseCase!Q262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R262-RevReq_BaseCase!R262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S262-RevReq_BaseCase!S262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T262-RevReq_BaseCase!T262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U262-RevReq_BaseCase!U262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V262-RevReq_BaseCase!V262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W262-RevReq_BaseCase!W262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X262-RevReq_BaseCase!X262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y262-RevReq_BaseCase!Y262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z262-RevReq_BaseCase!Z262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA262-RevReq_BaseCase!AA262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB262-RevReq_BaseCase!AB262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC262-RevReq_BaseCase!AC262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD262-RevReq_BaseCase!AD262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE262-RevReq_BaseCase!AE262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF262-RevReq_BaseCase!AF262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG262-RevReq_BaseCase!AG262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH262-RevReq_BaseCase!AH262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI262-RevReq_BaseCase!AI262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ262-RevReq_BaseCase!AJ262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK262-RevReq_BaseCase!AK262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL262-RevReq_BaseCase!AL262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM262-RevReq_BaseCase!AM262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN262-RevReq_BaseCase!AN262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO262-RevReq_BaseCase!AO262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP262-RevReq_BaseCase!AP262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ262-RevReq_BaseCase!AQ262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR262-RevReq_BaseCase!AR262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS262-RevReq_BaseCase!AS262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT262-RevReq_BaseCase!AT262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU262-RevReq_BaseCase!AU262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV262-RevReq_BaseCase!AV262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW262-RevReq_BaseCase!AW262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX262-RevReq_BaseCase!AX262","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY262-RevReq_BaseCase!AY262","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O263-RevReq_BaseCase!O263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P263-RevReq_BaseCase!P263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q263-RevReq_BaseCase!Q263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R263-RevReq_BaseCase!R263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S263-RevReq_BaseCase!S263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T263-RevReq_BaseCase!T263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U263-RevReq_BaseCase!U263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V263-RevReq_BaseCase!V263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W263-RevReq_BaseCase!W263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X263-RevReq_BaseCase!X263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y263-RevReq_BaseCase!Y263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z263-RevReq_BaseCase!Z263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA263-RevReq_BaseCase!AA263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB263-RevReq_BaseCase!AB263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC263-RevReq_BaseCase!AC263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD263-RevReq_BaseCase!AD263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE263-RevReq_BaseCase!AE263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF263-RevReq_BaseCase!AF263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG263-RevReq_BaseCase!AG263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH263-RevReq_BaseCase!AH263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI263-RevReq_BaseCase!AI263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ263-RevReq_BaseCase!AJ263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK263-RevReq_BaseCase!AK263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL263-RevReq_BaseCase!AL263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM263-RevReq_BaseCase!AM263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN263-RevReq_BaseCase!AN263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO263-RevReq_BaseCase!AO263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP263-RevReq_BaseCase!AP263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ263-RevReq_BaseCase!AQ263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR263-RevReq_BaseCase!AR263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS263-RevReq_BaseCase!AS263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT263-RevReq_BaseCase!AT263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU263-RevReq_BaseCase!AU263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV263-RevReq_BaseCase!AV263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW263-RevReq_BaseCase!AW263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX263-RevReq_BaseCase!AX263","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY263-RevReq_BaseCase!AY263","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O264-RevReq_BaseCase!O264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P264-RevReq_BaseCase!P264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q264-RevReq_BaseCase!Q264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R264-RevReq_BaseCase!R264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S264-RevReq_BaseCase!S264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T264-RevReq_BaseCase!T264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U264-RevReq_BaseCase!U264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V264-RevReq_BaseCase!V264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W264-RevReq_BaseCase!W264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X264-RevReq_BaseCase!X264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y264-RevReq_BaseCase!Y264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z264-RevReq_BaseCase!Z264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA264-RevReq_BaseCase!AA264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB264-RevReq_BaseCase!AB264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC264-RevReq_BaseCase!AC264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD264-RevReq_BaseCase!AD264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE264-RevReq_BaseCase!AE264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF264-RevReq_BaseCase!AF264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG264-RevReq_BaseCase!AG264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH264-RevReq_BaseCase!AH264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI264-RevReq_BaseCase!AI264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ264-RevReq_BaseCase!AJ264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK264-RevReq_BaseCase!AK264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL264-RevReq_BaseCase!AL264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM264-RevReq_BaseCase!AM264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN264-RevReq_BaseCase!AN264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO264-RevReq_BaseCase!AO264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP264-RevReq_BaseCase!AP264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ264-RevReq_BaseCase!AQ264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR264-RevReq_BaseCase!AR264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS264-RevReq_BaseCase!AS264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT264-RevReq_BaseCase!AT264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU264-RevReq_BaseCase!AU264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV264-RevReq_BaseCase!AV264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW264-RevReq_BaseCase!AW264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX264-RevReq_BaseCase!AX264","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY264-RevReq_BaseCase!AY264","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O265-RevReq_BaseCase!O265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P265-RevReq_BaseCase!P265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q265-RevReq_BaseCase!Q265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R265-RevReq_BaseCase!R265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S265-RevReq_BaseCase!S265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T265-RevReq_BaseCase!T265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U265-RevReq_BaseCase!U265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V265-RevReq_BaseCase!V265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W265-RevReq_BaseCase!W265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X265-RevReq_BaseCase!X265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y265-RevReq_BaseCase!Y265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z265-RevReq_BaseCase!Z265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA265-RevReq_BaseCase!AA265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB265-RevReq_BaseCase!AB265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC265-RevReq_BaseCase!AC265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD265-RevReq_BaseCase!AD265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE265-RevReq_BaseCase!AE265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF265-RevReq_BaseCase!AF265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG265-RevReq_BaseCase!AG265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH265-RevReq_BaseCase!AH265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI265-RevReq_BaseCase!AI265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ265-RevReq_BaseCase!AJ265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK265-RevReq_BaseCase!AK265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL265-RevReq_BaseCase!AL265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM265-RevReq_BaseCase!AM265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN265-RevReq_BaseCase!AN265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO265-RevReq_BaseCase!AO265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP265-RevReq_BaseCase!AP265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ265-RevReq_BaseCase!AQ265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR265-RevReq_BaseCase!AR265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS265-RevReq_BaseCase!AS265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT265-RevReq_BaseCase!AT265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU265-RevReq_BaseCase!AU265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV265-RevReq_BaseCase!AV265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW265-RevReq_BaseCase!AW265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX265-RevReq_BaseCase!AX265","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY265-RevReq_BaseCase!AY265","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O266-RevReq_BaseCase!O266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P266-RevReq_BaseCase!P266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q266-RevReq_BaseCase!Q266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R266-RevReq_BaseCase!R266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S266-RevReq_BaseCase!S266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T266-RevReq_BaseCase!T266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U266-RevReq_BaseCase!U266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V266-RevReq_BaseCase!V266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W266-RevReq_BaseCase!W266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X266-RevReq_BaseCase!X266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y266-RevReq_BaseCase!Y266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z266-RevReq_BaseCase!Z266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA266-RevReq_BaseCase!AA266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB266-RevReq_BaseCase!AB266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC266-RevReq_BaseCase!AC266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD266-RevReq_BaseCase!AD266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE266-RevReq_BaseCase!AE266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF266-RevReq_BaseCase!AF266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG266-RevReq_BaseCase!AG266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH266-RevReq_BaseCase!AH266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI266-RevReq_BaseCase!AI266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ266-RevReq_BaseCase!AJ266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK266-RevReq_BaseCase!AK266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL266-RevReq_BaseCase!AL266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM266-RevReq_BaseCase!AM266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN266-RevReq_BaseCase!AN266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO266-RevReq_BaseCase!AO266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP266-RevReq_BaseCase!AP266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ266-RevReq_BaseCase!AQ266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR266-RevReq_BaseCase!AR266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS266-RevReq_BaseCase!AS266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT266-RevReq_BaseCase!AT266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU266-RevReq_BaseCase!AU266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV266-RevReq_BaseCase!AV266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW266-RevReq_BaseCase!AW266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX266-RevReq_BaseCase!AX266","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY266-RevReq_BaseCase!AY266","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O267-RevReq_BaseCase!O267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P267-RevReq_BaseCase!P267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q267-RevReq_BaseCase!Q267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R267-RevReq_BaseCase!R267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S267-RevReq_BaseCase!S267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T267-RevReq_BaseCase!T267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U267-RevReq_BaseCase!U267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V267-RevReq_BaseCase!V267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W267-RevReq_BaseCase!W267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X267-RevReq_BaseCase!X267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y267-RevReq_BaseCase!Y267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z267-RevReq_BaseCase!Z267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA267-RevReq_BaseCase!AA267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB267-RevReq_BaseCase!AB267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC267-RevReq_BaseCase!AC267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD267-RevReq_BaseCase!AD267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE267-RevReq_BaseCase!AE267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF267-RevReq_BaseCase!AF267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG267-RevReq_BaseCase!AG267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH267-RevReq_BaseCase!AH267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI267-RevReq_BaseCase!AI267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ267-RevReq_BaseCase!AJ267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK267-RevReq_BaseCase!AK267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL267-RevReq_BaseCase!AL267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM267-RevReq_BaseCase!AM267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN267-RevReq_BaseCase!AN267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO267-RevReq_BaseCase!AO267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP267-RevReq_BaseCase!AP267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ267-RevReq_BaseCase!AQ267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR267-RevReq_BaseCase!AR267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS267-RevReq_BaseCase!AS267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT267-RevReq_BaseCase!AT267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU267-RevReq_BaseCase!AU267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV267-RevReq_BaseCase!AV267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW267-RevReq_BaseCase!AW267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX267-RevReq_BaseCase!AX267","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY267-RevReq_BaseCase!AY267","v":0}]
[null,null,8,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O268-RevReq_BaseCase!O268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P268-RevReq_BaseCase!P268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q268-RevReq_BaseCase!Q268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R268-RevReq_BaseCase!R268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S268-RevReq_BaseCase!S268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T268-RevReq_BaseCase!T268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U268-RevReq_BaseCase!U268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V268-RevReq_BaseCase!V268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W268-RevReq_BaseCase!W268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X268-RevReq_BaseCase!X268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y268-RevReq_BaseCase!Y268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z268-RevReq_BaseCase!Z268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA268-RevReq_BaseCase!AA268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB268-RevReq_BaseCase!AB268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC268-RevReq_BaseCase!AC268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD268-RevReq_BaseCase!AD268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE268-RevReq_BaseCase!AE268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF268-RevReq_BaseCase!AF268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG268-RevReq_BaseCase!AG268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH268-RevReq_BaseCase!AH268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI268-RevReq_BaseCase!AI268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ268-RevReq_BaseCase!AJ268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK268-RevReq_BaseCase!AK268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL268-RevReq_BaseCase!AL268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM268-RevReq_BaseCase!AM268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN268-RevReq_BaseCase!AN268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO268-RevReq_BaseCase!AO268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP268-RevReq_BaseCase!AP268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ268-RevReq_BaseCase!AQ268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR268-RevReq_BaseCase!AR268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS268-RevReq_BaseCase!AS268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT268-RevReq_BaseCase!AT268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU268-RevReq_BaseCase!AU268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV268-RevReq_BaseCase!AV268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW268-RevReq_BaseCase!AW268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX268-RevReq_BaseCase!AX268","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY268-RevReq_BaseCase!AY268","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O269-RevReq_BaseCase!O269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P269-RevReq_BaseCase!P269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q269-RevReq_BaseCase!Q269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R269-RevReq_BaseCase!R269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S269-RevReq_BaseCase!S269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T269-RevReq_BaseCase!T269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U269-RevReq_BaseCase!U269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V269-RevReq_BaseCase!V269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W269-RevReq_BaseCase!W269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X269-RevReq_BaseCase!X269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y269-RevReq_BaseCase!Y269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z269-RevReq_BaseCase!Z269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA269-RevReq_BaseCase!AA269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB269-RevReq_BaseCase!AB269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC269-RevReq_BaseCase!AC269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD269-RevReq_BaseCase!AD269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE269-RevReq_BaseCase!AE269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF269-RevReq_BaseCase!AF269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG269-RevReq_BaseCase!AG269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH269-RevReq_BaseCase!AH269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI269-RevReq_BaseCase!AI269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ269-RevReq_BaseCase!AJ269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK269-RevReq_BaseCase!AK269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL269-RevReq_BaseCase!AL269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM269-RevReq_BaseCase!AM269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN269-RevReq_BaseCase!AN269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO269-RevReq_BaseCase!AO269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP269-RevReq_BaseCase!AP269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ269-RevReq_BaseCase!AQ269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR269-RevReq_BaseCase!AR269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS269-RevReq_BaseCase!AS269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT269-RevReq_BaseCase!AT269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU269-RevReq_BaseCase!AU269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV269-RevReq_BaseCase!AV269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW269-RevReq_BaseCase!AW269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX269-RevReq_BaseCase!AX269","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY269-RevReq_BaseCase!AY269","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O270-RevReq_BaseCase!O270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P270-RevReq_BaseCase!P270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q270-RevReq_BaseCase!Q270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R270-RevReq_BaseCase!R270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S270-RevReq_BaseCase!S270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T270-RevReq_BaseCase!T270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U270-RevReq_BaseCase!U270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V270-RevReq_BaseCase!V270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W270-RevReq_BaseCase!W270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X270-RevReq_BaseCase!X270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y270-RevReq_BaseCase!Y270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z270-RevReq_BaseCase!Z270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA270-RevReq_BaseCase!AA270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB270-RevReq_BaseCase!AB270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC270-RevReq_BaseCase!AC270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD270-RevReq_BaseCase!AD270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE270-RevReq_BaseCase!AE270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF270-RevReq_BaseCase!AF270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG270-RevReq_BaseCase!AG270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH270-RevReq_BaseCase!AH270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI270-RevReq_BaseCase!AI270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ270-RevReq_BaseCase!AJ270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK270-RevReq_BaseCase!AK270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL270-RevReq_BaseCase!AL270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM270-RevReq_BaseCase!AM270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN270-RevReq_BaseCase!AN270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO270-RevReq_BaseCase!AO270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP270-RevReq_BaseCase!AP270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ270-RevReq_BaseCase!AQ270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR270-RevReq_BaseCase!AR270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS270-RevReq_BaseCase!AS270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT270-RevReq_BaseCase!AT270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU270-RevReq_BaseCase!AU270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV270-RevReq_BaseCase!AV270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW270-RevReq_BaseCase!AW270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX270-RevReq_BaseCase!AX270","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY270-RevReq_BaseCase!AY270","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O271-RevReq_BaseCase!O271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P271-RevReq_BaseCase!P271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q271-RevReq_BaseCase!Q271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R271-RevReq_BaseCase!R271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S271-RevReq_BaseCase!S271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T271-RevReq_BaseCase!T271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U271-RevReq_BaseCase!U271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V271-RevReq_BaseCase!V271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W271-RevReq_BaseCase!W271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X271-RevReq_BaseCase!X271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y271-RevReq_BaseCase!Y271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z271-RevReq_BaseCase!Z271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA271-RevReq_BaseCase!AA271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB271-RevReq_BaseCase!AB271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC271-RevReq_BaseCase!AC271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD271-RevReq_BaseCase!AD271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE271-RevReq_BaseCase!AE271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF271-RevReq_BaseCase!AF271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG271-RevReq_BaseCase!AG271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH271-RevReq_BaseCase!AH271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI271-RevReq_BaseCase!AI271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ271-RevReq_BaseCase!AJ271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK271-RevReq_BaseCase!AK271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL271-RevReq_BaseCase!AL271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM271-RevReq_BaseCase!AM271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN271-RevReq_BaseCase!AN271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO271-RevReq_BaseCase!AO271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP271-RevReq_BaseCase!AP271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ271-RevReq_BaseCase!AQ271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR271-RevReq_BaseCase!AR271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS271-RevReq_BaseCase!AS271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT271-RevReq_BaseCase!AT271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU271-RevReq_BaseCase!AU271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV271-RevReq_BaseCase!AV271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW271-RevReq_BaseCase!AW271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX271-RevReq_BaseCase!AX271","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY271-RevReq_BaseCase!AY271","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O272-RevReq_BaseCase!O272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P272-RevReq_BaseCase!P272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q272-RevReq_BaseCase!Q272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R272-RevReq_BaseCase!R272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S272-RevReq_BaseCase!S272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T272-RevReq_BaseCase!T272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U272-RevReq_BaseCase!U272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V272-RevReq_BaseCase!V272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W272-RevReq_BaseCase!W272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X272-RevReq_BaseCase!X272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y272-RevReq_BaseCase!Y272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z272-RevReq_BaseCase!Z272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA272-RevReq_BaseCase!AA272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB272-RevReq_BaseCase!AB272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC272-RevReq_BaseCase!AC272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD272-RevReq_BaseCase!AD272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE272-RevReq_BaseCase!AE272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF272-RevReq_BaseCase!AF272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG272-RevReq_BaseCase!AG272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH272-RevReq_BaseCase!AH272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI272-RevReq_BaseCase!AI272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ272-RevReq_BaseCase!AJ272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK272-RevReq_BaseCase!AK272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL272-RevReq_BaseCase!AL272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM272-RevReq_BaseCase!AM272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN272-RevReq_BaseCase!AN272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO272-RevReq_BaseCase!AO272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP272-RevReq_BaseCase!AP272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ272-RevReq_BaseCase!AQ272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR272-RevReq_BaseCase!AR272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS272-RevReq_BaseCase!AS272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT272-RevReq_BaseCase!AT272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU272-RevReq_BaseCase!AU272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV272-RevReq_BaseCase!AV272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW272-RevReq_BaseCase!AW272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX272-RevReq_BaseCase!AX272","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY272-RevReq_BaseCase!AY272","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O273-RevReq_BaseCase!O273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P273-RevReq_BaseCase!P273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q273-RevReq_BaseCase!Q273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R273-RevReq_BaseCase!R273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S273-RevReq_BaseCase!S273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T273-RevReq_BaseCase!T273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U273-RevReq_BaseCase!U273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V273-RevReq_BaseCase!V273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W273-RevReq_BaseCase!W273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X273-RevReq_BaseCase!X273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y273-RevReq_BaseCase!Y273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z273-RevReq_BaseCase!Z273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA273-RevReq_BaseCase!AA273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB273-RevReq_BaseCase!AB273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC273-RevReq_BaseCase!AC273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD273-RevReq_BaseCase!AD273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE273-RevReq_BaseCase!AE273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF273-RevReq_BaseCase!AF273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG273-RevReq_BaseCase!AG273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH273-RevReq_BaseCase!AH273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI273-RevReq_BaseCase!AI273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ273-RevReq_BaseCase!AJ273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK273-RevReq_BaseCase!AK273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL273-RevReq_BaseCase!AL273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM273-RevReq_BaseCase!AM273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN273-RevReq_BaseCase!AN273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO273-RevReq_BaseCase!AO273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP273-RevReq_BaseCase!AP273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ273-RevReq_BaseCase!AQ273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR273-RevReq_BaseCase!AR273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS273-RevReq_BaseCase!AS273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT273-RevReq_BaseCase!AT273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU273-RevReq_BaseCase!AU273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV273-RevReq_BaseCase!AV273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW273-RevReq_BaseCase!AW273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX273-RevReq_BaseCase!AX273","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY273-RevReq_BaseCase!AY273","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O274-RevReq_BaseCase!O274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P274-RevReq_BaseCase!P274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q274-RevReq_BaseCase!Q274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R274-RevReq_BaseCase!R274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S274-RevReq_BaseCase!S274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T274-RevReq_BaseCase!T274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U274-RevReq_BaseCase!U274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V274-RevReq_BaseCase!V274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W274-RevReq_BaseCase!W274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X274-RevReq_BaseCase!X274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y274-RevReq_BaseCase!Y274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z274-RevReq_BaseCase!Z274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA274-RevReq_BaseCase!AA274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB274-RevReq_BaseCase!AB274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC274-RevReq_BaseCase!AC274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD274-RevReq_BaseCase!AD274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE274-RevReq_BaseCase!AE274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF274-RevReq_BaseCase!AF274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG274-RevReq_BaseCase!AG274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH274-RevReq_BaseCase!AH274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI274-RevReq_BaseCase!AI274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ274-RevReq_BaseCase!AJ274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK274-RevReq_BaseCase!AK274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL274-RevReq_BaseCase!AL274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM274-RevReq_BaseCase!AM274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN274-RevReq_BaseCase!AN274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO274-RevReq_BaseCase!AO274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP274-RevReq_BaseCase!AP274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ274-RevReq_BaseCase!AQ274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR274-RevReq_BaseCase!AR274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS274-RevReq_BaseCase!AS274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT274-RevReq_BaseCase!AT274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU274-RevReq_BaseCase!AU274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV274-RevReq_BaseCase!AV274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW274-RevReq_BaseCase!AW274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX274-RevReq_BaseCase!AX274","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY274-RevReq_BaseCase!AY274","v":0}]
[null,null,15,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O275-RevReq_BaseCase!O275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P275-RevReq_BaseCase!P275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q275-RevReq_BaseCase!Q275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R275-RevReq_BaseCase!R275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S275-RevReq_BaseCase!S275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T275-RevReq_BaseCase!T275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U275-RevReq_BaseCase!U275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V275-RevReq_BaseCase!V275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W275-RevReq_BaseCase!W275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X275-RevReq_BaseCase!X275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y275-RevReq_BaseCase!Y275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z275-RevReq_BaseCase!Z275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA275-RevReq_BaseCase!AA275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB275-RevReq_BaseCase!AB275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC275-RevReq_BaseCase!AC275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD275-RevReq_BaseCase!AD275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE275-RevReq_BaseCase!AE275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF275-RevReq_BaseCase!AF275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG275-RevReq_BaseCase!AG275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH275-RevReq_BaseCase!AH275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI275-RevReq_BaseCase!AI275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ275-RevReq_BaseCase!AJ275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK275-RevReq_BaseCase!AK275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL275-RevReq_BaseCase!AL275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM275-RevReq_BaseCase!AM275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN275-RevReq_BaseCase!AN275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO275-RevReq_BaseCase!AO275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP275-RevReq_BaseCase!AP275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ275-RevReq_BaseCase!AQ275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR275-RevReq_BaseCase!AR275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS275-RevReq_BaseCase!AS275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT275-RevReq_BaseCase!AT275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU275-RevReq_BaseCase!AU275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV275-RevReq_BaseCase!AV275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW275-RevReq_BaseCase!AW275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX275-RevReq_BaseCase!AX275","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY275-RevReq_BaseCase!AY275","v":0}]
[null,null,16,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O276-RevReq_BaseCase!O276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P276-RevReq_BaseCase!P276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q276-RevReq_BaseCase!Q276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R276-RevReq_BaseCase!R276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S276-RevReq_BaseCase!S276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T276-RevReq_BaseCase!T276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U276-RevReq_BaseCase!U276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V276-RevReq_BaseCase!V276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W276-RevReq_BaseCase!W276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X276-RevReq_BaseCase!X276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y276-RevReq_BaseCase!Y276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z276-RevReq_BaseCase!Z276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA276-RevReq_BaseCase!AA276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB276-RevReq_BaseCase!AB276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC276-RevReq_BaseCase!AC276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD276-RevReq_BaseCase!AD276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE276-RevReq_BaseCase!AE276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF276-RevReq_BaseCase!AF276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG276-RevReq_BaseCase!AG276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH276-RevReq_BaseCase!AH276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI276-RevReq_BaseCase!AI276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ276-RevReq_BaseCase!AJ276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK276-RevReq_BaseCase!AK276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL276-RevReq_BaseCase!AL276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM276-RevReq_BaseCase!AM276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN276-RevReq_BaseCase!AN276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO276-RevReq_BaseCase!AO276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP276-RevReq_BaseCase!AP276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ276-RevReq_BaseCase!AQ276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR276-RevReq_BaseCase!AR276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS276-RevReq_BaseCase!AS276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT276-RevReq_BaseCase!AT276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU276-RevReq_BaseCase!AU276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV276-RevReq_BaseCase!AV276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW276-RevReq_BaseCase!AW276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX276-RevReq_BaseCase!AX276","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY276-RevReq_BaseCase!AY276","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O277-RevReq_BaseCase!O277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P277-RevReq_BaseCase!P277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q277-RevReq_BaseCase!Q277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R277-RevReq_BaseCase!R277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S277-RevReq_BaseCase!S277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T277-RevReq_BaseCase!T277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U277-RevReq_BaseCase!U277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V277-RevReq_BaseCase!V277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W277-RevReq_BaseCase!W277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X277-RevReq_BaseCase!X277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y277-RevReq_BaseCase!Y277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z277-RevReq_BaseCase!Z277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA277-RevReq_BaseCase!AA277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB277-RevReq_BaseCase!AB277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC277-RevReq_BaseCase!AC277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD277-RevReq_BaseCase!AD277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE277-RevReq_BaseCase!AE277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF277-RevReq_BaseCase!AF277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG277-RevReq_BaseCase!AG277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH277-RevReq_BaseCase!AH277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI277-RevReq_BaseCase!AI277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ277-RevReq_BaseCase!AJ277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK277-RevReq_BaseCase!AK277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL277-RevReq_BaseCase!AL277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM277-RevReq_BaseCase!AM277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN277-RevReq_BaseCase!AN277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO277-RevReq_BaseCase!AO277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP277-RevReq_BaseCase!AP277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ277-RevReq_BaseCase!AQ277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR277-RevReq_BaseCase!AR277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS277-RevReq_BaseCase!AS277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT277-RevReq_BaseCase!AT277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU277-RevReq_BaseCase!AU277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV277-RevReq_BaseCase!AV277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW277-RevReq_BaseCase!AW277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX277-RevReq_BaseCase!AX277","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY277-RevReq_BaseCase!AY277","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O278-RevReq_BaseCase!O278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P278-RevReq_BaseCase!P278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q278-RevReq_BaseCase!Q278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R278-RevReq_BaseCase!R278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S278-RevReq_BaseCase!S278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T278-RevReq_BaseCase!T278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U278-RevReq_BaseCase!U278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V278-RevReq_BaseCase!V278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W278-RevReq_BaseCase!W278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X278-RevReq_BaseCase!X278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y278-RevReq_BaseCase!Y278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z278-RevReq_BaseCase!Z278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA278-RevReq_BaseCase!AA278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB278-RevReq_BaseCase!AB278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC278-RevReq_BaseCase!AC278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD278-RevReq_BaseCase!AD278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE278-RevReq_BaseCase!AE278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF278-RevReq_BaseCase!AF278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG278-RevReq_BaseCase!AG278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH278-RevReq_BaseCase!AH278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI278-RevReq_BaseCase!AI278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ278-RevReq_BaseCase!AJ278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK278-RevReq_BaseCase!AK278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL278-RevReq_BaseCase!AL278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM278-RevReq_BaseCase!AM278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN278-RevReq_BaseCase!AN278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO278-RevReq_BaseCase!AO278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP278-RevReq_BaseCase!AP278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ278-RevReq_BaseCase!AQ278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR278-RevReq_BaseCase!AR278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS278-RevReq_BaseCase!AS278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT278-RevReq_BaseCase!AT278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU278-RevReq_BaseCase!AU278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV278-RevReq_BaseCase!AV278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW278-RevReq_BaseCase!AW278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX278-RevReq_BaseCase!AX278","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY278-RevReq_BaseCase!AY278","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O279-RevReq_BaseCase!O279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P279-RevReq_BaseCase!P279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q279-RevReq_BaseCase!Q279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R279-RevReq_BaseCase!R279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S279-RevReq_BaseCase!S279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T279-RevReq_BaseCase!T279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U279-RevReq_BaseCase!U279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V279-RevReq_BaseCase!V279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W279-RevReq_BaseCase!W279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X279-RevReq_BaseCase!X279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y279-RevReq_BaseCase!Y279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z279-RevReq_BaseCase!Z279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA279-RevReq_BaseCase!AA279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB279-RevReq_BaseCase!AB279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC279-RevReq_BaseCase!AC279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD279-RevReq_BaseCase!AD279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE279-RevReq_BaseCase!AE279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF279-RevReq_BaseCase!AF279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG279-RevReq_BaseCase!AG279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH279-RevReq_BaseCase!AH279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI279-RevReq_BaseCase!AI279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ279-RevReq_BaseCase!AJ279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK279-RevReq_BaseCase!AK279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL279-RevReq_BaseCase!AL279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM279-RevReq_BaseCase!AM279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN279-RevReq_BaseCase!AN279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO279-RevReq_BaseCase!AO279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP279-RevReq_BaseCase!AP279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ279-RevReq_BaseCase!AQ279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR279-RevReq_BaseCase!AR279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS279-RevReq_BaseCase!AS279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT279-RevReq_BaseCase!AT279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU279-RevReq_BaseCase!AU279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV279-RevReq_BaseCase!AV279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW279-RevReq_BaseCase!AW279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX279-RevReq_BaseCase!AX279","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY279-RevReq_BaseCase!AY279","v":0}]
[null,null,20,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O280-RevReq_BaseCase!O280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P280-RevReq_BaseCase!P280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q280-RevReq_BaseCase!Q280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R280-RevReq_BaseCase!R280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S280-RevReq_BaseCase!S280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T280-RevReq_BaseCase!T280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U280-RevReq_BaseCase!U280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V280-RevReq_BaseCase!V280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W280-RevReq_BaseCase!W280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X280-RevReq_BaseCase!X280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y280-RevReq_BaseCase!Y280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z280-RevReq_BaseCase!Z280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA280-RevReq_BaseCase!AA280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB280-RevReq_BaseCase!AB280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC280-RevReq_BaseCase!AC280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD280-RevReq_BaseCase!AD280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE280-RevReq_BaseCase!AE280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF280-RevReq_BaseCase!AF280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG280-RevReq_BaseCase!AG280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH280-RevReq_BaseCase!AH280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI280-RevReq_BaseCase!AI280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ280-RevReq_BaseCase!AJ280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK280-RevReq_BaseCase!AK280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL280-RevReq_BaseCase!AL280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM280-RevReq_BaseCase!AM280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN280-RevReq_BaseCase!AN280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO280-RevReq_BaseCase!AO280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP280-RevReq_BaseCase!AP280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ280-RevReq_BaseCase!AQ280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR280-RevReq_BaseCase!AR280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS280-RevReq_BaseCase!AS280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT280-RevReq_BaseCase!AT280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU280-RevReq_BaseCase!AU280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV280-RevReq_BaseCase!AV280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW280-RevReq_BaseCase!AW280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX280-RevReq_BaseCase!AX280","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY280-RevReq_BaseCase!AY280","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O281-RevReq_BaseCase!O281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P281-RevReq_BaseCase!P281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q281-RevReq_BaseCase!Q281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R281-RevReq_BaseCase!R281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S281-RevReq_BaseCase!S281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T281-RevReq_BaseCase!T281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U281-RevReq_BaseCase!U281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V281-RevReq_BaseCase!V281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W281-RevReq_BaseCase!W281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X281-RevReq_BaseCase!X281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y281-RevReq_BaseCase!Y281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z281-RevReq_BaseCase!Z281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA281-RevReq_BaseCase!AA281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB281-RevReq_BaseCase!AB281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC281-RevReq_BaseCase!AC281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD281-RevReq_BaseCase!AD281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE281-RevReq_BaseCase!AE281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF281-RevReq_BaseCase!AF281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG281-RevReq_BaseCase!AG281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH281-RevReq_BaseCase!AH281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI281-RevReq_BaseCase!AI281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ281-RevReq_BaseCase!AJ281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK281-RevReq_BaseCase!AK281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL281-RevReq_BaseCase!AL281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM281-RevReq_BaseCase!AM281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN281-RevReq_BaseCase!AN281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO281-RevReq_BaseCase!AO281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP281-RevReq_BaseCase!AP281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ281-RevReq_BaseCase!AQ281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR281-RevReq_BaseCase!AR281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS281-RevReq_BaseCase!AS281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT281-RevReq_BaseCase!AT281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU281-RevReq_BaseCase!AU281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV281-RevReq_BaseCase!AV281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW281-RevReq_BaseCase!AW281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX281-RevReq_BaseCase!AX281","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY281-RevReq_BaseCase!AY281","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O282-RevReq_BaseCase!O282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P282-RevReq_BaseCase!P282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q282-RevReq_BaseCase!Q282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R282-RevReq_BaseCase!R282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S282-RevReq_BaseCase!S282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T282-RevReq_BaseCase!T282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U282-RevReq_BaseCase!U282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V282-RevReq_BaseCase!V282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W282-RevReq_BaseCase!W282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X282-RevReq_BaseCase!X282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y282-RevReq_BaseCase!Y282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z282-RevReq_BaseCase!Z282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA282-RevReq_BaseCase!AA282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB282-RevReq_BaseCase!AB282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC282-RevReq_BaseCase!AC282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD282-RevReq_BaseCase!AD282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE282-RevReq_BaseCase!AE282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF282-RevReq_BaseCase!AF282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG282-RevReq_BaseCase!AG282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH282-RevReq_BaseCase!AH282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI282-RevReq_BaseCase!AI282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ282-RevReq_BaseCase!AJ282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK282-RevReq_BaseCase!AK282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL282-RevReq_BaseCase!AL282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM282-RevReq_BaseCase!AM282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN282-RevReq_BaseCase!AN282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO282-RevReq_BaseCase!AO282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP282-RevReq_BaseCase!AP282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ282-RevReq_BaseCase!AQ282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR282-RevReq_BaseCase!AR282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS282-RevReq_BaseCase!AS282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT282-RevReq_BaseCase!AT282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU282-RevReq_BaseCase!AU282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV282-RevReq_BaseCase!AV282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW282-RevReq_BaseCase!AW282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX282-RevReq_BaseCase!AX282","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY282-RevReq_BaseCase!AY282","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O283-RevReq_BaseCase!O283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P283-RevReq_BaseCase!P283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q283-RevReq_BaseCase!Q283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R283-RevReq_BaseCase!R283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S283-RevReq_BaseCase!S283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T283-RevReq_BaseCase!T283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U283-RevReq_BaseCase!U283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V283-RevReq_BaseCase!V283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W283-RevReq_BaseCase!W283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X283-RevReq_BaseCase!X283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y283-RevReq_BaseCase!Y283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z283-RevReq_BaseCase!Z283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA283-RevReq_BaseCase!AA283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB283-RevReq_BaseCase!AB283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC283-RevReq_BaseCase!AC283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD283-RevReq_BaseCase!AD283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE283-RevReq_BaseCase!AE283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF283-RevReq_BaseCase!AF283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG283-RevReq_BaseCase!AG283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH283-RevReq_BaseCase!AH283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI283-RevReq_BaseCase!AI283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ283-RevReq_BaseCase!AJ283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK283-RevReq_BaseCase!AK283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL283-RevReq_BaseCase!AL283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM283-RevReq_BaseCase!AM283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN283-RevReq_BaseCase!AN283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO283-RevReq_BaseCase!AO283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP283-RevReq_BaseCase!AP283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ283-RevReq_BaseCase!AQ283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR283-RevReq_BaseCase!AR283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS283-RevReq_BaseCase!AS283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT283-RevReq_BaseCase!AT283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU283-RevReq_BaseCase!AU283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV283-RevReq_BaseCase!AV283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW283-RevReq_BaseCase!AW283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX283-RevReq_BaseCase!AX283","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY283-RevReq_BaseCase!AY283","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O284-RevReq_BaseCase!O284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P284-RevReq_BaseCase!P284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q284-RevReq_BaseCase!Q284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R284-RevReq_BaseCase!R284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S284-RevReq_BaseCase!S284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T284-RevReq_BaseCase!T284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U284-RevReq_BaseCase!U284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V284-RevReq_BaseCase!V284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W284-RevReq_BaseCase!W284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X284-RevReq_BaseCase!X284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y284-RevReq_BaseCase!Y284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z284-RevReq_BaseCase!Z284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA284-RevReq_BaseCase!AA284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB284-RevReq_BaseCase!AB284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC284-RevReq_BaseCase!AC284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD284-RevReq_BaseCase!AD284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE284-RevReq_BaseCase!AE284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF284-RevReq_BaseCase!AF284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG284-RevReq_BaseCase!AG284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH284-RevReq_BaseCase!AH284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI284-RevReq_BaseCase!AI284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ284-RevReq_BaseCase!AJ284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK284-RevReq_BaseCase!AK284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL284-RevReq_BaseCase!AL284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM284-RevReq_BaseCase!AM284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN284-RevReq_BaseCase!AN284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO284-RevReq_BaseCase!AO284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP284-RevReq_BaseCase!AP284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ284-RevReq_BaseCase!AQ284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR284-RevReq_BaseCase!AR284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS284-RevReq_BaseCase!AS284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT284-RevReq_BaseCase!AT284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU284-RevReq_BaseCase!AU284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV284-RevReq_BaseCase!AV284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW284-RevReq_BaseCase!AW284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX284-RevReq_BaseCase!AX284","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY284-RevReq_BaseCase!AY284","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O285-RevReq_BaseCase!O285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P285-RevReq_BaseCase!P285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q285-RevReq_BaseCase!Q285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R285-RevReq_BaseCase!R285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S285-RevReq_BaseCase!S285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T285-RevReq_BaseCase!T285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U285-RevReq_BaseCase!U285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V285-RevReq_BaseCase!V285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W285-RevReq_BaseCase!W285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X285-RevReq_BaseCase!X285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y285-RevReq_BaseCase!Y285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z285-RevReq_BaseCase!Z285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA285-RevReq_BaseCase!AA285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB285-RevReq_BaseCase!AB285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC285-RevReq_BaseCase!AC285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD285-RevReq_BaseCase!AD285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE285-RevReq_BaseCase!AE285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF285-RevReq_BaseCase!AF285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG285-RevReq_BaseCase!AG285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH285-RevReq_BaseCase!AH285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI285-RevReq_BaseCase!AI285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ285-RevReq_BaseCase!AJ285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK285-RevReq_BaseCase!AK285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL285-RevReq_BaseCase!AL285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM285-RevReq_BaseCase!AM285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN285-RevReq_BaseCase!AN285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO285-RevReq_BaseCase!AO285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP285-RevReq_BaseCase!AP285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ285-RevReq_BaseCase!AQ285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR285-RevReq_BaseCase!AR285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS285-RevReq_BaseCase!AS285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT285-RevReq_BaseCase!AT285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU285-RevReq_BaseCase!AU285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV285-RevReq_BaseCase!AV285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW285-RevReq_BaseCase!AW285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX285-RevReq_BaseCase!AX285","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY285-RevReq_BaseCase!AY285","v":0}]
[null,null,null,{"$f":"\"Total \"&D260","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O261:O285)","v":0},{"$f":"SUM(P261:P285)","v":0},{"$f":"SUM(Q261:Q285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"+RevReq_BaseCase!A290","v":"Base"},null,{"$f":"C289+1","v":1},{"$f":"INDEX(D$55:D$79,$C290,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C290,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O290-RevReq_BaseCase!O290","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P290-RevReq_BaseCase!P290","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q290-RevReq_BaseCase!Q290","v":6643218.6080026925},{"$f":"+'RevReq_ExitCase_(2021)'!R290-RevReq_BaseCase!R290","v":13278261.184923321},{"$f":"+'RevReq_ExitCase_(2021)'!S290-RevReq_BaseCase!S290","v":19905597.719186455},{"$f":"+'RevReq_ExitCase_(2021)'!T290-RevReq_BaseCase!T290","v":11908743.186140835},{"$f":"+'RevReq_ExitCase_(2021)'!U290-RevReq_BaseCase!U290","v":3903746.408551991},{"$f":"+'RevReq_ExitCase_(2021)'!V290-RevReq_BaseCase!V290","v":-4110694.1412373185},{"$f":"+'RevReq_ExitCase_(2021)'!W290-RevReq_BaseCase!W290","v":-12131916.077033877},{"$f":"+'RevReq_ExitCase_(2021)'!X290-RevReq_BaseCase!X290","v":-20153326.82053113},{"$f":"+'RevReq_ExitCase_(2021)'!Y290-RevReq_BaseCase!Y290","v":-28181119.730431259},{"$f":"+'RevReq_ExitCase_(2021)'!Z290-RevReq_BaseCase!Z290","v":-36239194.234623998},{"$f":"+'RevReq_ExitCase_(2021)'!AA290-RevReq_BaseCase!AA290","v":-44297355.947980821},{"$f":"+'RevReq_ExitCase_(2021)'!AB290-RevReq_BaseCase!AB290","v":-52388952.451281667},{"$f":"+'RevReq_ExitCase_(2021)'!AC290-RevReq_BaseCase!AC290","v":-60488355.061262965},{"$f":"+'RevReq_ExitCase_(2021)'!AD290-RevReq_BaseCase!AD290","v":-53989410.068161011},{"$f":"+'RevReq_ExitCase_(2021)'!AE290-RevReq_BaseCase!AE290","v":-48908633.665104091},{"$f":"+'RevReq_ExitCase_(2021)'!AF290-RevReq_BaseCase!AF290","v":-44001764.512917519},{"$f":"+'RevReq_ExitCase_(2021)'!AG290-RevReq_BaseCase!AG290","v":-39117373.944919169},{"$f":"+'RevReq_ExitCase_(2021)'!AH290-RevReq_BaseCase!AH290","v":-35437502.070262432},{"$f":"+'RevReq_ExitCase_(2021)'!AI290-RevReq_BaseCase!AI290","v":-32071159.358493745},{"$f":"+'RevReq_ExitCase_(2021)'!AJ290-RevReq_BaseCase!AJ290","v":-29386586.507630646},{"$f":"+'RevReq_ExitCase_(2021)'!AK290-RevReq_BaseCase!AK290","v":-27051104.426889658},{"$f":"+'RevReq_ExitCase_(2021)'!AL290-RevReq_BaseCase!AL290","v":-25149127.639864028},{"$f":"+'RevReq_ExitCase_(2021)'!AM290-RevReq_BaseCase!AM290","v":-23573293.870102525},{"$f":"+'RevReq_ExitCase_(2021)'!AN290-RevReq_BaseCase!AN290","v":-22025997.828577518},{"$f":"+'RevReq_ExitCase_(2021)'!AO290-RevReq_BaseCase!AO290","v":-20551278.789089501},{"$f":"+'RevReq_ExitCase_(2021)'!AP290-RevReq_BaseCase!AP290","v":-19109449.198617637},{"$f":"+'RevReq_ExitCase_(2021)'!AQ290-RevReq_BaseCase!AQ290","v":-17747396.654066503},{"$f":"+'RevReq_ExitCase_(2021)'!AR290-RevReq_BaseCase!AR290","v":-16462157.274453878},{"$f":"+'RevReq_ExitCase_(2021)'!AS290-RevReq_BaseCase!AS290","v":-15198778.196027577},{"$f":"+'RevReq_ExitCase_(2021)'!AT290-RevReq_BaseCase!AT290","v":-14071303.765273154},{"$f":"+'RevReq_ExitCase_(2021)'!AU290-RevReq_BaseCase!AU290","v":-12974846.201549411},{"$f":"+'RevReq_ExitCase_(2021)'!AV290-RevReq_BaseCase!AV290","v":-11955733.085830748},{"$f":"+'RevReq_ExitCase_(2021)'!AW290-RevReq_BaseCase!AW290","v":-10979904.221862733},{"$f":"+'RevReq_ExitCase_(2021)'!AX290-RevReq_BaseCase!AX290","v":-10066059.301485777},{"$f":"+'RevReq_ExitCase_(2021)'!AY290-RevReq_BaseCase!AY290","v":5.9604644775390625E-8}]
[{"$f":"+RevReq_BaseCase!A291","v":"Clause"},null,{"$f":"C290+1","v":2},{"$f":"INDEX(D$55:D$79,$C291,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O291-RevReq_BaseCase!O291","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P291-RevReq_BaseCase!P291","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q291-RevReq_BaseCase!Q291","v":1229904.2813735083},{"$f":"+'RevReq_ExitCase_(2021)'!R291-RevReq_BaseCase!R291","v":2459808.5627470165},{"$f":"+'RevReq_ExitCase_(2021)'!S291-RevReq_BaseCase!S291","v":3689712.8441205248},{"$f":"+'RevReq_ExitCase_(2021)'!T291-RevReq_BaseCase!T291","v":557246.43763215095},{"$f":"+'RevReq_ExitCase_(2021)'!U291-RevReq_BaseCase!U291","v":-2575219.9688562229},{"$f":"+'RevReq_ExitCase_(2021)'!V291-RevReq_BaseCase!V291","v":-5707686.3753445968},{"$f":"+'RevReq_ExitCase_(2021)'!W291-RevReq_BaseCase!W291","v":-8840152.7818329707},{"$f":"+'RevReq_ExitCase_(2021)'!X291-RevReq_BaseCase!X291","v":-11972619.188321345},{"$f":"+'RevReq_ExitCase_(2021)'!Y291-RevReq_BaseCase!Y291","v":-15105085.594809718},{"$f":"+'RevReq_ExitCase_(2021)'!Z291-RevReq_BaseCase!Z291","v":-18237552.001298092},{"$f":"+'RevReq_ExitCase_(2021)'!AA291-RevReq_BaseCase!AA291","v":-21370018.407786466},{"$f":"+'RevReq_ExitCase_(2021)'!AB291-RevReq_BaseCase!AB291","v":-24502484.81427484},{"$f":"+'RevReq_ExitCase_(2021)'!AC291-RevReq_BaseCase!AC291","v":-27634951.220763214},{"$f":"+'RevReq_ExitCase_(2021)'!AD291-RevReq_BaseCase!AD291","v":-26405046.939389706},{"$f":"+'RevReq_ExitCase_(2021)'!AE291-RevReq_BaseCase!AE291","v":-25175142.658016197},{"$f":"+'RevReq_ExitCase_(2021)'!AF291-RevReq_BaseCase!AF291","v":-23945238.376642689},{"$f":"+'RevReq_ExitCase_(2021)'!AG291-RevReq_BaseCase!AG291","v":-22715334.095269181},{"$f":"+'RevReq_ExitCase_(2021)'!AH291-RevReq_BaseCase!AH291","v":-21485429.813895673},{"$f":"+'RevReq_ExitCase_(2021)'!AI291-RevReq_BaseCase!AI291","v":-20255525.532522164},{"$f":"+'RevReq_ExitCase_(2021)'!AJ291-RevReq_BaseCase!AJ291","v":-19025621.251148656},{"$f":"+'RevReq_ExitCase_(2021)'!AK291-RevReq_BaseCase!AK291","v":-17795716.969775148},{"$f":"+'RevReq_ExitCase_(2021)'!AL291-RevReq_BaseCase!AL291","v":-16565812.688401639},{"$f":"+'RevReq_ExitCase_(2021)'!AM291-RevReq_BaseCase!AM291","v":-15335908.407028131},{"$f":"+'RevReq_ExitCase_(2021)'!AN291-RevReq_BaseCase!AN291","v":-14106004.125654623},{"$f":"+'RevReq_ExitCase_(2021)'!AO291-RevReq_BaseCase!AO291","v":-12876099.844281115},{"$f":"+'RevReq_ExitCase_(2021)'!AP291-RevReq_BaseCase!AP291","v":-11646195.562907606},{"$f":"+'RevReq_ExitCase_(2021)'!AQ291-RevReq_BaseCase!AQ291","v":-10416291.281534098},{"$f":"+'RevReq_ExitCase_(2021)'!AR291-RevReq_BaseCase!AR291","v":-9186387.0001605898},{"$f":"+'RevReq_ExitCase_(2021)'!AS291-RevReq_BaseCase!AS291","v":-7956482.7187870815},{"$f":"+'RevReq_ExitCase_(2021)'!AT291-RevReq_BaseCase!AT291","v":-6726578.4374135733},{"$f":"+'RevReq_ExitCase_(2021)'!AU291-RevReq_BaseCase!AU291","v":-5496674.156040065},{"$f":"+'RevReq_ExitCase_(2021)'!AV291-RevReq_BaseCase!AV291","v":-4266769.8746665567},{"$f":"+'RevReq_ExitCase_(2021)'!AW291-RevReq_BaseCase!AW291","v":-3041265.8374068588},{"$f":"+'RevReq_ExitCase_(2021)'!AX291-RevReq_BaseCase!AX291","v":-2272694.1206160486},{"$f":"+'RevReq_ExitCase_(2021)'!AY291-RevReq_BaseCase!AY291","v":-3.7252902984619141E-8}]
[{"$f":"+RevReq_BaseCase!A292","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O292-RevReq_BaseCase!O292","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P292-RevReq_BaseCase!P292","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q292-RevReq_BaseCase!Q292","v":-1966499.5796155729},{"$f":"+'RevReq_ExitCase_(2021)'!R292-RevReq_BaseCase!R292","v":-4052596.7145273914},{"$f":"+'RevReq_ExitCase_(2021)'!S292-RevReq_BaseCase!S292","v":-7427486.8112616744},{"$f":"+'RevReq_ExitCase_(2021)'!T292-RevReq_BaseCase!T292","v":-10839914.454931179},{"$f":"+'RevReq_ExitCase_(2021)'!U292-RevReq_BaseCase!U292","v":-14839414.701273348},{"$f":"+'RevReq_ExitCase_(2021)'!V292-RevReq_BaseCase!V292","v":-18537623.123053875},{"$f":"+'RevReq_ExitCase_(2021)'!W292-RevReq_BaseCase!W292","v":-22171006.994706843},{"$f":"+'RevReq_ExitCase_(2021)'!X292-RevReq_BaseCase!X292","v":-33454967.006079063},{"$f":"+'RevReq_ExitCase_(2021)'!Y292-RevReq_BaseCase!Y292","v":-38565958.043210357},{"$f":"+'RevReq_ExitCase_(2021)'!Z292-RevReq_BaseCase!Z292","v":-48625109.52111271},{"$f":"+'RevReq_ExitCase_(2021)'!AA292-RevReq_BaseCase!AA292","v":-58648073.665599868},{"$f":"+'RevReq_ExitCase_(2021)'!AB292-RevReq_BaseCase!AB292","v":-64476237.831248268},{"$f":"+'RevReq_ExitCase_(2021)'!AC292-RevReq_BaseCase!AC292","v":-72328738.181229457},{"$f":"+'RevReq_ExitCase_(2021)'!AD292-RevReq_BaseCase!AD292","v":-78434137.135077924},{"$f":"+'RevReq_ExitCase_(2021)'!AE292-RevReq_BaseCase!AE292","v":-82645144.272947103},{"$f":"+'RevReq_ExitCase_(2021)'!AF292-RevReq_BaseCase!AF292","v":-85472333.441610187},{"$f":"+'RevReq_ExitCase_(2021)'!AG292-RevReq_BaseCase!AG292","v":-89628892.697886378},{"$f":"+'RevReq_ExitCase_(2021)'!AH292-RevReq_BaseCase!AH292","v":-96466018.141869441},{"$f":"+'RevReq_ExitCase_(2021)'!AI292-RevReq_BaseCase!AI292","v":-101468478.05700479},{"$f":"+'RevReq_ExitCase_(2021)'!AJ292-RevReq_BaseCase!AJ292","v":-103249931.93257783},{"$f":"+'RevReq_ExitCase_(2021)'!AK292-RevReq_BaseCase!AK292","v":-106304668.38390344},{"$f":"+'RevReq_ExitCase_(2021)'!AL292-RevReq_BaseCase!AL292","v":-108463012.40609895},{"$f":"+'RevReq_ExitCase_(2021)'!AM292-RevReq_BaseCase!AM292","v":-112598837.72148471},{"$f":"+'RevReq_ExitCase_(2021)'!AN292-RevReq_BaseCase!AN292","v":-117095623.90512469},{"$f":"+'RevReq_ExitCase_(2021)'!AO292-RevReq_BaseCase!AO292","v":-121976889.2793774},{"$f":"+'RevReq_ExitCase_(2021)'!AP292-RevReq_BaseCase!AP292","v":-126048247.10553157},{"$f":"+'RevReq_ExitCase_(2021)'!AQ292-RevReq_BaseCase!AQ292","v":-127716501.73512746},{"$f":"+'RevReq_ExitCase_(2021)'!AR292-RevReq_BaseCase!AR292","v":-132722997.19944096},{"$f":"+'RevReq_ExitCase_(2021)'!AS292-RevReq_BaseCase!AS292","v":-132870552.93287134},{"$f":"+'RevReq_ExitCase_(2021)'!AT292-RevReq_BaseCase!AT292","v":-133816149.50495508},{"$f":"+'RevReq_ExitCase_(2021)'!AU292-RevReq_BaseCase!AU292","v":-133897949.15790412},{"$f":"+'RevReq_ExitCase_(2021)'!AV292-RevReq_BaseCase!AV292","v":-133514369.74422137},{"$f":"+'RevReq_ExitCase_(2021)'!AW292-RevReq_BaseCase!AW292","v":-133385584.2180168},{"$f":"+'RevReq_ExitCase_(2021)'!AX292-RevReq_BaseCase!AX292","v":-132765790.06410049},{"$f":"+'RevReq_ExitCase_(2021)'!AY292-RevReq_BaseCase!AY292","v":-132370651.63811797}]
[{"$f":"+RevReq_BaseCase!A293","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O293-RevReq_BaseCase!O293","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P293-RevReq_BaseCase!P293","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q293-RevReq_BaseCase!Q293","v":-403990.55012408347},{"$f":"+'RevReq_ExitCase_(2021)'!R293-RevReq_BaseCase!R293","v":-808042.01149881561},{"$f":"+'RevReq_ExitCase_(2021)'!S293-RevReq_BaseCase!S293","v":-1212155.6023492094},{"$f":"+'RevReq_ExitCase_(2021)'!T293-RevReq_BaseCase!T293","v":-1616332.5652647782},{"$f":"+'RevReq_ExitCase_(2021)'!U293-RevReq_BaseCase!U293","v":-2020574.1676868252},{"$f":"+'RevReq_ExitCase_(2021)'!V293-RevReq_BaseCase!V293","v":-2424881.7024054802},{"$f":"+'RevReq_ExitCase_(2021)'!W293-RevReq_BaseCase!W293","v":-2829256.4880666756},{"$f":"+'RevReq_ExitCase_(2021)'!X293-RevReq_BaseCase!X293","v":-3233699.8696892615},{"$f":"+'RevReq_ExitCase_(2021)'!Y293-RevReq_BaseCase!Y293","v":-3638213.2191924662},{"$f":"+'RevReq_ExitCase_(2021)'!Z293-RevReq_BaseCase!Z293","v":-4042797.9359339019},{"$f":"+'RevReq_ExitCase_(2021)'!AA293-RevReq_BaseCase!AA293","v":-4447455.4472583337},{"$f":"+'RevReq_ExitCase_(2021)'!AB293-RevReq_BaseCase!AB293","v":-4852187.2090574205},{"$f":"+'RevReq_ExitCase_(2021)'!AC293-RevReq_BaseCase!AC293","v":-5256994.7063406557},{"$f":"+'RevReq_ExitCase_(2021)'!AD293-RevReq_BaseCase!AD293","v":-5661879.4538177233},{"$f":"+'RevReq_ExitCase_(2021)'!AE293-RevReq_BaseCase!AE293","v":-6066842.9964924995},{"$f":"+'RevReq_ExitCase_(2021)'!AF293-RevReq_BaseCase!AF293","v":-6471886.9102689382},{"$f":"+'RevReq_ExitCase_(2021)'!AG293-RevReq_BaseCase!AG293","v":-6877012.8025690727},{"$f":"+'RevReq_ExitCase_(2021)'!AH293-RevReq_BaseCase!AH293","v":-7282222.3129633758},{"$f":"+'RevReq_ExitCase_(2021)'!AI293-RevReq_BaseCase!AI293","v":-7687517.1138137318},{"$f":"+'RevReq_ExitCase_(2021)'!AJ293-RevReq_BaseCase!AJ293","v":-8092898.9109292645},{"$f":"+'RevReq_ExitCase_(2021)'!AK293-RevReq_BaseCase!AK293","v":-8498369.4442352727},{"$f":"+'RevReq_ExitCase_(2021)'!AL293-RevReq_BaseCase!AL293","v":-8903930.4884555694},{"$f":"+'RevReq_ExitCase_(2021)'!AM293-RevReq_BaseCase!AM293","v":-9309583.8538084384},{"$f":"+'RevReq_ExitCase_(2021)'!AN293-RevReq_BaseCase!AN293","v":-9715331.3867165316},{"$f":"+'RevReq_ExitCase_(2021)'!AO293-RevReq_BaseCase!AO293","v":-10121174.970530953},{"$f":"+'RevReq_ExitCase_(2021)'!AP293-RevReq_BaseCase!AP293","v":-10527116.526269831},{"$f":"+'RevReq_ExitCase_(2021)'!AQ293-RevReq_BaseCase!AQ293","v":-10933158.013371654},{"$f":"+'RevReq_ExitCase_(2021)'!AR293-RevReq_BaseCase!AR293","v":-11339301.430463679},{"$f":"+'RevReq_ExitCase_(2021)'!AS293-RevReq_BaseCase!AS293","v":-11745548.816145714},{"$f":"+'RevReq_ExitCase_(2021)'!AT293-RevReq_BaseCase!AT293","v":-12151902.249789555},{"$f":"+'RevReq_ExitCase_(2021)'!AU293-RevReq_BaseCase!AU293","v":-12558363.852354437},{"$f":"+'RevReq_ExitCase_(2021)'!AV293-RevReq_BaseCase!AV293","v":-12964935.787218789},{"$f":"+'RevReq_ExitCase_(2021)'!AW293-RevReq_BaseCase!AW293","v":-13371620.261028592},{"$f":"+'RevReq_ExitCase_(2021)'!AX293-RevReq_BaseCase!AX293","v":-13778419.524562757},{"$f":"+'RevReq_ExitCase_(2021)'!AY293-RevReq_BaseCase!AY293","v":-14185335.873615775}]
[{"$f":"+RevReq_BaseCase!A294","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O294-RevReq_BaseCase!O294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P294-RevReq_BaseCase!P294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q294-RevReq_BaseCase!Q294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R294-RevReq_BaseCase!R294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S294-RevReq_BaseCase!S294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T294-RevReq_BaseCase!T294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U294-RevReq_BaseCase!U294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V294-RevReq_BaseCase!V294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W294-RevReq_BaseCase!W294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X294-RevReq_BaseCase!X294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y294-RevReq_BaseCase!Y294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z294-RevReq_BaseCase!Z294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA294-RevReq_BaseCase!AA294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB294-RevReq_BaseCase!AB294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC294-RevReq_BaseCase!AC294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD294-RevReq_BaseCase!AD294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE294-RevReq_BaseCase!AE294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF294-RevReq_BaseCase!AF294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG294-RevReq_BaseCase!AG294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH294-RevReq_BaseCase!AH294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI294-RevReq_BaseCase!AI294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ294-RevReq_BaseCase!AJ294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK294-RevReq_BaseCase!AK294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL294-RevReq_BaseCase!AL294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM294-RevReq_BaseCase!AM294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN294-RevReq_BaseCase!AN294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO294-RevReq_BaseCase!AO294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP294-RevReq_BaseCase!AP294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ294-RevReq_BaseCase!AQ294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR294-RevReq_BaseCase!AR294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS294-RevReq_BaseCase!AS294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT294-RevReq_BaseCase!AT294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU294-RevReq_BaseCase!AU294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV294-RevReq_BaseCase!AV294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW294-RevReq_BaseCase!AW294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX294-RevReq_BaseCase!AX294","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY294-RevReq_BaseCase!AY294","v":0}]
[{"$f":"+RevReq_BaseCase!A295","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O295-RevReq_BaseCase!O295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P295-RevReq_BaseCase!P295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q295-RevReq_BaseCase!Q295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R295-RevReq_BaseCase!R295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S295-RevReq_BaseCase!S295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T295-RevReq_BaseCase!T295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U295-RevReq_BaseCase!U295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V295-RevReq_BaseCase!V295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W295-RevReq_BaseCase!W295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X295-RevReq_BaseCase!X295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y295-RevReq_BaseCase!Y295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z295-RevReq_BaseCase!Z295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA295-RevReq_BaseCase!AA295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB295-RevReq_BaseCase!AB295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC295-RevReq_BaseCase!AC295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD295-RevReq_BaseCase!AD295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE295-RevReq_BaseCase!AE295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF295-RevReq_BaseCase!AF295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG295-RevReq_BaseCase!AG295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH295-RevReq_BaseCase!AH295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI295-RevReq_BaseCase!AI295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ295-RevReq_BaseCase!AJ295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK295-RevReq_BaseCase!AK295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL295-RevReq_BaseCase!AL295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM295-RevReq_BaseCase!AM295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN295-RevReq_BaseCase!AN295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO295-RevReq_BaseCase!AO295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP295-RevReq_BaseCase!AP295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ295-RevReq_BaseCase!AQ295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR295-RevReq_BaseCase!AR295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS295-RevReq_BaseCase!AS295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT295-RevReq_BaseCase!AT295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU295-RevReq_BaseCase!AU295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV295-RevReq_BaseCase!AV295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW295-RevReq_BaseCase!AW295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX295-RevReq_BaseCase!AX295","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY295-RevReq_BaseCase!AY295","v":0}]
[{"$f":"+RevReq_BaseCase!A296","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O296-RevReq_BaseCase!O296","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P296-RevReq_BaseCase!P296","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q296-RevReq_BaseCase!Q296","v":23016606},{"$f":"+'RevReq_ExitCase_(2021)'!R296-RevReq_BaseCase!R296","v":23975543},{"$f":"+'RevReq_ExitCase_(2021)'!S296-RevReq_BaseCase!S296","v":24934480},{"$f":"+'RevReq_ExitCase_(2021)'!T296-RevReq_BaseCase!T296","v":25893417},{"$f":"+'RevReq_ExitCase_(2021)'!U296-RevReq_BaseCase!U296","v":26852354},{"$f":"+'RevReq_ExitCase_(2021)'!V296-RevReq_BaseCase!V296","v":27811291},{"$f":"+'RevReq_ExitCase_(2021)'!W296-RevReq_BaseCase!W296","v":28770228},{"$f":"+'RevReq_ExitCase_(2021)'!X296-RevReq_BaseCase!X296","v":29729165},{"$f":"+'RevReq_ExitCase_(2021)'!Y296-RevReq_BaseCase!Y296","v":30688102},{"$f":"+'RevReq_ExitCase_(2021)'!Z296-RevReq_BaseCase!Z296","v":31647039},{"$f":"+'RevReq_ExitCase_(2021)'!AA296-RevReq_BaseCase!AA296","v":32605976},{"$f":"+'RevReq_ExitCase_(2021)'!AB296-RevReq_BaseCase!AB296","v":33564913},{"$f":"+'RevReq_ExitCase_(2021)'!AC296-RevReq_BaseCase!AC296","v":34523850},{"$f":"+'RevReq_ExitCase_(2021)'!AD296-RevReq_BaseCase!AD296","v":35482787},{"$f":"+'RevReq_ExitCase_(2021)'!AE296-RevReq_BaseCase!AE296","v":36441724},{"$f":"+'RevReq_ExitCase_(2021)'!AF296-RevReq_BaseCase!AF296","v":37400661},{"$f":"+'RevReq_ExitCase_(2021)'!AG296-RevReq_BaseCase!AG296","v":38359598},{"$f":"+'RevReq_ExitCase_(2021)'!AH296-RevReq_BaseCase!AH296","v":39318535},{"$f":"+'RevReq_ExitCase_(2021)'!AI296-RevReq_BaseCase!AI296","v":40277472},{"$f":"+'RevReq_ExitCase_(2021)'!AJ296-RevReq_BaseCase!AJ296","v":41236409},{"$f":"+'RevReq_ExitCase_(2021)'!AK296-RevReq_BaseCase!AK296","v":42195346},{"$f":"+'RevReq_ExitCase_(2021)'!AL296-RevReq_BaseCase!AL296","v":43154283},{"$f":"+'RevReq_ExitCase_(2021)'!AM296-RevReq_BaseCase!AM296","v":44113220},{"$f":"+'RevReq_ExitCase_(2021)'!AN296-RevReq_BaseCase!AN296","v":45072157},{"$f":"+'RevReq_ExitCase_(2021)'!AO296-RevReq_BaseCase!AO296","v":46031094},{"$f":"+'RevReq_ExitCase_(2021)'!AP296-RevReq_BaseCase!AP296","v":46990031},{"$f":"+'RevReq_ExitCase_(2021)'!AQ296-RevReq_BaseCase!AQ296","v":47948968},{"$f":"+'RevReq_ExitCase_(2021)'!AR296-RevReq_BaseCase!AR296","v":48907905},{"$f":"+'RevReq_ExitCase_(2021)'!AS296-RevReq_BaseCase!AS296","v":49866842},{"$f":"+'RevReq_ExitCase_(2021)'!AT296-RevReq_BaseCase!AT296","v":50825779},{"$f":"+'RevReq_ExitCase_(2021)'!AU296-RevReq_BaseCase!AU296","v":51784716},{"$f":"+'RevReq_ExitCase_(2021)'!AV296-RevReq_BaseCase!AV296","v":52743653},{"$f":"+'RevReq_ExitCase_(2021)'!AW296-RevReq_BaseCase!AW296","v":53702590},{"$f":"+'RevReq_ExitCase_(2021)'!AX296-RevReq_BaseCase!AX296","v":54661527},{"$f":"+'RevReq_ExitCase_(2021)'!AY296-RevReq_BaseCase!AY296","v":0}]
[{"$f":"+RevReq_BaseCase!A297","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O297-RevReq_BaseCase!O297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P297-RevReq_BaseCase!P297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q297-RevReq_BaseCase!Q297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R297-RevReq_BaseCase!R297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S297-RevReq_BaseCase!S297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T297-RevReq_BaseCase!T297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U297-RevReq_BaseCase!U297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V297-RevReq_BaseCase!V297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W297-RevReq_BaseCase!W297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X297-RevReq_BaseCase!X297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y297-RevReq_BaseCase!Y297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z297-RevReq_BaseCase!Z297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA297-RevReq_BaseCase!AA297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB297-RevReq_BaseCase!AB297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC297-RevReq_BaseCase!AC297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD297-RevReq_BaseCase!AD297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE297-RevReq_BaseCase!AE297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF297-RevReq_BaseCase!AF297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG297-RevReq_BaseCase!AG297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH297-RevReq_BaseCase!AH297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI297-RevReq_BaseCase!AI297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ297-RevReq_BaseCase!AJ297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK297-RevReq_BaseCase!AK297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL297-RevReq_BaseCase!AL297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM297-RevReq_BaseCase!AM297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN297-RevReq_BaseCase!AN297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO297-RevReq_BaseCase!AO297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP297-RevReq_BaseCase!AP297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ297-RevReq_BaseCase!AQ297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR297-RevReq_BaseCase!AR297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS297-RevReq_BaseCase!AS297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT297-RevReq_BaseCase!AT297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU297-RevReq_BaseCase!AU297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV297-RevReq_BaseCase!AV297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW297-RevReq_BaseCase!AW297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX297-RevReq_BaseCase!AX297","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY297-RevReq_BaseCase!AY297","v":0}]
[{"$f":"+RevReq_BaseCase!A298","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O298-RevReq_BaseCase!O298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P298-RevReq_BaseCase!P298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q298-RevReq_BaseCase!Q298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R298-RevReq_BaseCase!R298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S298-RevReq_BaseCase!S298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T298-RevReq_BaseCase!T298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U298-RevReq_BaseCase!U298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V298-RevReq_BaseCase!V298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W298-RevReq_BaseCase!W298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X298-RevReq_BaseCase!X298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y298-RevReq_BaseCase!Y298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z298-RevReq_BaseCase!Z298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA298-RevReq_BaseCase!AA298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB298-RevReq_BaseCase!AB298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC298-RevReq_BaseCase!AC298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD298-RevReq_BaseCase!AD298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE298-RevReq_BaseCase!AE298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF298-RevReq_BaseCase!AF298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG298-RevReq_BaseCase!AG298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH298-RevReq_BaseCase!AH298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI298-RevReq_BaseCase!AI298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ298-RevReq_BaseCase!AJ298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK298-RevReq_BaseCase!AK298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL298-RevReq_BaseCase!AL298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM298-RevReq_BaseCase!AM298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN298-RevReq_BaseCase!AN298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO298-RevReq_BaseCase!AO298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP298-RevReq_BaseCase!AP298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ298-RevReq_BaseCase!AQ298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR298-RevReq_BaseCase!AR298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS298-RevReq_BaseCase!AS298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT298-RevReq_BaseCase!AT298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU298-RevReq_BaseCase!AU298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV298-RevReq_BaseCase!AV298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW298-RevReq_BaseCase!AW298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX298-RevReq_BaseCase!AX298","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY298-RevReq_BaseCase!AY298","v":0}]
[{"$f":"+RevReq_BaseCase!A299","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O299-RevReq_BaseCase!O299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P299-RevReq_BaseCase!P299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q299-RevReq_BaseCase!Q299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R299-RevReq_BaseCase!R299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S299-RevReq_BaseCase!S299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T299-RevReq_BaseCase!T299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U299-RevReq_BaseCase!U299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V299-RevReq_BaseCase!V299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W299-RevReq_BaseCase!W299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X299-RevReq_BaseCase!X299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y299-RevReq_BaseCase!Y299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z299-RevReq_BaseCase!Z299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA299-RevReq_BaseCase!AA299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB299-RevReq_BaseCase!AB299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC299-RevReq_BaseCase!AC299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD299-RevReq_BaseCase!AD299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE299-RevReq_BaseCase!AE299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF299-RevReq_BaseCase!AF299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG299-RevReq_BaseCase!AG299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH299-RevReq_BaseCase!AH299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI299-RevReq_BaseCase!AI299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ299-RevReq_BaseCase!AJ299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK299-RevReq_BaseCase!AK299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL299-RevReq_BaseCase!AL299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM299-RevReq_BaseCase!AM299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN299-RevReq_BaseCase!AN299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO299-RevReq_BaseCase!AO299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP299-RevReq_BaseCase!AP299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ299-RevReq_BaseCase!AQ299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR299-RevReq_BaseCase!AR299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS299-RevReq_BaseCase!AS299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT299-RevReq_BaseCase!AT299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU299-RevReq_BaseCase!AU299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV299-RevReq_BaseCase!AV299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW299-RevReq_BaseCase!AW299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX299-RevReq_BaseCase!AX299","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY299-RevReq_BaseCase!AY299","v":0}]
[{"$f":"+RevReq_BaseCase!A300","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O300-RevReq_BaseCase!O300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P300-RevReq_BaseCase!P300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q300-RevReq_BaseCase!Q300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R300-RevReq_BaseCase!R300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S300-RevReq_BaseCase!S300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T300-RevReq_BaseCase!T300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U300-RevReq_BaseCase!U300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V300-RevReq_BaseCase!V300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W300-RevReq_BaseCase!W300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X300-RevReq_BaseCase!X300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y300-RevReq_BaseCase!Y300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z300-RevReq_BaseCase!Z300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA300-RevReq_BaseCase!AA300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB300-RevReq_BaseCase!AB300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC300-RevReq_BaseCase!AC300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD300-RevReq_BaseCase!AD300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE300-RevReq_BaseCase!AE300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF300-RevReq_BaseCase!AF300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG300-RevReq_BaseCase!AG300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH300-RevReq_BaseCase!AH300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI300-RevReq_BaseCase!AI300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ300-RevReq_BaseCase!AJ300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK300-RevReq_BaseCase!AK300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL300-RevReq_BaseCase!AL300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM300-RevReq_BaseCase!AM300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN300-RevReq_BaseCase!AN300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO300-RevReq_BaseCase!AO300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP300-RevReq_BaseCase!AP300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ300-RevReq_BaseCase!AQ300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR300-RevReq_BaseCase!AR300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS300-RevReq_BaseCase!AS300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT300-RevReq_BaseCase!AT300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU300-RevReq_BaseCase!AU300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV300-RevReq_BaseCase!AV300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW300-RevReq_BaseCase!AW300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX300-RevReq_BaseCase!AX300","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY300-RevReq_BaseCase!AY300","v":0}]
[{"$f":"+RevReq_BaseCase!A301","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O301-RevReq_BaseCase!O301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P301-RevReq_BaseCase!P301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q301-RevReq_BaseCase!Q301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R301-RevReq_BaseCase!R301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S301-RevReq_BaseCase!S301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T301-RevReq_BaseCase!T301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U301-RevReq_BaseCase!U301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V301-RevReq_BaseCase!V301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W301-RevReq_BaseCase!W301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X301-RevReq_BaseCase!X301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y301-RevReq_BaseCase!Y301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z301-RevReq_BaseCase!Z301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA301-RevReq_BaseCase!AA301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB301-RevReq_BaseCase!AB301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC301-RevReq_BaseCase!AC301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD301-RevReq_BaseCase!AD301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE301-RevReq_BaseCase!AE301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF301-RevReq_BaseCase!AF301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG301-RevReq_BaseCase!AG301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH301-RevReq_BaseCase!AH301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI301-RevReq_BaseCase!AI301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ301-RevReq_BaseCase!AJ301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK301-RevReq_BaseCase!AK301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL301-RevReq_BaseCase!AL301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM301-RevReq_BaseCase!AM301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN301-RevReq_BaseCase!AN301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO301-RevReq_BaseCase!AO301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP301-RevReq_BaseCase!AP301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ301-RevReq_BaseCase!AQ301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR301-RevReq_BaseCase!AR301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS301-RevReq_BaseCase!AS301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT301-RevReq_BaseCase!AT301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU301-RevReq_BaseCase!AU301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV301-RevReq_BaseCase!AV301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW301-RevReq_BaseCase!AW301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX301-RevReq_BaseCase!AX301","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY301-RevReq_BaseCase!AY301","v":0}]
[{"$f":"+RevReq_BaseCase!A302","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O302-RevReq_BaseCase!O302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P302-RevReq_BaseCase!P302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q302-RevReq_BaseCase!Q302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R302-RevReq_BaseCase!R302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S302-RevReq_BaseCase!S302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T302-RevReq_BaseCase!T302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U302-RevReq_BaseCase!U302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V302-RevReq_BaseCase!V302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W302-RevReq_BaseCase!W302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X302-RevReq_BaseCase!X302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y302-RevReq_BaseCase!Y302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z302-RevReq_BaseCase!Z302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA302-RevReq_BaseCase!AA302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB302-RevReq_BaseCase!AB302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC302-RevReq_BaseCase!AC302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD302-RevReq_BaseCase!AD302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE302-RevReq_BaseCase!AE302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF302-RevReq_BaseCase!AF302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG302-RevReq_BaseCase!AG302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH302-RevReq_BaseCase!AH302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI302-RevReq_BaseCase!AI302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ302-RevReq_BaseCase!AJ302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK302-RevReq_BaseCase!AK302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL302-RevReq_BaseCase!AL302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM302-RevReq_BaseCase!AM302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN302-RevReq_BaseCase!AN302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO302-RevReq_BaseCase!AO302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP302-RevReq_BaseCase!AP302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ302-RevReq_BaseCase!AQ302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR302-RevReq_BaseCase!AR302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS302-RevReq_BaseCase!AS302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT302-RevReq_BaseCase!AT302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU302-RevReq_BaseCase!AU302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV302-RevReq_BaseCase!AV302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW302-RevReq_BaseCase!AW302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX302-RevReq_BaseCase!AX302","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY302-RevReq_BaseCase!AY302","v":0}]
[{"$f":"+RevReq_BaseCase!A303","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O303-RevReq_BaseCase!O303","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P303-RevReq_BaseCase!P303","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q303-RevReq_BaseCase!Q303","v":11853172.434782609},{"$f":"+'RevReq_ExitCase_(2021)'!R303-RevReq_BaseCase!R303","v":23706344.869565219},{"$f":"+'RevReq_ExitCase_(2021)'!S303-RevReq_BaseCase!S303","v":-8678973.6956521738},{"$f":"+'RevReq_ExitCase_(2021)'!T303-RevReq_BaseCase!T303","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U303-RevReq_BaseCase!U303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V303-RevReq_BaseCase!V303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W303-RevReq_BaseCase!W303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X303-RevReq_BaseCase!X303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y303-RevReq_BaseCase!Y303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z303-RevReq_BaseCase!Z303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA303-RevReq_BaseCase!AA303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB303-RevReq_BaseCase!AB303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC303-RevReq_BaseCase!AC303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD303-RevReq_BaseCase!AD303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE303-RevReq_BaseCase!AE303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF303-RevReq_BaseCase!AF303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG303-RevReq_BaseCase!AG303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH303-RevReq_BaseCase!AH303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI303-RevReq_BaseCase!AI303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ303-RevReq_BaseCase!AJ303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK303-RevReq_BaseCase!AK303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL303-RevReq_BaseCase!AL303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM303-RevReq_BaseCase!AM303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN303-RevReq_BaseCase!AN303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO303-RevReq_BaseCase!AO303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP303-RevReq_BaseCase!AP303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ303-RevReq_BaseCase!AQ303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR303-RevReq_BaseCase!AR303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS303-RevReq_BaseCase!AS303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT303-RevReq_BaseCase!AT303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU303-RevReq_BaseCase!AU303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV303-RevReq_BaseCase!AV303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW303-RevReq_BaseCase!AW303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX303-RevReq_BaseCase!AX303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY303-RevReq_BaseCase!AY303","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A304","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O304-RevReq_BaseCase!O304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P304-RevReq_BaseCase!P304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q304-RevReq_BaseCase!Q304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R304-RevReq_BaseCase!R304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S304-RevReq_BaseCase!S304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T304-RevReq_BaseCase!T304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U304-RevReq_BaseCase!U304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V304-RevReq_BaseCase!V304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W304-RevReq_BaseCase!W304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X304-RevReq_BaseCase!X304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y304-RevReq_BaseCase!Y304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z304-RevReq_BaseCase!Z304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA304-RevReq_BaseCase!AA304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB304-RevReq_BaseCase!AB304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC304-RevReq_BaseCase!AC304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD304-RevReq_BaseCase!AD304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE304-RevReq_BaseCase!AE304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF304-RevReq_BaseCase!AF304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG304-RevReq_BaseCase!AG304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH304-RevReq_BaseCase!AH304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI304-RevReq_BaseCase!AI304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ304-RevReq_BaseCase!AJ304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK304-RevReq_BaseCase!AK304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL304-RevReq_BaseCase!AL304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM304-RevReq_BaseCase!AM304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN304-RevReq_BaseCase!AN304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO304-RevReq_BaseCase!AO304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP304-RevReq_BaseCase!AP304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ304-RevReq_BaseCase!AQ304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR304-RevReq_BaseCase!AR304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS304-RevReq_BaseCase!AS304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT304-RevReq_BaseCase!AT304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU304-RevReq_BaseCase!AU304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV304-RevReq_BaseCase!AV304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW304-RevReq_BaseCase!AW304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX304-RevReq_BaseCase!AX304","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY304-RevReq_BaseCase!AY304","v":0}]
[{"$f":"+RevReq_BaseCase!A305","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O305-RevReq_BaseCase!O305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P305-RevReq_BaseCase!P305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q305-RevReq_BaseCase!Q305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R305-RevReq_BaseCase!R305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S305-RevReq_BaseCase!S305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T305-RevReq_BaseCase!T305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U305-RevReq_BaseCase!U305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V305-RevReq_BaseCase!V305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W305-RevReq_BaseCase!W305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X305-RevReq_BaseCase!X305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y305-RevReq_BaseCase!Y305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z305-RevReq_BaseCase!Z305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA305-RevReq_BaseCase!AA305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB305-RevReq_BaseCase!AB305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC305-RevReq_BaseCase!AC305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD305-RevReq_BaseCase!AD305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE305-RevReq_BaseCase!AE305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF305-RevReq_BaseCase!AF305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG305-RevReq_BaseCase!AG305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH305-RevReq_BaseCase!AH305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI305-RevReq_BaseCase!AI305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ305-RevReq_BaseCase!AJ305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK305-RevReq_BaseCase!AK305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL305-RevReq_BaseCase!AL305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM305-RevReq_BaseCase!AM305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN305-RevReq_BaseCase!AN305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO305-RevReq_BaseCase!AO305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP305-RevReq_BaseCase!AP305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ305-RevReq_BaseCase!AQ305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR305-RevReq_BaseCase!AR305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS305-RevReq_BaseCase!AS305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT305-RevReq_BaseCase!AT305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU305-RevReq_BaseCase!AU305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV305-RevReq_BaseCase!AV305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW305-RevReq_BaseCase!AW305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX305-RevReq_BaseCase!AX305","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY305-RevReq_BaseCase!AY305","v":0}]
[{"$f":"+RevReq_BaseCase!A306","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O306-RevReq_BaseCase!O306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P306-RevReq_BaseCase!P306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q306-RevReq_BaseCase!Q306","v":66817391.304347828},{"$f":"+'RevReq_ExitCase_(2021)'!R306-RevReq_BaseCase!R306","v":43234782.608695656},{"$f":"+'RevReq_ExitCase_(2021)'!S306-RevReq_BaseCase!S306","v":19652173.913043484},{"$f":"+'RevReq_ExitCase_(2021)'!T306-RevReq_BaseCase!T306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U306-RevReq_BaseCase!U306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V306-RevReq_BaseCase!V306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W306-RevReq_BaseCase!W306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X306-RevReq_BaseCase!X306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y306-RevReq_BaseCase!Y306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z306-RevReq_BaseCase!Z306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA306-RevReq_BaseCase!AA306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB306-RevReq_BaseCase!AB306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC306-RevReq_BaseCase!AC306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD306-RevReq_BaseCase!AD306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE306-RevReq_BaseCase!AE306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF306-RevReq_BaseCase!AF306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG306-RevReq_BaseCase!AG306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH306-RevReq_BaseCase!AH306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI306-RevReq_BaseCase!AI306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ306-RevReq_BaseCase!AJ306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK306-RevReq_BaseCase!AK306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL306-RevReq_BaseCase!AL306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM306-RevReq_BaseCase!AM306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN306-RevReq_BaseCase!AN306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO306-RevReq_BaseCase!AO306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP306-RevReq_BaseCase!AP306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ306-RevReq_BaseCase!AQ306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR306-RevReq_BaseCase!AR306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS306-RevReq_BaseCase!AS306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT306-RevReq_BaseCase!AT306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU306-RevReq_BaseCase!AU306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV306-RevReq_BaseCase!AV306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW306-RevReq_BaseCase!AW306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX306-RevReq_BaseCase!AX306","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY306-RevReq_BaseCase!AY306","v":0}]
[{"$f":"+RevReq_BaseCase!A307","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O307-RevReq_BaseCase!O307","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P307-RevReq_BaseCase!P307","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q307-RevReq_BaseCase!Q307","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2021)'!R307-RevReq_BaseCase!R307","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2021)'!S307-RevReq_BaseCase!S307","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2021)'!T307-RevReq_BaseCase!T307","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U307-RevReq_BaseCase!U307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V307-RevReq_BaseCase!V307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W307-RevReq_BaseCase!W307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X307-RevReq_BaseCase!X307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y307-RevReq_BaseCase!Y307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z307-RevReq_BaseCase!Z307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA307-RevReq_BaseCase!AA307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB307-RevReq_BaseCase!AB307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC307-RevReq_BaseCase!AC307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD307-RevReq_BaseCase!AD307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE307-RevReq_BaseCase!AE307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF307-RevReq_BaseCase!AF307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG307-RevReq_BaseCase!AG307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH307-RevReq_BaseCase!AH307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI307-RevReq_BaseCase!AI307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ307-RevReq_BaseCase!AJ307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK307-RevReq_BaseCase!AK307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL307-RevReq_BaseCase!AL307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM307-RevReq_BaseCase!AM307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN307-RevReq_BaseCase!AN307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO307-RevReq_BaseCase!AO307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP307-RevReq_BaseCase!AP307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ307-RevReq_BaseCase!AQ307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR307-RevReq_BaseCase!AR307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS307-RevReq_BaseCase!AS307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT307-RevReq_BaseCase!AT307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU307-RevReq_BaseCase!AU307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV307-RevReq_BaseCase!AV307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW307-RevReq_BaseCase!AW307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX307-RevReq_BaseCase!AX307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY307-RevReq_BaseCase!AY307","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A308","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O308-RevReq_BaseCase!O308","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P308-RevReq_BaseCase!P308","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q308-RevReq_BaseCase!Q308","v":-71781.816521765664},{"$f":"+'RevReq_ExitCase_(2021)'!R308-RevReq_BaseCase!R308","v":-143563.6330435304},{"$f":"+'RevReq_ExitCase_(2021)'!S308-RevReq_BaseCase!S308","v":-215345.44956529513},{"$f":"+'RevReq_ExitCase_(2021)'!T308-RevReq_BaseCase!T308","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U308-RevReq_BaseCase!U308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V308-RevReq_BaseCase!V308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W308-RevReq_BaseCase!W308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X308-RevReq_BaseCase!X308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y308-RevReq_BaseCase!Y308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z308-RevReq_BaseCase!Z308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA308-RevReq_BaseCase!AA308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB308-RevReq_BaseCase!AB308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC308-RevReq_BaseCase!AC308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD308-RevReq_BaseCase!AD308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE308-RevReq_BaseCase!AE308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF308-RevReq_BaseCase!AF308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG308-RevReq_BaseCase!AG308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH308-RevReq_BaseCase!AH308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI308-RevReq_BaseCase!AI308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ308-RevReq_BaseCase!AJ308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK308-RevReq_BaseCase!AK308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL308-RevReq_BaseCase!AL308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM308-RevReq_BaseCase!AM308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN308-RevReq_BaseCase!AN308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO308-RevReq_BaseCase!AO308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP308-RevReq_BaseCase!AP308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ308-RevReq_BaseCase!AQ308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR308-RevReq_BaseCase!AR308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS308-RevReq_BaseCase!AS308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT308-RevReq_BaseCase!AT308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU308-RevReq_BaseCase!AU308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV308-RevReq_BaseCase!AV308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW308-RevReq_BaseCase!AW308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX308-RevReq_BaseCase!AX308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY308-RevReq_BaseCase!AY308","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A309","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O309-RevReq_BaseCase!O309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P309-RevReq_BaseCase!P309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q309-RevReq_BaseCase!Q309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R309-RevReq_BaseCase!R309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S309-RevReq_BaseCase!S309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T309-RevReq_BaseCase!T309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U309-RevReq_BaseCase!U309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V309-RevReq_BaseCase!V309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W309-RevReq_BaseCase!W309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X309-RevReq_BaseCase!X309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y309-RevReq_BaseCase!Y309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z309-RevReq_BaseCase!Z309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA309-RevReq_BaseCase!AA309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB309-RevReq_BaseCase!AB309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC309-RevReq_BaseCase!AC309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD309-RevReq_BaseCase!AD309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE309-RevReq_BaseCase!AE309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF309-RevReq_BaseCase!AF309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG309-RevReq_BaseCase!AG309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH309-RevReq_BaseCase!AH309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI309-RevReq_BaseCase!AI309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ309-RevReq_BaseCase!AJ309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK309-RevReq_BaseCase!AK309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL309-RevReq_BaseCase!AL309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM309-RevReq_BaseCase!AM309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN309-RevReq_BaseCase!AN309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO309-RevReq_BaseCase!AO309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP309-RevReq_BaseCase!AP309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ309-RevReq_BaseCase!AQ309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR309-RevReq_BaseCase!AR309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS309-RevReq_BaseCase!AS309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT309-RevReq_BaseCase!AT309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU309-RevReq_BaseCase!AU309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV309-RevReq_BaseCase!AV309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW309-RevReq_BaseCase!AW309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX309-RevReq_BaseCase!AX309","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY309-RevReq_BaseCase!AY309","v":0}]
[{"$f":"+RevReq_BaseCase!A310","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O310-RevReq_BaseCase!O310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P310-RevReq_BaseCase!P310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q310-RevReq_BaseCase!Q310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R310-RevReq_BaseCase!R310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S310-RevReq_BaseCase!S310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T310-RevReq_BaseCase!T310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U310-RevReq_BaseCase!U310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V310-RevReq_BaseCase!V310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W310-RevReq_BaseCase!W310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X310-RevReq_BaseCase!X310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y310-RevReq_BaseCase!Y310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z310-RevReq_BaseCase!Z310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA310-RevReq_BaseCase!AA310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB310-RevReq_BaseCase!AB310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC310-RevReq_BaseCase!AC310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD310-RevReq_BaseCase!AD310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE310-RevReq_BaseCase!AE310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF310-RevReq_BaseCase!AF310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG310-RevReq_BaseCase!AG310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH310-RevReq_BaseCase!AH310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI310-RevReq_BaseCase!AI310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ310-RevReq_BaseCase!AJ310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK310-RevReq_BaseCase!AK310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL310-RevReq_BaseCase!AL310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM310-RevReq_BaseCase!AM310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN310-RevReq_BaseCase!AN310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO310-RevReq_BaseCase!AO310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP310-RevReq_BaseCase!AP310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ310-RevReq_BaseCase!AQ310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR310-RevReq_BaseCase!AR310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS310-RevReq_BaseCase!AS310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT310-RevReq_BaseCase!AT310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU310-RevReq_BaseCase!AU310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV310-RevReq_BaseCase!AV310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW310-RevReq_BaseCase!AW310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX310-RevReq_BaseCase!AX310","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY310-RevReq_BaseCase!AY310","v":0}]
[{"$f":"+RevReq_BaseCase!A311","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O311-RevReq_BaseCase!O311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P311-RevReq_BaseCase!P311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q311-RevReq_BaseCase!Q311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R311-RevReq_BaseCase!R311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S311-RevReq_BaseCase!S311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T311-RevReq_BaseCase!T311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U311-RevReq_BaseCase!U311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V311-RevReq_BaseCase!V311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W311-RevReq_BaseCase!W311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X311-RevReq_BaseCase!X311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y311-RevReq_BaseCase!Y311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z311-RevReq_BaseCase!Z311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA311-RevReq_BaseCase!AA311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB311-RevReq_BaseCase!AB311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC311-RevReq_BaseCase!AC311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD311-RevReq_BaseCase!AD311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE311-RevReq_BaseCase!AE311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF311-RevReq_BaseCase!AF311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG311-RevReq_BaseCase!AG311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH311-RevReq_BaseCase!AH311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI311-RevReq_BaseCase!AI311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ311-RevReq_BaseCase!AJ311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK311-RevReq_BaseCase!AK311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL311-RevReq_BaseCase!AL311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM311-RevReq_BaseCase!AM311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN311-RevReq_BaseCase!AN311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO311-RevReq_BaseCase!AO311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP311-RevReq_BaseCase!AP311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ311-RevReq_BaseCase!AQ311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR311-RevReq_BaseCase!AR311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS311-RevReq_BaseCase!AS311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT311-RevReq_BaseCase!AT311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU311-RevReq_BaseCase!AU311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV311-RevReq_BaseCase!AV311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW311-RevReq_BaseCase!AW311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX311-RevReq_BaseCase!AX311","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY311-RevReq_BaseCase!AY311","v":0}]
[{"$f":"+RevReq_BaseCase!A312","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O312-RevReq_BaseCase!O312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P312-RevReq_BaseCase!P312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q312-RevReq_BaseCase!Q312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R312-RevReq_BaseCase!R312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S312-RevReq_BaseCase!S312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T312-RevReq_BaseCase!T312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U312-RevReq_BaseCase!U312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V312-RevReq_BaseCase!V312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W312-RevReq_BaseCase!W312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X312-RevReq_BaseCase!X312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y312-RevReq_BaseCase!Y312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z312-RevReq_BaseCase!Z312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA312-RevReq_BaseCase!AA312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB312-RevReq_BaseCase!AB312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC312-RevReq_BaseCase!AC312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD312-RevReq_BaseCase!AD312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE312-RevReq_BaseCase!AE312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF312-RevReq_BaseCase!AF312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG312-RevReq_BaseCase!AG312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH312-RevReq_BaseCase!AH312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI312-RevReq_BaseCase!AI312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ312-RevReq_BaseCase!AJ312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK312-RevReq_BaseCase!AK312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL312-RevReq_BaseCase!AL312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM312-RevReq_BaseCase!AM312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN312-RevReq_BaseCase!AN312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO312-RevReq_BaseCase!AO312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP312-RevReq_BaseCase!AP312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ312-RevReq_BaseCase!AQ312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR312-RevReq_BaseCase!AR312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS312-RevReq_BaseCase!AS312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT312-RevReq_BaseCase!AT312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU312-RevReq_BaseCase!AU312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV312-RevReq_BaseCase!AV312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW312-RevReq_BaseCase!AW312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX312-RevReq_BaseCase!AX312","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY312-RevReq_BaseCase!AY312","v":0}]
[{"$f":"+RevReq_BaseCase!A313","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O313-RevReq_BaseCase!O313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P313-RevReq_BaseCase!P313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q313-RevReq_BaseCase!Q313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R313-RevReq_BaseCase!R313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S313-RevReq_BaseCase!S313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T313-RevReq_BaseCase!T313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U313-RevReq_BaseCase!U313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V313-RevReq_BaseCase!V313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W313-RevReq_BaseCase!W313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X313-RevReq_BaseCase!X313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y313-RevReq_BaseCase!Y313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z313-RevReq_BaseCase!Z313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA313-RevReq_BaseCase!AA313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB313-RevReq_BaseCase!AB313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC313-RevReq_BaseCase!AC313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD313-RevReq_BaseCase!AD313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE313-RevReq_BaseCase!AE313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF313-RevReq_BaseCase!AF313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG313-RevReq_BaseCase!AG313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH313-RevReq_BaseCase!AH313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI313-RevReq_BaseCase!AI313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ313-RevReq_BaseCase!AJ313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK313-RevReq_BaseCase!AK313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL313-RevReq_BaseCase!AL313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM313-RevReq_BaseCase!AM313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN313-RevReq_BaseCase!AN313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO313-RevReq_BaseCase!AO313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP313-RevReq_BaseCase!AP313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ313-RevReq_BaseCase!AQ313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR313-RevReq_BaseCase!AR313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS313-RevReq_BaseCase!AS313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT313-RevReq_BaseCase!AT313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU313-RevReq_BaseCase!AU313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV313-RevReq_BaseCase!AV313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW313-RevReq_BaseCase!AW313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX313-RevReq_BaseCase!AX313","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY313-RevReq_BaseCase!AY313","v":0}]
[{"$f":"+RevReq_BaseCase!A314","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O314-RevReq_BaseCase!O314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P314-RevReq_BaseCase!P314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q314-RevReq_BaseCase!Q314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R314-RevReq_BaseCase!R314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S314-RevReq_BaseCase!S314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T314-RevReq_BaseCase!T314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U314-RevReq_BaseCase!U314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V314-RevReq_BaseCase!V314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W314-RevReq_BaseCase!W314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X314-RevReq_BaseCase!X314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y314-RevReq_BaseCase!Y314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z314-RevReq_BaseCase!Z314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA314-RevReq_BaseCase!AA314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB314-RevReq_BaseCase!AB314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC314-RevReq_BaseCase!AC314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD314-RevReq_BaseCase!AD314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE314-RevReq_BaseCase!AE314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF314-RevReq_BaseCase!AF314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG314-RevReq_BaseCase!AG314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH314-RevReq_BaseCase!AH314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI314-RevReq_BaseCase!AI314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ314-RevReq_BaseCase!AJ314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK314-RevReq_BaseCase!AK314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL314-RevReq_BaseCase!AL314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM314-RevReq_BaseCase!AM314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN314-RevReq_BaseCase!AN314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO314-RevReq_BaseCase!AO314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP314-RevReq_BaseCase!AP314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ314-RevReq_BaseCase!AQ314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR314-RevReq_BaseCase!AR314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS314-RevReq_BaseCase!AS314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT314-RevReq_BaseCase!AT314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU314-RevReq_BaseCase!AU314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV314-RevReq_BaseCase!AV314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW314-RevReq_BaseCase!AW314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX314-RevReq_BaseCase!AX314","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY314-RevReq_BaseCase!AY314","v":0}]
[null,null,null,{"$f":"\"Total \"&D289","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O314)","v":0},0,100617911.13333218,97735184.394035399,49318386.520782977,25903159.603577029,11320891.570735604,-2969594.3420412601,-17202104.341640361,-39085447.884620793,-54802274.58764378,-75497614.692968711,-96156927.468625501,-112654949.30586222,-131185189.16959631,-129007686.59644637,-126354039.5925599,-122490562.24143931,-119979015.54064378,-121352637.33899093,-121205208.06183442,-118518629.6022864,-117454513.22480351,-115927600.22282019,-116704403.85242379,-117870800.24607337,-119494348.88327897,-120340977.39332664,-118864379.6840997,-120802937.90451908,-117904520.66383171,-115940154.95743138,-113143117.36784804,-109958155.49193746,-107075784.538315,-104221436.01076505,-146555987.51173371]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)"]
[{"$f":"+RevReq_BaseCase!A319","v":"Base"},null,{"$f":"C318+1","v":1},{"$f":"INDEX(D$55:D$79,$C319,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C319,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O319-RevReq_BaseCase!O319","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P319-RevReq_BaseCase!P319","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q319-RevReq_BaseCase!Q319","v":-11460058.505905919},{"$f":"+'RevReq_ExitCase_(2021)'!R319-RevReq_BaseCase!R319","v":-13722748.31396547},{"$f":"+'RevReq_ExitCase_(2021)'!S319-RevReq_BaseCase!S319","v":-15996697.436479136},{"$f":"+'RevReq_ExitCase_(2021)'!T319-RevReq_BaseCase!T319","v":-10964132.537979715},{"$f":"+'RevReq_ExitCase_(2021)'!U319-RevReq_BaseCase!U319","v":-5941232.7590354532},{"$f":"+'RevReq_ExitCase_(2021)'!V319-RevReq_BaseCase!V319","v":-928793.02358148247},{"$f":"+'RevReq_ExitCase_(2021)'!W319-RevReq_BaseCase!W319","v":4066646.4389698729},{"$f":"+'RevReq_ExitCase_(2021)'!X319-RevReq_BaseCase!X319","v":9034603.4640303627},{"$f":"+'RevReq_ExitCase_(2021)'!Y319-RevReq_BaseCase!Y319","v":13970319.502232265},{"$f":"+'RevReq_ExitCase_(2021)'!Z319-RevReq_BaseCase!Z319","v":18865292.295145936},{"$f":"+'RevReq_ExitCase_(2021)'!AA319-RevReq_BaseCase!AA319","v":23717448.653434783},{"$f":"+'RevReq_ExitCase_(2021)'!AB319-RevReq_BaseCase!AB319","v":28396304.634565305},{"$f":"+'RevReq_ExitCase_(2021)'!AC319-RevReq_BaseCase!AC319","v":32905488.163798861},{"$f":"+'RevReq_ExitCase_(2021)'!AD319-RevReq_BaseCase!AD319","v":30091565.527911358},{"$f":"+'RevReq_ExitCase_(2021)'!AE319-RevReq_BaseCase!AE319","v":27815951.497131161},{"$f":"+'RevReq_ExitCase_(2021)'!AF319-RevReq_BaseCase!AF319","v":25601836.602831006},{"$f":"+'RevReq_ExitCase_(2021)'!AG319-RevReq_BaseCase!AG319","v":23325747.345295437},{"$f":"+'RevReq_ExitCase_(2021)'!AH319-RevReq_BaseCase!AH319","v":21440976.656008597},{"$f":"+'RevReq_ExitCase_(2021)'!AI319-RevReq_BaseCase!AI319","v":19669907.910937961},{"$f":"+'RevReq_ExitCase_(2021)'!AJ319-RevReq_BaseCase!AJ319","v":18160865.340159819},{"$f":"+'RevReq_ExitCase_(2021)'!AK319-RevReq_BaseCase!AK319","v":16785517.550974157},{"$f":"+'RevReq_ExitCase_(2021)'!AL319-RevReq_BaseCase!AL319","v":15577394.428839182},{"$f":"+'RevReq_ExitCase_(2021)'!AM319-RevReq_BaseCase!AM319","v":14495080.975613859},{"$f":"+'RevReq_ExitCase_(2021)'!AN319-RevReq_BaseCase!AN319","v":13423775.951055763},{"$f":"+'RevReq_ExitCase_(2021)'!AO319-RevReq_BaseCase!AO319","v":12380467.505033422},{"$f":"+'RevReq_ExitCase_(2021)'!AP319-RevReq_BaseCase!AP319","v":11349846.163969075},{"$f":"+'RevReq_ExitCase_(2021)'!AQ319-RevReq_BaseCase!AQ319","v":10349998.81836864},{"$f":"+'RevReq_ExitCase_(2021)'!AR319-RevReq_BaseCase!AR319","v":9379782.1511432361},{"$f":"+'RevReq_ExitCase_(2021)'!AS319-RevReq_BaseCase!AS319","v":8417998.0951004494},{"$f":"+'RevReq_ExitCase_(2021)'!AT319-RevReq_BaseCase!AT319","v":7508639.2568971105},{"$f":"+'RevReq_ExitCase_(2021)'!AU319-RevReq_BaseCase!AU319","v":6611245.1751508527},{"$f":"+'RevReq_ExitCase_(2021)'!AV319-RevReq_BaseCase!AV319","v":5743686.714222556},{"$f":"+'RevReq_ExitCase_(2021)'!AW319-RevReq_BaseCase!AW319","v":4894522.5475739725},{"$f":"+'RevReq_ExitCase_(2021)'!AX319-RevReq_BaseCase!AX319","v":4245530.3297865037},{"$f":"+'RevReq_ExitCase_(2021)'!AY319-RevReq_BaseCase!AY319","v":-6.0186721384525299E-8}]
[{"$f":"+RevReq_BaseCase!A320","v":"Clause"},null,{"$f":"C319+1","v":2},{"$f":"INDEX(D$55:D$79,$C320,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O320-RevReq_BaseCase!O320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P320-RevReq_BaseCase!P320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q320-RevReq_BaseCase!Q320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R320-RevReq_BaseCase!R320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S320-RevReq_BaseCase!S320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T320-RevReq_BaseCase!T320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U320-RevReq_BaseCase!U320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V320-RevReq_BaseCase!V320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W320-RevReq_BaseCase!W320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X320-RevReq_BaseCase!X320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y320-RevReq_BaseCase!Y320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z320-RevReq_BaseCase!Z320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA320-RevReq_BaseCase!AA320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB320-RevReq_BaseCase!AB320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC320-RevReq_BaseCase!AC320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD320-RevReq_BaseCase!AD320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE320-RevReq_BaseCase!AE320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF320-RevReq_BaseCase!AF320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG320-RevReq_BaseCase!AG320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH320-RevReq_BaseCase!AH320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI320-RevReq_BaseCase!AI320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ320-RevReq_BaseCase!AJ320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK320-RevReq_BaseCase!AK320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL320-RevReq_BaseCase!AL320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM320-RevReq_BaseCase!AM320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN320-RevReq_BaseCase!AN320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO320-RevReq_BaseCase!AO320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP320-RevReq_BaseCase!AP320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ320-RevReq_BaseCase!AQ320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR320-RevReq_BaseCase!AR320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS320-RevReq_BaseCase!AS320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT320-RevReq_BaseCase!AT320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU320-RevReq_BaseCase!AU320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV320-RevReq_BaseCase!AV320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW320-RevReq_BaseCase!AW320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX320-RevReq_BaseCase!AX320","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY320-RevReq_BaseCase!AY320","v":0}]
[{"$f":"+RevReq_BaseCase!A321","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O321-RevReq_BaseCase!O321","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P321-RevReq_BaseCase!P321","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q321-RevReq_BaseCase!Q321","v":-404087.07073442743},{"$f":"+'RevReq_ExitCase_(2021)'!R321-RevReq_BaseCase!R321","v":-22462.07016493089},{"$f":"+'RevReq_ExitCase_(2021)'!S321-RevReq_BaseCase!S321","v":106762.31633484992},{"$f":"+'RevReq_ExitCase_(2021)'!T321-RevReq_BaseCase!T321","v":390640.66461708839},{"$f":"+'RevReq_ExitCase_(2021)'!U321-RevReq_BaseCase!U321","v":741586.61615784036},{"$f":"+'RevReq_ExitCase_(2021)'!V321-RevReq_BaseCase!V321","v":1157045.3271495325},{"$f":"+'RevReq_ExitCase_(2021)'!W321-RevReq_BaseCase!W321","v":1627593.1393918917},{"$f":"+'RevReq_ExitCase_(2021)'!X321-RevReq_BaseCase!X321","v":2232689.3370749671},{"$f":"+'RevReq_ExitCase_(2021)'!Y321-RevReq_BaseCase!Y321","v":2979032.1279846695},{"$f":"+'RevReq_ExitCase_(2021)'!Z321-RevReq_BaseCase!Z321","v":3843775.0730828461},{"$f":"+'RevReq_ExitCase_(2021)'!AA321-RevReq_BaseCase!AA321","v":4874416.4962872202},{"$f":"+'RevReq_ExitCase_(2021)'!AB321-RevReq_BaseCase!AB321","v":6016208.6713063205},{"$f":"+'RevReq_ExitCase_(2021)'!AC321-RevReq_BaseCase!AC321","v":7241779.628627751},{"$f":"+'RevReq_ExitCase_(2021)'!AD321-RevReq_BaseCase!AD321","v":8468368.0742859952},{"$f":"+'RevReq_ExitCase_(2021)'!AE321-RevReq_BaseCase!AE321","v":9743105.8302597031},{"$f":"+'RevReq_ExitCase_(2021)'!AF321-RevReq_BaseCase!AF321","v":11039960.320856497},{"$f":"+'RevReq_ExitCase_(2021)'!AG321-RevReq_BaseCase!AG321","v":12365014.764245255},{"$f":"+'RevReq_ExitCase_(2021)'!AH321-RevReq_BaseCase!AH321","v":13772033.299906369},{"$f":"+'RevReq_ExitCase_(2021)'!AI321-RevReq_BaseCase!AI321","v":15277466.541875781},{"$f":"+'RevReq_ExitCase_(2021)'!AJ321-RevReq_BaseCase!AJ321","v":16809283.2410696},{"$f":"+'RevReq_ExitCase_(2021)'!AK321-RevReq_BaseCase!AK321","v":18341465.073658042},{"$f":"+'RevReq_ExitCase_(2021)'!AL321-RevReq_BaseCase!AL321","v":19889587.652426109},{"$f":"+'RevReq_ExitCase_(2021)'!AM321-RevReq_BaseCase!AM321","v":21448428.049312729},{"$f":"+'RevReq_ExitCase_(2021)'!AN321-RevReq_BaseCase!AN321","v":23027414.61428443},{"$f":"+'RevReq_ExitCase_(2021)'!AO321-RevReq_BaseCase!AO321","v":24630404.617310513},{"$f":"+'RevReq_ExitCase_(2021)'!AP321-RevReq_BaseCase!AP321","v":26252276.474002674},{"$f":"+'RevReq_ExitCase_(2021)'!AQ321-RevReq_BaseCase!AQ321","v":27862241.589586679},{"$f":"+'RevReq_ExitCase_(2021)'!AR321-RevReq_BaseCase!AR321","v":29404236.955499534},{"$f":"+'RevReq_ExitCase_(2021)'!AS321-RevReq_BaseCase!AS321","v":30847283.815604676},{"$f":"+'RevReq_ExitCase_(2021)'!AT321-RevReq_BaseCase!AT321","v":32156875.928615045},{"$f":"+'RevReq_ExitCase_(2021)'!AU321-RevReq_BaseCase!AU321","v":33294005.929886799},{"$f":"+'RevReq_ExitCase_(2021)'!AV321-RevReq_BaseCase!AV321","v":34284967.882343784},{"$f":"+'RevReq_ExitCase_(2021)'!AW321-RevReq_BaseCase!AW321","v":35152258.944568835},{"$f":"+'RevReq_ExitCase_(2021)'!AX321-RevReq_BaseCase!AX321","v":35894003.449524693},{"$f":"+'RevReq_ExitCase_(2021)'!AY321-RevReq_BaseCase!AY321","v":36539016.410919935}]
[{"$f":"+RevReq_BaseCase!A322","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O322-RevReq_BaseCase!O322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P322-RevReq_BaseCase!P322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q322-RevReq_BaseCase!Q322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R322-RevReq_BaseCase!R322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S322-RevReq_BaseCase!S322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T322-RevReq_BaseCase!T322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U322-RevReq_BaseCase!U322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V322-RevReq_BaseCase!V322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W322-RevReq_BaseCase!W322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X322-RevReq_BaseCase!X322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y322-RevReq_BaseCase!Y322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z322-RevReq_BaseCase!Z322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA322-RevReq_BaseCase!AA322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB322-RevReq_BaseCase!AB322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC322-RevReq_BaseCase!AC322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD322-RevReq_BaseCase!AD322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE322-RevReq_BaseCase!AE322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF322-RevReq_BaseCase!AF322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG322-RevReq_BaseCase!AG322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH322-RevReq_BaseCase!AH322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI322-RevReq_BaseCase!AI322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ322-RevReq_BaseCase!AJ322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK322-RevReq_BaseCase!AK322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL322-RevReq_BaseCase!AL322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM322-RevReq_BaseCase!AM322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN322-RevReq_BaseCase!AN322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO322-RevReq_BaseCase!AO322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP322-RevReq_BaseCase!AP322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ322-RevReq_BaseCase!AQ322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR322-RevReq_BaseCase!AR322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS322-RevReq_BaseCase!AS322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT322-RevReq_BaseCase!AT322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU322-RevReq_BaseCase!AU322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV322-RevReq_BaseCase!AV322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW322-RevReq_BaseCase!AW322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX322-RevReq_BaseCase!AX322","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY322-RevReq_BaseCase!AY322","v":0}]
[{"$f":"+RevReq_BaseCase!A323","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O323-RevReq_BaseCase!O323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P323-RevReq_BaseCase!P323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q323-RevReq_BaseCase!Q323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R323-RevReq_BaseCase!R323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S323-RevReq_BaseCase!S323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T323-RevReq_BaseCase!T323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U323-RevReq_BaseCase!U323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V323-RevReq_BaseCase!V323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W323-RevReq_BaseCase!W323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X323-RevReq_BaseCase!X323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y323-RevReq_BaseCase!Y323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z323-RevReq_BaseCase!Z323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA323-RevReq_BaseCase!AA323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB323-RevReq_BaseCase!AB323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC323-RevReq_BaseCase!AC323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD323-RevReq_BaseCase!AD323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE323-RevReq_BaseCase!AE323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF323-RevReq_BaseCase!AF323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG323-RevReq_BaseCase!AG323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH323-RevReq_BaseCase!AH323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI323-RevReq_BaseCase!AI323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ323-RevReq_BaseCase!AJ323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK323-RevReq_BaseCase!AK323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL323-RevReq_BaseCase!AL323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM323-RevReq_BaseCase!AM323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN323-RevReq_BaseCase!AN323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO323-RevReq_BaseCase!AO323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP323-RevReq_BaseCase!AP323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ323-RevReq_BaseCase!AQ323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR323-RevReq_BaseCase!AR323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS323-RevReq_BaseCase!AS323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT323-RevReq_BaseCase!AT323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU323-RevReq_BaseCase!AU323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV323-RevReq_BaseCase!AV323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW323-RevReq_BaseCase!AW323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX323-RevReq_BaseCase!AX323","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY323-RevReq_BaseCase!AY323","v":0}]
[{"$f":"+RevReq_BaseCase!A324","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O324-RevReq_BaseCase!O324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P324-RevReq_BaseCase!P324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q324-RevReq_BaseCase!Q324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R324-RevReq_BaseCase!R324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S324-RevReq_BaseCase!S324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T324-RevReq_BaseCase!T324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U324-RevReq_BaseCase!U324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V324-RevReq_BaseCase!V324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W324-RevReq_BaseCase!W324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X324-RevReq_BaseCase!X324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y324-RevReq_BaseCase!Y324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z324-RevReq_BaseCase!Z324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA324-RevReq_BaseCase!AA324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB324-RevReq_BaseCase!AB324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC324-RevReq_BaseCase!AC324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD324-RevReq_BaseCase!AD324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE324-RevReq_BaseCase!AE324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF324-RevReq_BaseCase!AF324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG324-RevReq_BaseCase!AG324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH324-RevReq_BaseCase!AH324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI324-RevReq_BaseCase!AI324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ324-RevReq_BaseCase!AJ324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK324-RevReq_BaseCase!AK324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL324-RevReq_BaseCase!AL324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM324-RevReq_BaseCase!AM324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN324-RevReq_BaseCase!AN324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO324-RevReq_BaseCase!AO324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP324-RevReq_BaseCase!AP324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ324-RevReq_BaseCase!AQ324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR324-RevReq_BaseCase!AR324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS324-RevReq_BaseCase!AS324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT324-RevReq_BaseCase!AT324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU324-RevReq_BaseCase!AU324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV324-RevReq_BaseCase!AV324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW324-RevReq_BaseCase!AW324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX324-RevReq_BaseCase!AX324","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY324-RevReq_BaseCase!AY324","v":0}]
[{"$f":"+RevReq_BaseCase!A325","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O325-RevReq_BaseCase!O325","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P325-RevReq_BaseCase!P325","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q325-RevReq_BaseCase!Q325","v":-8878655.7644999996},{"$f":"+'RevReq_ExitCase_(2021)'!R325-RevReq_BaseCase!R325","v":-9248565.7122499999},{"$f":"+'RevReq_ExitCase_(2021)'!S325-RevReq_BaseCase!S325","v":-9618475.6600000001},{"$f":"+'RevReq_ExitCase_(2021)'!T325-RevReq_BaseCase!T325","v":-9988385.6077500004},{"$f":"+'RevReq_ExitCase_(2021)'!U325-RevReq_BaseCase!U325","v":-10358295.555500001},{"$f":"+'RevReq_ExitCase_(2021)'!V325-RevReq_BaseCase!V325","v":-10728205.503250001},{"$f":"+'RevReq_ExitCase_(2021)'!W325-RevReq_BaseCase!W325","v":-11098115.451000001},{"$f":"+'RevReq_ExitCase_(2021)'!X325-RevReq_BaseCase!X325","v":-11468025.398750002},{"$f":"+'RevReq_ExitCase_(2021)'!Y325-RevReq_BaseCase!Y325","v":-11837935.346500002},{"$f":"+'RevReq_ExitCase_(2021)'!Z325-RevReq_BaseCase!Z325","v":-12207845.294250002},{"$f":"+'RevReq_ExitCase_(2021)'!AA325-RevReq_BaseCase!AA325","v":-12577755.242000002},{"$f":"+'RevReq_ExitCase_(2021)'!AB325-RevReq_BaseCase!AB325","v":-12947665.189750003},{"$f":"+'RevReq_ExitCase_(2021)'!AC325-RevReq_BaseCase!AC325","v":-13317575.137500003},{"$f":"+'RevReq_ExitCase_(2021)'!AD325-RevReq_BaseCase!AD325","v":-13687485.085250003},{"$f":"+'RevReq_ExitCase_(2021)'!AE325-RevReq_BaseCase!AE325","v":-14057395.033000004},{"$f":"+'RevReq_ExitCase_(2021)'!AF325-RevReq_BaseCase!AF325","v":-14427304.980750004},{"$f":"+'RevReq_ExitCase_(2021)'!AG325-RevReq_BaseCase!AG325","v":-14797214.928500004},{"$f":"+'RevReq_ExitCase_(2021)'!AH325-RevReq_BaseCase!AH325","v":-15167124.876250004},{"$f":"+'RevReq_ExitCase_(2021)'!AI325-RevReq_BaseCase!AI325","v":-15537034.824000005},{"$f":"+'RevReq_ExitCase_(2021)'!AJ325-RevReq_BaseCase!AJ325","v":-15906944.771750005},{"$f":"+'RevReq_ExitCase_(2021)'!AK325-RevReq_BaseCase!AK325","v":-16276854.719500005},{"$f":"+'RevReq_ExitCase_(2021)'!AL325-RevReq_BaseCase!AL325","v":-16646764.667250006},{"$f":"+'RevReq_ExitCase_(2021)'!AM325-RevReq_BaseCase!AM325","v":-17016674.615000006},{"$f":"+'RevReq_ExitCase_(2021)'!AN325-RevReq_BaseCase!AN325","v":-17386584.562750004},{"$f":"+'RevReq_ExitCase_(2021)'!AO325-RevReq_BaseCase!AO325","v":-17756494.510500003},{"$f":"+'RevReq_ExitCase_(2021)'!AP325-RevReq_BaseCase!AP325","v":-18126404.458250001},{"$f":"+'RevReq_ExitCase_(2021)'!AQ325-RevReq_BaseCase!AQ325","v":-18496314.405999999},{"$f":"+'RevReq_ExitCase_(2021)'!AR325-RevReq_BaseCase!AR325","v":-18866224.353749998},{"$f":"+'RevReq_ExitCase_(2021)'!AS325-RevReq_BaseCase!AS325","v":-19236134.301499996},{"$f":"+'RevReq_ExitCase_(2021)'!AT325-RevReq_BaseCase!AT325","v":-19606044.249249995},{"$f":"+'RevReq_ExitCase_(2021)'!AU325-RevReq_BaseCase!AU325","v":-19975954.196999993},{"$f":"+'RevReq_ExitCase_(2021)'!AV325-RevReq_BaseCase!AV325","v":-20345864.144749992},{"$f":"+'RevReq_ExitCase_(2021)'!AW325-RevReq_BaseCase!AW325","v":-20715774.09249999},{"$f":"+'RevReq_ExitCase_(2021)'!AX325-RevReq_BaseCase!AX325","v":-21085684.040249988},{"$f":"+'RevReq_ExitCase_(2021)'!AY325-RevReq_BaseCase!AY325","v":0}]
[{"$f":"+RevReq_BaseCase!A326","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O326-RevReq_BaseCase!O326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P326-RevReq_BaseCase!P326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q326-RevReq_BaseCase!Q326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R326-RevReq_BaseCase!R326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S326-RevReq_BaseCase!S326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T326-RevReq_BaseCase!T326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U326-RevReq_BaseCase!U326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V326-RevReq_BaseCase!V326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W326-RevReq_BaseCase!W326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X326-RevReq_BaseCase!X326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y326-RevReq_BaseCase!Y326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z326-RevReq_BaseCase!Z326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA326-RevReq_BaseCase!AA326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB326-RevReq_BaseCase!AB326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC326-RevReq_BaseCase!AC326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD326-RevReq_BaseCase!AD326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE326-RevReq_BaseCase!AE326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF326-RevReq_BaseCase!AF326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG326-RevReq_BaseCase!AG326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH326-RevReq_BaseCase!AH326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI326-RevReq_BaseCase!AI326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ326-RevReq_BaseCase!AJ326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK326-RevReq_BaseCase!AK326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL326-RevReq_BaseCase!AL326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM326-RevReq_BaseCase!AM326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN326-RevReq_BaseCase!AN326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO326-RevReq_BaseCase!AO326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP326-RevReq_BaseCase!AP326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ326-RevReq_BaseCase!AQ326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR326-RevReq_BaseCase!AR326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS326-RevReq_BaseCase!AS326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT326-RevReq_BaseCase!AT326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU326-RevReq_BaseCase!AU326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV326-RevReq_BaseCase!AV326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW326-RevReq_BaseCase!AW326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX326-RevReq_BaseCase!AX326","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY326-RevReq_BaseCase!AY326","v":0}]
[{"$f":"+RevReq_BaseCase!A327","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O327-RevReq_BaseCase!O327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P327-RevReq_BaseCase!P327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q327-RevReq_BaseCase!Q327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R327-RevReq_BaseCase!R327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S327-RevReq_BaseCase!S327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T327-RevReq_BaseCase!T327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U327-RevReq_BaseCase!U327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V327-RevReq_BaseCase!V327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W327-RevReq_BaseCase!W327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X327-RevReq_BaseCase!X327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y327-RevReq_BaseCase!Y327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z327-RevReq_BaseCase!Z327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA327-RevReq_BaseCase!AA327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB327-RevReq_BaseCase!AB327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC327-RevReq_BaseCase!AC327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD327-RevReq_BaseCase!AD327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE327-RevReq_BaseCase!AE327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF327-RevReq_BaseCase!AF327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG327-RevReq_BaseCase!AG327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH327-RevReq_BaseCase!AH327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI327-RevReq_BaseCase!AI327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ327-RevReq_BaseCase!AJ327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK327-RevReq_BaseCase!AK327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL327-RevReq_BaseCase!AL327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM327-RevReq_BaseCase!AM327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN327-RevReq_BaseCase!AN327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO327-RevReq_BaseCase!AO327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP327-RevReq_BaseCase!AP327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ327-RevReq_BaseCase!AQ327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR327-RevReq_BaseCase!AR327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS327-RevReq_BaseCase!AS327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT327-RevReq_BaseCase!AT327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU327-RevReq_BaseCase!AU327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV327-RevReq_BaseCase!AV327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW327-RevReq_BaseCase!AW327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX327-RevReq_BaseCase!AX327","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY327-RevReq_BaseCase!AY327","v":0}]
[{"$f":"+RevReq_BaseCase!A328","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O328-RevReq_BaseCase!O328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P328-RevReq_BaseCase!P328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q328-RevReq_BaseCase!Q328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R328-RevReq_BaseCase!R328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S328-RevReq_BaseCase!S328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T328-RevReq_BaseCase!T328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U328-RevReq_BaseCase!U328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V328-RevReq_BaseCase!V328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W328-RevReq_BaseCase!W328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X328-RevReq_BaseCase!X328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y328-RevReq_BaseCase!Y328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z328-RevReq_BaseCase!Z328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA328-RevReq_BaseCase!AA328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB328-RevReq_BaseCase!AB328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC328-RevReq_BaseCase!AC328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD328-RevReq_BaseCase!AD328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE328-RevReq_BaseCase!AE328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF328-RevReq_BaseCase!AF328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG328-RevReq_BaseCase!AG328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH328-RevReq_BaseCase!AH328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI328-RevReq_BaseCase!AI328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ328-RevReq_BaseCase!AJ328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK328-RevReq_BaseCase!AK328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL328-RevReq_BaseCase!AL328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM328-RevReq_BaseCase!AM328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN328-RevReq_BaseCase!AN328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO328-RevReq_BaseCase!AO328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP328-RevReq_BaseCase!AP328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ328-RevReq_BaseCase!AQ328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR328-RevReq_BaseCase!AR328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS328-RevReq_BaseCase!AS328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT328-RevReq_BaseCase!AT328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU328-RevReq_BaseCase!AU328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV328-RevReq_BaseCase!AV328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW328-RevReq_BaseCase!AW328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX328-RevReq_BaseCase!AX328","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY328-RevReq_BaseCase!AY328","v":0}]
[{"$f":"+RevReq_BaseCase!A329","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O329-RevReq_BaseCase!O329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P329-RevReq_BaseCase!P329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q329-RevReq_BaseCase!Q329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R329-RevReq_BaseCase!R329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S329-RevReq_BaseCase!S329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T329-RevReq_BaseCase!T329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U329-RevReq_BaseCase!U329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V329-RevReq_BaseCase!V329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W329-RevReq_BaseCase!W329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X329-RevReq_BaseCase!X329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y329-RevReq_BaseCase!Y329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z329-RevReq_BaseCase!Z329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA329-RevReq_BaseCase!AA329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB329-RevReq_BaseCase!AB329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC329-RevReq_BaseCase!AC329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD329-RevReq_BaseCase!AD329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE329-RevReq_BaseCase!AE329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF329-RevReq_BaseCase!AF329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG329-RevReq_BaseCase!AG329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH329-RevReq_BaseCase!AH329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI329-RevReq_BaseCase!AI329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ329-RevReq_BaseCase!AJ329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK329-RevReq_BaseCase!AK329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL329-RevReq_BaseCase!AL329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM329-RevReq_BaseCase!AM329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN329-RevReq_BaseCase!AN329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO329-RevReq_BaseCase!AO329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP329-RevReq_BaseCase!AP329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ329-RevReq_BaseCase!AQ329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR329-RevReq_BaseCase!AR329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS329-RevReq_BaseCase!AS329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT329-RevReq_BaseCase!AT329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU329-RevReq_BaseCase!AU329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV329-RevReq_BaseCase!AV329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW329-RevReq_BaseCase!AW329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX329-RevReq_BaseCase!AX329","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY329-RevReq_BaseCase!AY329","v":0}]
[{"$f":"+RevReq_BaseCase!A330","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O330-RevReq_BaseCase!O330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P330-RevReq_BaseCase!P330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q330-RevReq_BaseCase!Q330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R330-RevReq_BaseCase!R330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S330-RevReq_BaseCase!S330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T330-RevReq_BaseCase!T330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U330-RevReq_BaseCase!U330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V330-RevReq_BaseCase!V330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W330-RevReq_BaseCase!W330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X330-RevReq_BaseCase!X330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y330-RevReq_BaseCase!Y330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z330-RevReq_BaseCase!Z330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA330-RevReq_BaseCase!AA330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB330-RevReq_BaseCase!AB330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC330-RevReq_BaseCase!AC330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD330-RevReq_BaseCase!AD330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE330-RevReq_BaseCase!AE330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF330-RevReq_BaseCase!AF330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG330-RevReq_BaseCase!AG330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH330-RevReq_BaseCase!AH330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI330-RevReq_BaseCase!AI330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ330-RevReq_BaseCase!AJ330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK330-RevReq_BaseCase!AK330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL330-RevReq_BaseCase!AL330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM330-RevReq_BaseCase!AM330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN330-RevReq_BaseCase!AN330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO330-RevReq_BaseCase!AO330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP330-RevReq_BaseCase!AP330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ330-RevReq_BaseCase!AQ330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR330-RevReq_BaseCase!AR330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS330-RevReq_BaseCase!AS330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT330-RevReq_BaseCase!AT330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU330-RevReq_BaseCase!AU330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV330-RevReq_BaseCase!AV330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW330-RevReq_BaseCase!AW330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX330-RevReq_BaseCase!AX330","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY330-RevReq_BaseCase!AY330","v":0}]
[{"$f":"+RevReq_BaseCase!A331","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O331-RevReq_BaseCase!O331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P331-RevReq_BaseCase!P331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q331-RevReq_BaseCase!Q331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R331-RevReq_BaseCase!R331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S331-RevReq_BaseCase!S331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T331-RevReq_BaseCase!T331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U331-RevReq_BaseCase!U331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V331-RevReq_BaseCase!V331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W331-RevReq_BaseCase!W331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X331-RevReq_BaseCase!X331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y331-RevReq_BaseCase!Y331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z331-RevReq_BaseCase!Z331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA331-RevReq_BaseCase!AA331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB331-RevReq_BaseCase!AB331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC331-RevReq_BaseCase!AC331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD331-RevReq_BaseCase!AD331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE331-RevReq_BaseCase!AE331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF331-RevReq_BaseCase!AF331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG331-RevReq_BaseCase!AG331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH331-RevReq_BaseCase!AH331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI331-RevReq_BaseCase!AI331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ331-RevReq_BaseCase!AJ331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK331-RevReq_BaseCase!AK331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL331-RevReq_BaseCase!AL331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM331-RevReq_BaseCase!AM331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN331-RevReq_BaseCase!AN331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO331-RevReq_BaseCase!AO331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP331-RevReq_BaseCase!AP331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ331-RevReq_BaseCase!AQ331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR331-RevReq_BaseCase!AR331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS331-RevReq_BaseCase!AS331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT331-RevReq_BaseCase!AT331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU331-RevReq_BaseCase!AU331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV331-RevReq_BaseCase!AV331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW331-RevReq_BaseCase!AW331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX331-RevReq_BaseCase!AX331","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY331-RevReq_BaseCase!AY331","v":0}]
[{"$f":"+RevReq_BaseCase!A332","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O332-RevReq_BaseCase!O332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P332-RevReq_BaseCase!P332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q332-RevReq_BaseCase!Q332","v":-4572361.2667173911},{"$f":"+'RevReq_ExitCase_(2021)'!R332-RevReq_BaseCase!R332","v":-9144722.5334347822},{"$f":"+'RevReq_ExitCase_(2021)'!S332-RevReq_BaseCase!S332","v":3347914.1030978281},{"$f":"+'RevReq_ExitCase_(2021)'!T332-RevReq_BaseCase!T332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U332-RevReq_BaseCase!U332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V332-RevReq_BaseCase!V332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W332-RevReq_BaseCase!W332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X332-RevReq_BaseCase!X332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y332-RevReq_BaseCase!Y332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z332-RevReq_BaseCase!Z332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA332-RevReq_BaseCase!AA332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB332-RevReq_BaseCase!AB332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC332-RevReq_BaseCase!AC332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD332-RevReq_BaseCase!AD332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE332-RevReq_BaseCase!AE332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF332-RevReq_BaseCase!AF332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG332-RevReq_BaseCase!AG332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH332-RevReq_BaseCase!AH332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI332-RevReq_BaseCase!AI332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ332-RevReq_BaseCase!AJ332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK332-RevReq_BaseCase!AK332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL332-RevReq_BaseCase!AL332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM332-RevReq_BaseCase!AM332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN332-RevReq_BaseCase!AN332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO332-RevReq_BaseCase!AO332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP332-RevReq_BaseCase!AP332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ332-RevReq_BaseCase!AQ332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR332-RevReq_BaseCase!AR332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS332-RevReq_BaseCase!AS332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT332-RevReq_BaseCase!AT332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU332-RevReq_BaseCase!AU332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV332-RevReq_BaseCase!AV332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW332-RevReq_BaseCase!AW332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX332-RevReq_BaseCase!AX332","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY332-RevReq_BaseCase!AY332","v":0}]
[{"$f":"+RevReq_BaseCase!A333","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O333-RevReq_BaseCase!O333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P333-RevReq_BaseCase!P333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q333-RevReq_BaseCase!Q333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R333-RevReq_BaseCase!R333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S333-RevReq_BaseCase!S333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T333-RevReq_BaseCase!T333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U333-RevReq_BaseCase!U333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V333-RevReq_BaseCase!V333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W333-RevReq_BaseCase!W333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X333-RevReq_BaseCase!X333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y333-RevReq_BaseCase!Y333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z333-RevReq_BaseCase!Z333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA333-RevReq_BaseCase!AA333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB333-RevReq_BaseCase!AB333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC333-RevReq_BaseCase!AC333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD333-RevReq_BaseCase!AD333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE333-RevReq_BaseCase!AE333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF333-RevReq_BaseCase!AF333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG333-RevReq_BaseCase!AG333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH333-RevReq_BaseCase!AH333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI333-RevReq_BaseCase!AI333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ333-RevReq_BaseCase!AJ333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK333-RevReq_BaseCase!AK333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL333-RevReq_BaseCase!AL333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM333-RevReq_BaseCase!AM333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN333-RevReq_BaseCase!AN333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO333-RevReq_BaseCase!AO333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP333-RevReq_BaseCase!AP333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ333-RevReq_BaseCase!AQ333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR333-RevReq_BaseCase!AR333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS333-RevReq_BaseCase!AS333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT333-RevReq_BaseCase!AT333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU333-RevReq_BaseCase!AU333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV333-RevReq_BaseCase!AV333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW333-RevReq_BaseCase!AW333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX333-RevReq_BaseCase!AX333","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY333-RevReq_BaseCase!AY333","v":0}]
[{"$f":"+RevReq_BaseCase!A334","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O334-RevReq_BaseCase!O334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P334-RevReq_BaseCase!P334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q334-RevReq_BaseCase!Q334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R334-RevReq_BaseCase!R334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S334-RevReq_BaseCase!S334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T334-RevReq_BaseCase!T334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U334-RevReq_BaseCase!U334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V334-RevReq_BaseCase!V334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W334-RevReq_BaseCase!W334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X334-RevReq_BaseCase!X334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y334-RevReq_BaseCase!Y334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z334-RevReq_BaseCase!Z334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA334-RevReq_BaseCase!AA334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB334-RevReq_BaseCase!AB334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC334-RevReq_BaseCase!AC334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD334-RevReq_BaseCase!AD334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE334-RevReq_BaseCase!AE334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF334-RevReq_BaseCase!AF334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG334-RevReq_BaseCase!AG334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH334-RevReq_BaseCase!AH334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI334-RevReq_BaseCase!AI334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ334-RevReq_BaseCase!AJ334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK334-RevReq_BaseCase!AK334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL334-RevReq_BaseCase!AL334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM334-RevReq_BaseCase!AM334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN334-RevReq_BaseCase!AN334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO334-RevReq_BaseCase!AO334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP334-RevReq_BaseCase!AP334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ334-RevReq_BaseCase!AQ334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR334-RevReq_BaseCase!AR334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS334-RevReq_BaseCase!AS334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT334-RevReq_BaseCase!AT334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU334-RevReq_BaseCase!AU334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV334-RevReq_BaseCase!AV334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW334-RevReq_BaseCase!AW334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX334-RevReq_BaseCase!AX334","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY334-RevReq_BaseCase!AY334","v":0}]
[{"$f":"+RevReq_BaseCase!A335","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O335-RevReq_BaseCase!O335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P335-RevReq_BaseCase!P335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q335-RevReq_BaseCase!Q335","v":-25774808.695652172},{"$f":"+'RevReq_ExitCase_(2021)'!R335-RevReq_BaseCase!R335","v":-16677817.391304348},{"$f":"+'RevReq_ExitCase_(2021)'!S335-RevReq_BaseCase!S335","v":-7580826.0869565234},{"$f":"+'RevReq_ExitCase_(2021)'!T335-RevReq_BaseCase!T335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U335-RevReq_BaseCase!U335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V335-RevReq_BaseCase!V335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W335-RevReq_BaseCase!W335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X335-RevReq_BaseCase!X335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y335-RevReq_BaseCase!Y335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z335-RevReq_BaseCase!Z335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA335-RevReq_BaseCase!AA335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB335-RevReq_BaseCase!AB335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC335-RevReq_BaseCase!AC335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD335-RevReq_BaseCase!AD335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE335-RevReq_BaseCase!AE335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF335-RevReq_BaseCase!AF335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG335-RevReq_BaseCase!AG335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH335-RevReq_BaseCase!AH335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI335-RevReq_BaseCase!AI335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ335-RevReq_BaseCase!AJ335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK335-RevReq_BaseCase!AK335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL335-RevReq_BaseCase!AL335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM335-RevReq_BaseCase!AM335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN335-RevReq_BaseCase!AN335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO335-RevReq_BaseCase!AO335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP335-RevReq_BaseCase!AP335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ335-RevReq_BaseCase!AQ335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR335-RevReq_BaseCase!AR335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS335-RevReq_BaseCase!AS335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT335-RevReq_BaseCase!AT335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU335-RevReq_BaseCase!AU335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV335-RevReq_BaseCase!AV335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW335-RevReq_BaseCase!AW335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX335-RevReq_BaseCase!AX335","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY335-RevReq_BaseCase!AY335","v":0}]
[{"$f":"+RevReq_BaseCase!A336","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O336-RevReq_BaseCase!O336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P336-RevReq_BaseCase!P336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q336-RevReq_BaseCase!Q336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R336-RevReq_BaseCase!R336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S336-RevReq_BaseCase!S336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T336-RevReq_BaseCase!T336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U336-RevReq_BaseCase!U336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V336-RevReq_BaseCase!V336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W336-RevReq_BaseCase!W336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X336-RevReq_BaseCase!X336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y336-RevReq_BaseCase!Y336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z336-RevReq_BaseCase!Z336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA336-RevReq_BaseCase!AA336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB336-RevReq_BaseCase!AB336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC336-RevReq_BaseCase!AC336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD336-RevReq_BaseCase!AD336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE336-RevReq_BaseCase!AE336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF336-RevReq_BaseCase!AF336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG336-RevReq_BaseCase!AG336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH336-RevReq_BaseCase!AH336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI336-RevReq_BaseCase!AI336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ336-RevReq_BaseCase!AJ336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK336-RevReq_BaseCase!AK336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL336-RevReq_BaseCase!AL336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM336-RevReq_BaseCase!AM336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN336-RevReq_BaseCase!AN336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO336-RevReq_BaseCase!AO336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP336-RevReq_BaseCase!AP336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ336-RevReq_BaseCase!AQ336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR336-RevReq_BaseCase!AR336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS336-RevReq_BaseCase!AS336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT336-RevReq_BaseCase!AT336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU336-RevReq_BaseCase!AU336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV336-RevReq_BaseCase!AV336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW336-RevReq_BaseCase!AW336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX336-RevReq_BaseCase!AX336","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY336-RevReq_BaseCase!AY336","v":0}]
[{"$f":"+RevReq_BaseCase!A337","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O337-RevReq_BaseCase!O337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P337-RevReq_BaseCase!P337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q337-RevReq_BaseCase!Q337","v":27689.835723271128},{"$f":"+'RevReq_ExitCase_(2021)'!R337-RevReq_BaseCase!R337","v":55379.67144654179},{"$f":"+'RevReq_ExitCase_(2021)'!S337-RevReq_BaseCase!S337","v":83069.507169812452},{"$f":"+'RevReq_ExitCase_(2021)'!T337-RevReq_BaseCase!T337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U337-RevReq_BaseCase!U337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V337-RevReq_BaseCase!V337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W337-RevReq_BaseCase!W337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X337-RevReq_BaseCase!X337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y337-RevReq_BaseCase!Y337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z337-RevReq_BaseCase!Z337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA337-RevReq_BaseCase!AA337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB337-RevReq_BaseCase!AB337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC337-RevReq_BaseCase!AC337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD337-RevReq_BaseCase!AD337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE337-RevReq_BaseCase!AE337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF337-RevReq_BaseCase!AF337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG337-RevReq_BaseCase!AG337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH337-RevReq_BaseCase!AH337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI337-RevReq_BaseCase!AI337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ337-RevReq_BaseCase!AJ337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK337-RevReq_BaseCase!AK337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL337-RevReq_BaseCase!AL337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM337-RevReq_BaseCase!AM337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN337-RevReq_BaseCase!AN337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO337-RevReq_BaseCase!AO337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP337-RevReq_BaseCase!AP337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ337-RevReq_BaseCase!AQ337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR337-RevReq_BaseCase!AR337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS337-RevReq_BaseCase!AS337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT337-RevReq_BaseCase!AT337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU337-RevReq_BaseCase!AU337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV337-RevReq_BaseCase!AV337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW337-RevReq_BaseCase!AW337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX337-RevReq_BaseCase!AX337","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY337-RevReq_BaseCase!AY337","v":0}]
[{"$f":"+RevReq_BaseCase!A338","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O338-RevReq_BaseCase!O338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P338-RevReq_BaseCase!P338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q338-RevReq_BaseCase!Q338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R338-RevReq_BaseCase!R338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S338-RevReq_BaseCase!S338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T338-RevReq_BaseCase!T338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U338-RevReq_BaseCase!U338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V338-RevReq_BaseCase!V338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W338-RevReq_BaseCase!W338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X338-RevReq_BaseCase!X338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y338-RevReq_BaseCase!Y338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z338-RevReq_BaseCase!Z338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA338-RevReq_BaseCase!AA338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB338-RevReq_BaseCase!AB338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC338-RevReq_BaseCase!AC338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD338-RevReq_BaseCase!AD338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE338-RevReq_BaseCase!AE338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF338-RevReq_BaseCase!AF338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG338-RevReq_BaseCase!AG338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH338-RevReq_BaseCase!AH338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI338-RevReq_BaseCase!AI338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ338-RevReq_BaseCase!AJ338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK338-RevReq_BaseCase!AK338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL338-RevReq_BaseCase!AL338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM338-RevReq_BaseCase!AM338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN338-RevReq_BaseCase!AN338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO338-RevReq_BaseCase!AO338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP338-RevReq_BaseCase!AP338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ338-RevReq_BaseCase!AQ338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR338-RevReq_BaseCase!AR338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS338-RevReq_BaseCase!AS338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT338-RevReq_BaseCase!AT338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU338-RevReq_BaseCase!AU338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV338-RevReq_BaseCase!AV338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW338-RevReq_BaseCase!AW338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX338-RevReq_BaseCase!AX338","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY338-RevReq_BaseCase!AY338","v":0}]
[{"$f":"+RevReq_BaseCase!A339","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O339-RevReq_BaseCase!O339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P339-RevReq_BaseCase!P339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q339-RevReq_BaseCase!Q339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R339-RevReq_BaseCase!R339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S339-RevReq_BaseCase!S339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T339-RevReq_BaseCase!T339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U339-RevReq_BaseCase!U339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V339-RevReq_BaseCase!V339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W339-RevReq_BaseCase!W339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X339-RevReq_BaseCase!X339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y339-RevReq_BaseCase!Y339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z339-RevReq_BaseCase!Z339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA339-RevReq_BaseCase!AA339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB339-RevReq_BaseCase!AB339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC339-RevReq_BaseCase!AC339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD339-RevReq_BaseCase!AD339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE339-RevReq_BaseCase!AE339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF339-RevReq_BaseCase!AF339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG339-RevReq_BaseCase!AG339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH339-RevReq_BaseCase!AH339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI339-RevReq_BaseCase!AI339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ339-RevReq_BaseCase!AJ339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK339-RevReq_BaseCase!AK339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL339-RevReq_BaseCase!AL339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM339-RevReq_BaseCase!AM339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN339-RevReq_BaseCase!AN339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO339-RevReq_BaseCase!AO339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP339-RevReq_BaseCase!AP339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ339-RevReq_BaseCase!AQ339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR339-RevReq_BaseCase!AR339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS339-RevReq_BaseCase!AS339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT339-RevReq_BaseCase!AT339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU339-RevReq_BaseCase!AU339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV339-RevReq_BaseCase!AV339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW339-RevReq_BaseCase!AW339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX339-RevReq_BaseCase!AX339","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY339-RevReq_BaseCase!AY339","v":0}]
[{"$f":"+RevReq_BaseCase!A340","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O340-RevReq_BaseCase!O340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P340-RevReq_BaseCase!P340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q340-RevReq_BaseCase!Q340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R340-RevReq_BaseCase!R340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S340-RevReq_BaseCase!S340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T340-RevReq_BaseCase!T340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U340-RevReq_BaseCase!U340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V340-RevReq_BaseCase!V340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W340-RevReq_BaseCase!W340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X340-RevReq_BaseCase!X340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y340-RevReq_BaseCase!Y340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z340-RevReq_BaseCase!Z340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA340-RevReq_BaseCase!AA340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB340-RevReq_BaseCase!AB340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC340-RevReq_BaseCase!AC340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD340-RevReq_BaseCase!AD340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE340-RevReq_BaseCase!AE340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF340-RevReq_BaseCase!AF340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG340-RevReq_BaseCase!AG340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH340-RevReq_BaseCase!AH340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI340-RevReq_BaseCase!AI340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ340-RevReq_BaseCase!AJ340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK340-RevReq_BaseCase!AK340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL340-RevReq_BaseCase!AL340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM340-RevReq_BaseCase!AM340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN340-RevReq_BaseCase!AN340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO340-RevReq_BaseCase!AO340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP340-RevReq_BaseCase!AP340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ340-RevReq_BaseCase!AQ340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR340-RevReq_BaseCase!AR340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS340-RevReq_BaseCase!AS340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT340-RevReq_BaseCase!AT340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU340-RevReq_BaseCase!AU340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV340-RevReq_BaseCase!AV340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW340-RevReq_BaseCase!AW340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX340-RevReq_BaseCase!AX340","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY340-RevReq_BaseCase!AY340","v":0}]
[{"$f":"+RevReq_BaseCase!A341","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O341-RevReq_BaseCase!O341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P341-RevReq_BaseCase!P341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q341-RevReq_BaseCase!Q341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R341-RevReq_BaseCase!R341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S341-RevReq_BaseCase!S341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T341-RevReq_BaseCase!T341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U341-RevReq_BaseCase!U341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V341-RevReq_BaseCase!V341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W341-RevReq_BaseCase!W341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X341-RevReq_BaseCase!X341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y341-RevReq_BaseCase!Y341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z341-RevReq_BaseCase!Z341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA341-RevReq_BaseCase!AA341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB341-RevReq_BaseCase!AB341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC341-RevReq_BaseCase!AC341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD341-RevReq_BaseCase!AD341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE341-RevReq_BaseCase!AE341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF341-RevReq_BaseCase!AF341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG341-RevReq_BaseCase!AG341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH341-RevReq_BaseCase!AH341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI341-RevReq_BaseCase!AI341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ341-RevReq_BaseCase!AJ341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK341-RevReq_BaseCase!AK341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL341-RevReq_BaseCase!AL341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM341-RevReq_BaseCase!AM341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN341-RevReq_BaseCase!AN341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO341-RevReq_BaseCase!AO341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP341-RevReq_BaseCase!AP341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ341-RevReq_BaseCase!AQ341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR341-RevReq_BaseCase!AR341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS341-RevReq_BaseCase!AS341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT341-RevReq_BaseCase!AT341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU341-RevReq_BaseCase!AU341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV341-RevReq_BaseCase!AV341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW341-RevReq_BaseCase!AW341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX341-RevReq_BaseCase!AX341","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY341-RevReq_BaseCase!AY341","v":0}]
[{"$f":"+RevReq_BaseCase!A342","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O342-RevReq_BaseCase!O342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P342-RevReq_BaseCase!P342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q342-RevReq_BaseCase!Q342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R342-RevReq_BaseCase!R342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S342-RevReq_BaseCase!S342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T342-RevReq_BaseCase!T342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U342-RevReq_BaseCase!U342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V342-RevReq_BaseCase!V342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W342-RevReq_BaseCase!W342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X342-RevReq_BaseCase!X342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y342-RevReq_BaseCase!Y342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z342-RevReq_BaseCase!Z342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA342-RevReq_BaseCase!AA342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB342-RevReq_BaseCase!AB342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC342-RevReq_BaseCase!AC342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD342-RevReq_BaseCase!AD342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE342-RevReq_BaseCase!AE342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF342-RevReq_BaseCase!AF342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG342-RevReq_BaseCase!AG342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH342-RevReq_BaseCase!AH342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI342-RevReq_BaseCase!AI342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ342-RevReq_BaseCase!AJ342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK342-RevReq_BaseCase!AK342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL342-RevReq_BaseCase!AL342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM342-RevReq_BaseCase!AM342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN342-RevReq_BaseCase!AN342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO342-RevReq_BaseCase!AO342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP342-RevReq_BaseCase!AP342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ342-RevReq_BaseCase!AQ342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR342-RevReq_BaseCase!AR342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS342-RevReq_BaseCase!AS342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT342-RevReq_BaseCase!AT342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU342-RevReq_BaseCase!AU342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV342-RevReq_BaseCase!AV342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW342-RevReq_BaseCase!AW342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX342-RevReq_BaseCase!AX342","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY342-RevReq_BaseCase!AY342","v":0}]
[{"$f":"+RevReq_BaseCase!A343","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O343-RevReq_BaseCase!O343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P343-RevReq_BaseCase!P343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q343-RevReq_BaseCase!Q343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R343-RevReq_BaseCase!R343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S343-RevReq_BaseCase!S343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T343-RevReq_BaseCase!T343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U343-RevReq_BaseCase!U343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V343-RevReq_BaseCase!V343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W343-RevReq_BaseCase!W343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X343-RevReq_BaseCase!X343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y343-RevReq_BaseCase!Y343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z343-RevReq_BaseCase!Z343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA343-RevReq_BaseCase!AA343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB343-RevReq_BaseCase!AB343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC343-RevReq_BaseCase!AC343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD343-RevReq_BaseCase!AD343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE343-RevReq_BaseCase!AE343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF343-RevReq_BaseCase!AF343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG343-RevReq_BaseCase!AG343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH343-RevReq_BaseCase!AH343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI343-RevReq_BaseCase!AI343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ343-RevReq_BaseCase!AJ343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK343-RevReq_BaseCase!AK343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL343-RevReq_BaseCase!AL343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM343-RevReq_BaseCase!AM343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN343-RevReq_BaseCase!AN343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO343-RevReq_BaseCase!AO343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP343-RevReq_BaseCase!AP343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ343-RevReq_BaseCase!AQ343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR343-RevReq_BaseCase!AR343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS343-RevReq_BaseCase!AS343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT343-RevReq_BaseCase!AT343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU343-RevReq_BaseCase!AU343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV343-RevReq_BaseCase!AV343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW343-RevReq_BaseCase!AW343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX343-RevReq_BaseCase!AX343","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY343-RevReq_BaseCase!AY343","v":0}]
[null,null,null,{"$f":"\"Total \"&D318","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O343)","v":0},0,-51062281.467786632,-48760936.349672988,-29658253.256833173,-20561877.481112629,-15557941.698377613,-10499953.199681951,-5403875.8726382367,-200732.5976446718,5111416.2837169319,10501222.07397878,16014109.907722,21464848.116121627,26829692.654926613,24872448.516947344,23501662.294390861,22214491.942937501,20893547.181040689,20045885.079664961,19410339.62881374,19063203.809479415,18850127.905132189,18820217.414015286,18926834.409926582,19064606.002590187,19254377.611843932,19475718.17972175,19715926.001955319,19917794.75289277,20029147.60920513,20059470.936262161,19929296.908037659,19682790.45181635,19331007.399642821,19053849.739061207,36539016.410919875]
[]
[]
[null,null,null,"Rate Base, Ending"]
[{"$f":"+RevReq_BaseCase!A348","v":"Base"},null,{"$f":"C347+1","v":1},{"$f":"INDEX(D$55:D$79,$C348,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C348,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O348-RevReq_BaseCase!O348","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P348-RevReq_BaseCase!P348","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q348-RevReq_BaseCase!Q348","v":-4816839.8979032338},{"$f":"+'RevReq_ExitCase_(2021)'!R348-RevReq_BaseCase!R348","v":-444487.12904214859},{"$f":"+'RevReq_ExitCase_(2021)'!S348-RevReq_BaseCase!S348","v":3908900.2827073187},{"$f":"+'RevReq_ExitCase_(2021)'!T348-RevReq_BaseCase!T348","v":944610.64816112071},{"$f":"+'RevReq_ExitCase_(2021)'!U348-RevReq_BaseCase!U348","v":-2037486.3504834622},{"$f":"+'RevReq_ExitCase_(2021)'!V348-RevReq_BaseCase!V348","v":-5039487.164818801},{"$f":"+'RevReq_ExitCase_(2021)'!W348-RevReq_BaseCase!W348","v":-8065269.6380640045},{"$f":"+'RevReq_ExitCase_(2021)'!X348-RevReq_BaseCase!X348","v":-11118723.356500767},{"$f":"+'RevReq_ExitCase_(2021)'!Y348-RevReq_BaseCase!Y348","v":-14210800.228198994},{"$f":"+'RevReq_ExitCase_(2021)'!Z348-RevReq_BaseCase!Z348","v":-17373901.939478062},{"$f":"+'RevReq_ExitCase_(2021)'!AA348-RevReq_BaseCase!AA348","v":-20579907.294546038},{"$f":"+'RevReq_ExitCase_(2021)'!AB348-RevReq_BaseCase!AB348","v":-23992647.816716362},{"$f":"+'RevReq_ExitCase_(2021)'!AC348-RevReq_BaseCase!AC348","v":-27582866.897464104},{"$f":"+'RevReq_ExitCase_(2021)'!AD348-RevReq_BaseCase!AD348","v":-23897844.540249653},{"$f":"+'RevReq_ExitCase_(2021)'!AE348-RevReq_BaseCase!AE348","v":-21092682.16797293},{"$f":"+'RevReq_ExitCase_(2021)'!AF348-RevReq_BaseCase!AF348","v":-18399927.910086513},{"$f":"+'RevReq_ExitCase_(2021)'!AG348-RevReq_BaseCase!AG348","v":-15791626.599623734},{"$f":"+'RevReq_ExitCase_(2021)'!AH348-RevReq_BaseCase!AH348","v":-13996525.414253836},{"$f":"+'RevReq_ExitCase_(2021)'!AI348-RevReq_BaseCase!AI348","v":-12401251.447555786},{"$f":"+'RevReq_ExitCase_(2021)'!AJ348-RevReq_BaseCase!AJ348","v":-11225721.16747083},{"$f":"+'RevReq_ExitCase_(2021)'!AK348-RevReq_BaseCase!AK348","v":-10265586.875915503},{"$f":"+'RevReq_ExitCase_(2021)'!AL348-RevReq_BaseCase!AL348","v":-9571733.211024845},{"$f":"+'RevReq_ExitCase_(2021)'!AM348-RevReq_BaseCase!AM348","v":-9078212.8944886662},{"$f":"+'RevReq_ExitCase_(2021)'!AN348-RevReq_BaseCase!AN348","v":-8602221.8775217552},{"$f":"+'RevReq_ExitCase_(2021)'!AO348-RevReq_BaseCase!AO348","v":-8170811.2840560786},{"$f":"+'RevReq_ExitCase_(2021)'!AP348-RevReq_BaseCase!AP348","v":-7759603.0346485619},{"$f":"+'RevReq_ExitCase_(2021)'!AQ348-RevReq_BaseCase!AQ348","v":-7397397.8356978633},{"$f":"+'RevReq_ExitCase_(2021)'!AR348-RevReq_BaseCase!AR348","v":-7082375.1233106423},{"$f":"+'RevReq_ExitCase_(2021)'!AS348-RevReq_BaseCase!AS348","v":-6780780.1009271275},{"$f":"+'RevReq_ExitCase_(2021)'!AT348-RevReq_BaseCase!AT348","v":-6562664.5083760433},{"$f":"+'RevReq_ExitCase_(2021)'!AU348-RevReq_BaseCase!AU348","v":-6363601.0263985582},{"$f":"+'RevReq_ExitCase_(2021)'!AV348-RevReq_BaseCase!AV348","v":-6212046.3716081921},{"$f":"+'RevReq_ExitCase_(2021)'!AW348-RevReq_BaseCase!AW348","v":-6085381.6742887609},{"$f":"+'RevReq_ExitCase_(2021)'!AX348-RevReq_BaseCase!AX348","v":-5820528.9716992732},{"$f":"+'RevReq_ExitCase_(2021)'!AY348-RevReq_BaseCase!AY348","v":-5.8207660913467407E-10}]
[{"$f":"+RevReq_BaseCase!A349","v":"Clause"},null,{"$f":"C348+1","v":2},{"$f":"INDEX(D$55:D$79,$C349,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O349-RevReq_BaseCase!O349","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P349-RevReq_BaseCase!P349","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q349-RevReq_BaseCase!Q349","v":1229904.2813735083},{"$f":"+'RevReq_ExitCase_(2021)'!R349-RevReq_BaseCase!R349","v":2459808.5627470165},{"$f":"+'RevReq_ExitCase_(2021)'!S349-RevReq_BaseCase!S349","v":3689712.8441205248},{"$f":"+'RevReq_ExitCase_(2021)'!T349-RevReq_BaseCase!T349","v":557246.43763215095},{"$f":"+'RevReq_ExitCase_(2021)'!U349-RevReq_BaseCase!U349","v":-2575219.9688562229},{"$f":"+'RevReq_ExitCase_(2021)'!V349-RevReq_BaseCase!V349","v":-5707686.3753445968},{"$f":"+'RevReq_ExitCase_(2021)'!W349-RevReq_BaseCase!W349","v":-8840152.7818329707},{"$f":"+'RevReq_ExitCase_(2021)'!X349-RevReq_BaseCase!X349","v":-11972619.188321345},{"$f":"+'RevReq_ExitCase_(2021)'!Y349-RevReq_BaseCase!Y349","v":-15105085.594809718},{"$f":"+'RevReq_ExitCase_(2021)'!Z349-RevReq_BaseCase!Z349","v":-18237552.001298092},{"$f":"+'RevReq_ExitCase_(2021)'!AA349-RevReq_BaseCase!AA349","v":-21370018.407786466},{"$f":"+'RevReq_ExitCase_(2021)'!AB349-RevReq_BaseCase!AB349","v":-24502484.81427484},{"$f":"+'RevReq_ExitCase_(2021)'!AC349-RevReq_BaseCase!AC349","v":-27634951.220763214},{"$f":"+'RevReq_ExitCase_(2021)'!AD349-RevReq_BaseCase!AD349","v":-26405046.939389706},{"$f":"+'RevReq_ExitCase_(2021)'!AE349-RevReq_BaseCase!AE349","v":-25175142.658016197},{"$f":"+'RevReq_ExitCase_(2021)'!AF349-RevReq_BaseCase!AF349","v":-23945238.376642689},{"$f":"+'RevReq_ExitCase_(2021)'!AG349-RevReq_BaseCase!AG349","v":-22715334.095269181},{"$f":"+'RevReq_ExitCase_(2021)'!AH349-RevReq_BaseCase!AH349","v":-21485429.813895673},{"$f":"+'RevReq_ExitCase_(2021)'!AI349-RevReq_BaseCase!AI349","v":-20255525.532522164},{"$f":"+'RevReq_ExitCase_(2021)'!AJ349-RevReq_BaseCase!AJ349","v":-19025621.251148656},{"$f":"+'RevReq_ExitCase_(2021)'!AK349-RevReq_BaseCase!AK349","v":-17795716.969775148},{"$f":"+'RevReq_ExitCase_(2021)'!AL349-RevReq_BaseCase!AL349","v":-16565812.688401639},{"$f":"+'RevReq_ExitCase_(2021)'!AM349-RevReq_BaseCase!AM349","v":-15335908.407028131},{"$f":"+'RevReq_ExitCase_(2021)'!AN349-RevReq_BaseCase!AN349","v":-14106004.125654623},{"$f":"+'RevReq_ExitCase_(2021)'!AO349-RevReq_BaseCase!AO349","v":-12876099.844281115},{"$f":"+'RevReq_ExitCase_(2021)'!AP349-RevReq_BaseCase!AP349","v":-11646195.562907606},{"$f":"+'RevReq_ExitCase_(2021)'!AQ349-RevReq_BaseCase!AQ349","v":-10416291.281534098},{"$f":"+'RevReq_ExitCase_(2021)'!AR349-RevReq_BaseCase!AR349","v":-9186387.0001605898},{"$f":"+'RevReq_ExitCase_(2021)'!AS349-RevReq_BaseCase!AS349","v":-7956482.7187870815},{"$f":"+'RevReq_ExitCase_(2021)'!AT349-RevReq_BaseCase!AT349","v":-6726578.4374135733},{"$f":"+'RevReq_ExitCase_(2021)'!AU349-RevReq_BaseCase!AU349","v":-5496674.156040065},{"$f":"+'RevReq_ExitCase_(2021)'!AV349-RevReq_BaseCase!AV349","v":-4266769.8746665567},{"$f":"+'RevReq_ExitCase_(2021)'!AW349-RevReq_BaseCase!AW349","v":-3041265.8374068588},{"$f":"+'RevReq_ExitCase_(2021)'!AX349-RevReq_BaseCase!AX349","v":-2272694.1206160486},{"$f":"+'RevReq_ExitCase_(2021)'!AY349-RevReq_BaseCase!AY349","v":-3.7252902984619141E-8}]
[{"$f":"+RevReq_BaseCase!A350","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O350-RevReq_BaseCase!O350","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P350-RevReq_BaseCase!P350","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q350-RevReq_BaseCase!Q350","v":-2370586.6503500007},{"$f":"+'RevReq_ExitCase_(2021)'!R350-RevReq_BaseCase!R350","v":-4075058.7846923219},{"$f":"+'RevReq_ExitCase_(2021)'!S350-RevReq_BaseCase!S350","v":-7320724.4949268242},{"$f":"+'RevReq_ExitCase_(2021)'!T350-RevReq_BaseCase!T350","v":-10449273.790314091},{"$f":"+'RevReq_ExitCase_(2021)'!U350-RevReq_BaseCase!U350","v":-14097828.085115507},{"$f":"+'RevReq_ExitCase_(2021)'!V350-RevReq_BaseCase!V350","v":-17380577.795904342},{"$f":"+'RevReq_ExitCase_(2021)'!W350-RevReq_BaseCase!W350","v":-20543413.855314951},{"$f":"+'RevReq_ExitCase_(2021)'!X350-RevReq_BaseCase!X350","v":-31222277.669004094},{"$f":"+'RevReq_ExitCase_(2021)'!Y350-RevReq_BaseCase!Y350","v":-35586925.915225692},{"$f":"+'RevReq_ExitCase_(2021)'!Z350-RevReq_BaseCase!Z350","v":-44781334.448029868},{"$f":"+'RevReq_ExitCase_(2021)'!AA350-RevReq_BaseCase!AA350","v":-53773657.169312648},{"$f":"+'RevReq_ExitCase_(2021)'!AB350-RevReq_BaseCase!AB350","v":-58460029.159941949},{"$f":"+'RevReq_ExitCase_(2021)'!AC350-RevReq_BaseCase!AC350","v":-65086958.55260171},{"$f":"+'RevReq_ExitCase_(2021)'!AD350-RevReq_BaseCase!AD350","v":-69965769.060791925},{"$f":"+'RevReq_ExitCase_(2021)'!AE350-RevReq_BaseCase!AE350","v":-72902038.442687392},{"$f":"+'RevReq_ExitCase_(2021)'!AF350-RevReq_BaseCase!AF350","v":-74432373.120753691},{"$f":"+'RevReq_ExitCase_(2021)'!AG350-RevReq_BaseCase!AG350","v":-77263877.933641121},{"$f":"+'RevReq_ExitCase_(2021)'!AH350-RevReq_BaseCase!AH350","v":-82693984.841963068},{"$f":"+'RevReq_ExitCase_(2021)'!AI350-RevReq_BaseCase!AI350","v":-86191011.515129015},{"$f":"+'RevReq_ExitCase_(2021)'!AJ350-RevReq_BaseCase!AJ350","v":-86440648.691508234},{"$f":"+'RevReq_ExitCase_(2021)'!AK350-RevReq_BaseCase!AK350","v":-87963203.310245395},{"$f":"+'RevReq_ExitCase_(2021)'!AL350-RevReq_BaseCase!AL350","v":-88573424.753672838},{"$f":"+'RevReq_ExitCase_(2021)'!AM350-RevReq_BaseCase!AM350","v":-91150409.67217198},{"$f":"+'RevReq_ExitCase_(2021)'!AN350-RevReq_BaseCase!AN350","v":-94068209.290840268},{"$f":"+'RevReq_ExitCase_(2021)'!AO350-RevReq_BaseCase!AO350","v":-97346484.662066892},{"$f":"+'RevReq_ExitCase_(2021)'!AP350-RevReq_BaseCase!AP350","v":-99795970.631528899},{"$f":"+'RevReq_ExitCase_(2021)'!AQ350-RevReq_BaseCase!AQ350","v":-99854260.145540789},{"$f":"+'RevReq_ExitCase_(2021)'!AR350-RevReq_BaseCase!AR350","v":-103318760.24394143},{"$f":"+'RevReq_ExitCase_(2021)'!AS350-RevReq_BaseCase!AS350","v":-102023269.11726667},{"$f":"+'RevReq_ExitCase_(2021)'!AT350-RevReq_BaseCase!AT350","v":-101659273.57634003},{"$f":"+'RevReq_ExitCase_(2021)'!AU350-RevReq_BaseCase!AU350","v":-100603943.22801732},{"$f":"+'RevReq_ExitCase_(2021)'!AV350-RevReq_BaseCase!AV350","v":-99229401.86187759},{"$f":"+'RevReq_ExitCase_(2021)'!AW350-RevReq_BaseCase!AW350","v":-98233325.273447961},{"$f":"+'RevReq_ExitCase_(2021)'!AX350-RevReq_BaseCase!AX350","v":-96871786.614575803},{"$f":"+'RevReq_ExitCase_(2021)'!AY350-RevReq_BaseCase!AY350","v":-95831635.227198035}]
[{"$f":"+RevReq_BaseCase!A351","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O351-RevReq_BaseCase!O351","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P351-RevReq_BaseCase!P351","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q351-RevReq_BaseCase!Q351","v":-403990.55012408347},{"$f":"+'RevReq_ExitCase_(2021)'!R351-RevReq_BaseCase!R351","v":-808042.01149881561},{"$f":"+'RevReq_ExitCase_(2021)'!S351-RevReq_BaseCase!S351","v":-1212155.6023492094},{"$f":"+'RevReq_ExitCase_(2021)'!T351-RevReq_BaseCase!T351","v":-1616332.5652647782},{"$f":"+'RevReq_ExitCase_(2021)'!U351-RevReq_BaseCase!U351","v":-2020574.1676868252},{"$f":"+'RevReq_ExitCase_(2021)'!V351-RevReq_BaseCase!V351","v":-2424881.7024054802},{"$f":"+'RevReq_ExitCase_(2021)'!W351-RevReq_BaseCase!W351","v":-2829256.4880666756},{"$f":"+'RevReq_ExitCase_(2021)'!X351-RevReq_BaseCase!X351","v":-3233699.8696892615},{"$f":"+'RevReq_ExitCase_(2021)'!Y351-RevReq_BaseCase!Y351","v":-3638213.2191924662},{"$f":"+'RevReq_ExitCase_(2021)'!Z351-RevReq_BaseCase!Z351","v":-4042797.9359339019},{"$f":"+'RevReq_ExitCase_(2021)'!AA351-RevReq_BaseCase!AA351","v":-4447455.4472583337},{"$f":"+'RevReq_ExitCase_(2021)'!AB351-RevReq_BaseCase!AB351","v":-4852187.2090574205},{"$f":"+'RevReq_ExitCase_(2021)'!AC351-RevReq_BaseCase!AC351","v":-5256994.7063406557},{"$f":"+'RevReq_ExitCase_(2021)'!AD351-RevReq_BaseCase!AD351","v":-5661879.4538177233},{"$f":"+'RevReq_ExitCase_(2021)'!AE351-RevReq_BaseCase!AE351","v":-6066842.9964924995},{"$f":"+'RevReq_ExitCase_(2021)'!AF351-RevReq_BaseCase!AF351","v":-6471886.9102689382},{"$f":"+'RevReq_ExitCase_(2021)'!AG351-RevReq_BaseCase!AG351","v":-6877012.8025690727},{"$f":"+'RevReq_ExitCase_(2021)'!AH351-RevReq_BaseCase!AH351","v":-7282222.3129633758},{"$f":"+'RevReq_ExitCase_(2021)'!AI351-RevReq_BaseCase!AI351","v":-7687517.1138137318},{"$f":"+'RevReq_ExitCase_(2021)'!AJ351-RevReq_BaseCase!AJ351","v":-8092898.9109292645},{"$f":"+'RevReq_ExitCase_(2021)'!AK351-RevReq_BaseCase!AK351","v":-8498369.4442352727},{"$f":"+'RevReq_ExitCase_(2021)'!AL351-RevReq_BaseCase!AL351","v":-8903930.4884555694},{"$f":"+'RevReq_ExitCase_(2021)'!AM351-RevReq_BaseCase!AM351","v":-9309583.8538084384},{"$f":"+'RevReq_ExitCase_(2021)'!AN351-RevReq_BaseCase!AN351","v":-9715331.3867165316},{"$f":"+'RevReq_ExitCase_(2021)'!AO351-RevReq_BaseCase!AO351","v":-10121174.970530953},{"$f":"+'RevReq_ExitCase_(2021)'!AP351-RevReq_BaseCase!AP351","v":-10527116.526269831},{"$f":"+'RevReq_ExitCase_(2021)'!AQ351-RevReq_BaseCase!AQ351","v":-10933158.013371654},{"$f":"+'RevReq_ExitCase_(2021)'!AR351-RevReq_BaseCase!AR351","v":-11339301.430463679},{"$f":"+'RevReq_ExitCase_(2021)'!AS351-RevReq_BaseCase!AS351","v":-11745548.816145714},{"$f":"+'RevReq_ExitCase_(2021)'!AT351-RevReq_BaseCase!AT351","v":-12151902.249789555},{"$f":"+'RevReq_ExitCase_(2021)'!AU351-RevReq_BaseCase!AU351","v":-12558363.852354437},{"$f":"+'RevReq_ExitCase_(2021)'!AV351-RevReq_BaseCase!AV351","v":-12964935.787218789},{"$f":"+'RevReq_ExitCase_(2021)'!AW351-RevReq_BaseCase!AW351","v":-13371620.261028592},{"$f":"+'RevReq_ExitCase_(2021)'!AX351-RevReq_BaseCase!AX351","v":-13778419.524562757},{"$f":"+'RevReq_ExitCase_(2021)'!AY351-RevReq_BaseCase!AY351","v":-14185335.873615775}]
[{"$f":"+RevReq_BaseCase!A352","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O352-RevReq_BaseCase!O352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P352-RevReq_BaseCase!P352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q352-RevReq_BaseCase!Q352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R352-RevReq_BaseCase!R352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S352-RevReq_BaseCase!S352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T352-RevReq_BaseCase!T352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U352-RevReq_BaseCase!U352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V352-RevReq_BaseCase!V352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W352-RevReq_BaseCase!W352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X352-RevReq_BaseCase!X352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y352-RevReq_BaseCase!Y352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z352-RevReq_BaseCase!Z352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA352-RevReq_BaseCase!AA352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB352-RevReq_BaseCase!AB352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC352-RevReq_BaseCase!AC352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD352-RevReq_BaseCase!AD352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE352-RevReq_BaseCase!AE352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF352-RevReq_BaseCase!AF352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG352-RevReq_BaseCase!AG352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH352-RevReq_BaseCase!AH352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI352-RevReq_BaseCase!AI352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ352-RevReq_BaseCase!AJ352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK352-RevReq_BaseCase!AK352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL352-RevReq_BaseCase!AL352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM352-RevReq_BaseCase!AM352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN352-RevReq_BaseCase!AN352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO352-RevReq_BaseCase!AO352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP352-RevReq_BaseCase!AP352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ352-RevReq_BaseCase!AQ352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR352-RevReq_BaseCase!AR352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS352-RevReq_BaseCase!AS352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT352-RevReq_BaseCase!AT352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU352-RevReq_BaseCase!AU352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV352-RevReq_BaseCase!AV352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW352-RevReq_BaseCase!AW352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX352-RevReq_BaseCase!AX352","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY352-RevReq_BaseCase!AY352","v":0}]
[{"$f":"+RevReq_BaseCase!A353","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O353-RevReq_BaseCase!O353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P353-RevReq_BaseCase!P353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q353-RevReq_BaseCase!Q353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R353-RevReq_BaseCase!R353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S353-RevReq_BaseCase!S353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T353-RevReq_BaseCase!T353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U353-RevReq_BaseCase!U353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V353-RevReq_BaseCase!V353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W353-RevReq_BaseCase!W353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X353-RevReq_BaseCase!X353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y353-RevReq_BaseCase!Y353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z353-RevReq_BaseCase!Z353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA353-RevReq_BaseCase!AA353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB353-RevReq_BaseCase!AB353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC353-RevReq_BaseCase!AC353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD353-RevReq_BaseCase!AD353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE353-RevReq_BaseCase!AE353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF353-RevReq_BaseCase!AF353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG353-RevReq_BaseCase!AG353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH353-RevReq_BaseCase!AH353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI353-RevReq_BaseCase!AI353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ353-RevReq_BaseCase!AJ353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK353-RevReq_BaseCase!AK353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL353-RevReq_BaseCase!AL353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM353-RevReq_BaseCase!AM353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN353-RevReq_BaseCase!AN353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO353-RevReq_BaseCase!AO353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP353-RevReq_BaseCase!AP353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ353-RevReq_BaseCase!AQ353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR353-RevReq_BaseCase!AR353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS353-RevReq_BaseCase!AS353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT353-RevReq_BaseCase!AT353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU353-RevReq_BaseCase!AU353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV353-RevReq_BaseCase!AV353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW353-RevReq_BaseCase!AW353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX353-RevReq_BaseCase!AX353","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY353-RevReq_BaseCase!AY353","v":0}]
[{"$f":"+RevReq_BaseCase!A354","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O354-RevReq_BaseCase!O354","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P354-RevReq_BaseCase!P354","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q354-RevReq_BaseCase!Q354","v":14137950.2355},{"$f":"+'RevReq_ExitCase_(2021)'!R354-RevReq_BaseCase!R354","v":14726977.28775},{"$f":"+'RevReq_ExitCase_(2021)'!S354-RevReq_BaseCase!S354","v":15316004.34},{"$f":"+'RevReq_ExitCase_(2021)'!T354-RevReq_BaseCase!T354","v":15905031.39225},{"$f":"+'RevReq_ExitCase_(2021)'!U354-RevReq_BaseCase!U354","v":16494058.444499999},{"$f":"+'RevReq_ExitCase_(2021)'!V354-RevReq_BaseCase!V354","v":17083085.496749997},{"$f":"+'RevReq_ExitCase_(2021)'!W354-RevReq_BaseCase!W354","v":17672112.548999999},{"$f":"+'RevReq_ExitCase_(2021)'!X354-RevReq_BaseCase!X354","v":18261139.60125},{"$f":"+'RevReq_ExitCase_(2021)'!Y354-RevReq_BaseCase!Y354","v":18850166.653499998},{"$f":"+'RevReq_ExitCase_(2021)'!Z354-RevReq_BaseCase!Z354","v":19439193.705749996},{"$f":"+'RevReq_ExitCase_(2021)'!AA354-RevReq_BaseCase!AA354","v":20028220.757999998},{"$f":"+'RevReq_ExitCase_(2021)'!AB354-RevReq_BaseCase!AB354","v":20617247.810249999},{"$f":"+'RevReq_ExitCase_(2021)'!AC354-RevReq_BaseCase!AC354","v":21206274.862499997},{"$f":"+'RevReq_ExitCase_(2021)'!AD354-RevReq_BaseCase!AD354","v":21795301.914749995},{"$f":"+'RevReq_ExitCase_(2021)'!AE354-RevReq_BaseCase!AE354","v":22384328.966999996},{"$f":"+'RevReq_ExitCase_(2021)'!AF354-RevReq_BaseCase!AF354","v":22973356.019249998},{"$f":"+'RevReq_ExitCase_(2021)'!AG354-RevReq_BaseCase!AG354","v":23562383.071499996},{"$f":"+'RevReq_ExitCase_(2021)'!AH354-RevReq_BaseCase!AH354","v":24151410.123749994},{"$f":"+'RevReq_ExitCase_(2021)'!AI354-RevReq_BaseCase!AI354","v":24740437.175999995},{"$f":"+'RevReq_ExitCase_(2021)'!AJ354-RevReq_BaseCase!AJ354","v":25329464.228249997},{"$f":"+'RevReq_ExitCase_(2021)'!AK354-RevReq_BaseCase!AK354","v":25918491.280499995},{"$f":"+'RevReq_ExitCase_(2021)'!AL354-RevReq_BaseCase!AL354","v":26507518.332749993},{"$f":"+'RevReq_ExitCase_(2021)'!AM354-RevReq_BaseCase!AM354","v":27096545.384999994},{"$f":"+'RevReq_ExitCase_(2021)'!AN354-RevReq_BaseCase!AN354","v":27685572.437249996},{"$f":"+'RevReq_ExitCase_(2021)'!AO354-RevReq_BaseCase!AO354","v":28274599.489499997},{"$f":"+'RevReq_ExitCase_(2021)'!AP354-RevReq_BaseCase!AP354","v":28863626.541749999},{"$f":"+'RevReq_ExitCase_(2021)'!AQ354-RevReq_BaseCase!AQ354","v":29452653.594000001},{"$f":"+'RevReq_ExitCase_(2021)'!AR354-RevReq_BaseCase!AR354","v":30041680.646250002},{"$f":"+'RevReq_ExitCase_(2021)'!AS354-RevReq_BaseCase!AS354","v":30630707.698500004},{"$f":"+'RevReq_ExitCase_(2021)'!AT354-RevReq_BaseCase!AT354","v":31219734.750750005},{"$f":"+'RevReq_ExitCase_(2021)'!AU354-RevReq_BaseCase!AU354","v":31808761.803000007},{"$f":"+'RevReq_ExitCase_(2021)'!AV354-RevReq_BaseCase!AV354","v":32397788.855250008},{"$f":"+'RevReq_ExitCase_(2021)'!AW354-RevReq_BaseCase!AW354","v":32986815.90750001},{"$f":"+'RevReq_ExitCase_(2021)'!AX354-RevReq_BaseCase!AX354","v":33575842.959750012},{"$f":"+'RevReq_ExitCase_(2021)'!AY354-RevReq_BaseCase!AY354","v":0}]
[{"$f":"+RevReq_BaseCase!A355","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O355-RevReq_BaseCase!O355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P355-RevReq_BaseCase!P355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q355-RevReq_BaseCase!Q355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R355-RevReq_BaseCase!R355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S355-RevReq_BaseCase!S355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T355-RevReq_BaseCase!T355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U355-RevReq_BaseCase!U355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V355-RevReq_BaseCase!V355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W355-RevReq_BaseCase!W355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X355-RevReq_BaseCase!X355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y355-RevReq_BaseCase!Y355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z355-RevReq_BaseCase!Z355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA355-RevReq_BaseCase!AA355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB355-RevReq_BaseCase!AB355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC355-RevReq_BaseCase!AC355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD355-RevReq_BaseCase!AD355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE355-RevReq_BaseCase!AE355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF355-RevReq_BaseCase!AF355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG355-RevReq_BaseCase!AG355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH355-RevReq_BaseCase!AH355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI355-RevReq_BaseCase!AI355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ355-RevReq_BaseCase!AJ355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK355-RevReq_BaseCase!AK355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL355-RevReq_BaseCase!AL355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM355-RevReq_BaseCase!AM355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN355-RevReq_BaseCase!AN355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO355-RevReq_BaseCase!AO355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP355-RevReq_BaseCase!AP355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ355-RevReq_BaseCase!AQ355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR355-RevReq_BaseCase!AR355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS355-RevReq_BaseCase!AS355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT355-RevReq_BaseCase!AT355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU355-RevReq_BaseCase!AU355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV355-RevReq_BaseCase!AV355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW355-RevReq_BaseCase!AW355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX355-RevReq_BaseCase!AX355","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY355-RevReq_BaseCase!AY355","v":0}]
[{"$f":"+RevReq_BaseCase!A356","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O356-RevReq_BaseCase!O356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P356-RevReq_BaseCase!P356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q356-RevReq_BaseCase!Q356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R356-RevReq_BaseCase!R356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S356-RevReq_BaseCase!S356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T356-RevReq_BaseCase!T356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U356-RevReq_BaseCase!U356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V356-RevReq_BaseCase!V356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W356-RevReq_BaseCase!W356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X356-RevReq_BaseCase!X356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y356-RevReq_BaseCase!Y356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z356-RevReq_BaseCase!Z356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA356-RevReq_BaseCase!AA356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB356-RevReq_BaseCase!AB356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC356-RevReq_BaseCase!AC356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD356-RevReq_BaseCase!AD356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE356-RevReq_BaseCase!AE356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF356-RevReq_BaseCase!AF356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG356-RevReq_BaseCase!AG356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH356-RevReq_BaseCase!AH356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI356-RevReq_BaseCase!AI356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ356-RevReq_BaseCase!AJ356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK356-RevReq_BaseCase!AK356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL356-RevReq_BaseCase!AL356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM356-RevReq_BaseCase!AM356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN356-RevReq_BaseCase!AN356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO356-RevReq_BaseCase!AO356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP356-RevReq_BaseCase!AP356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ356-RevReq_BaseCase!AQ356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR356-RevReq_BaseCase!AR356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS356-RevReq_BaseCase!AS356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT356-RevReq_BaseCase!AT356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU356-RevReq_BaseCase!AU356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV356-RevReq_BaseCase!AV356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW356-RevReq_BaseCase!AW356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX356-RevReq_BaseCase!AX356","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY356-RevReq_BaseCase!AY356","v":0}]
[{"$f":"+RevReq_BaseCase!A357","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O357-RevReq_BaseCase!O357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P357-RevReq_BaseCase!P357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q357-RevReq_BaseCase!Q357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R357-RevReq_BaseCase!R357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S357-RevReq_BaseCase!S357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T357-RevReq_BaseCase!T357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U357-RevReq_BaseCase!U357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V357-RevReq_BaseCase!V357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W357-RevReq_BaseCase!W357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X357-RevReq_BaseCase!X357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y357-RevReq_BaseCase!Y357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z357-RevReq_BaseCase!Z357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA357-RevReq_BaseCase!AA357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB357-RevReq_BaseCase!AB357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC357-RevReq_BaseCase!AC357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD357-RevReq_BaseCase!AD357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE357-RevReq_BaseCase!AE357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF357-RevReq_BaseCase!AF357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG357-RevReq_BaseCase!AG357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH357-RevReq_BaseCase!AH357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI357-RevReq_BaseCase!AI357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ357-RevReq_BaseCase!AJ357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK357-RevReq_BaseCase!AK357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL357-RevReq_BaseCase!AL357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM357-RevReq_BaseCase!AM357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN357-RevReq_BaseCase!AN357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO357-RevReq_BaseCase!AO357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP357-RevReq_BaseCase!AP357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ357-RevReq_BaseCase!AQ357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR357-RevReq_BaseCase!AR357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS357-RevReq_BaseCase!AS357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT357-RevReq_BaseCase!AT357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU357-RevReq_BaseCase!AU357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV357-RevReq_BaseCase!AV357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW357-RevReq_BaseCase!AW357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX357-RevReq_BaseCase!AX357","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY357-RevReq_BaseCase!AY357","v":0}]
[{"$f":"+RevReq_BaseCase!A358","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O358-RevReq_BaseCase!O358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P358-RevReq_BaseCase!P358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q358-RevReq_BaseCase!Q358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R358-RevReq_BaseCase!R358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S358-RevReq_BaseCase!S358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T358-RevReq_BaseCase!T358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U358-RevReq_BaseCase!U358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V358-RevReq_BaseCase!V358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W358-RevReq_BaseCase!W358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X358-RevReq_BaseCase!X358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y358-RevReq_BaseCase!Y358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z358-RevReq_BaseCase!Z358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA358-RevReq_BaseCase!AA358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB358-RevReq_BaseCase!AB358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC358-RevReq_BaseCase!AC358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD358-RevReq_BaseCase!AD358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE358-RevReq_BaseCase!AE358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF358-RevReq_BaseCase!AF358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG358-RevReq_BaseCase!AG358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH358-RevReq_BaseCase!AH358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI358-RevReq_BaseCase!AI358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ358-RevReq_BaseCase!AJ358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK358-RevReq_BaseCase!AK358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL358-RevReq_BaseCase!AL358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM358-RevReq_BaseCase!AM358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN358-RevReq_BaseCase!AN358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO358-RevReq_BaseCase!AO358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP358-RevReq_BaseCase!AP358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ358-RevReq_BaseCase!AQ358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR358-RevReq_BaseCase!AR358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS358-RevReq_BaseCase!AS358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT358-RevReq_BaseCase!AT358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU358-RevReq_BaseCase!AU358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV358-RevReq_BaseCase!AV358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW358-RevReq_BaseCase!AW358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX358-RevReq_BaseCase!AX358","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY358-RevReq_BaseCase!AY358","v":0}]
[{"$f":"+RevReq_BaseCase!A359","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O359-RevReq_BaseCase!O359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P359-RevReq_BaseCase!P359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q359-RevReq_BaseCase!Q359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R359-RevReq_BaseCase!R359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S359-RevReq_BaseCase!S359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T359-RevReq_BaseCase!T359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U359-RevReq_BaseCase!U359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V359-RevReq_BaseCase!V359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W359-RevReq_BaseCase!W359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X359-RevReq_BaseCase!X359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y359-RevReq_BaseCase!Y359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z359-RevReq_BaseCase!Z359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA359-RevReq_BaseCase!AA359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB359-RevReq_BaseCase!AB359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC359-RevReq_BaseCase!AC359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD359-RevReq_BaseCase!AD359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE359-RevReq_BaseCase!AE359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF359-RevReq_BaseCase!AF359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG359-RevReq_BaseCase!AG359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH359-RevReq_BaseCase!AH359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI359-RevReq_BaseCase!AI359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ359-RevReq_BaseCase!AJ359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK359-RevReq_BaseCase!AK359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL359-RevReq_BaseCase!AL359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM359-RevReq_BaseCase!AM359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN359-RevReq_BaseCase!AN359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO359-RevReq_BaseCase!AO359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP359-RevReq_BaseCase!AP359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ359-RevReq_BaseCase!AQ359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR359-RevReq_BaseCase!AR359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS359-RevReq_BaseCase!AS359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT359-RevReq_BaseCase!AT359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU359-RevReq_BaseCase!AU359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV359-RevReq_BaseCase!AV359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW359-RevReq_BaseCase!AW359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX359-RevReq_BaseCase!AX359","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY359-RevReq_BaseCase!AY359","v":0}]
[{"$f":"+RevReq_BaseCase!A360","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O360-RevReq_BaseCase!O360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P360-RevReq_BaseCase!P360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q360-RevReq_BaseCase!Q360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R360-RevReq_BaseCase!R360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S360-RevReq_BaseCase!S360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T360-RevReq_BaseCase!T360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U360-RevReq_BaseCase!U360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V360-RevReq_BaseCase!V360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W360-RevReq_BaseCase!W360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X360-RevReq_BaseCase!X360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y360-RevReq_BaseCase!Y360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z360-RevReq_BaseCase!Z360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA360-RevReq_BaseCase!AA360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB360-RevReq_BaseCase!AB360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC360-RevReq_BaseCase!AC360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD360-RevReq_BaseCase!AD360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE360-RevReq_BaseCase!AE360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF360-RevReq_BaseCase!AF360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG360-RevReq_BaseCase!AG360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH360-RevReq_BaseCase!AH360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI360-RevReq_BaseCase!AI360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ360-RevReq_BaseCase!AJ360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK360-RevReq_BaseCase!AK360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL360-RevReq_BaseCase!AL360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM360-RevReq_BaseCase!AM360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN360-RevReq_BaseCase!AN360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO360-RevReq_BaseCase!AO360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP360-RevReq_BaseCase!AP360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ360-RevReq_BaseCase!AQ360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR360-RevReq_BaseCase!AR360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS360-RevReq_BaseCase!AS360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT360-RevReq_BaseCase!AT360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU360-RevReq_BaseCase!AU360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV360-RevReq_BaseCase!AV360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW360-RevReq_BaseCase!AW360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX360-RevReq_BaseCase!AX360","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY360-RevReq_BaseCase!AY360","v":0}]
[{"$f":"+RevReq_BaseCase!A361","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O361-RevReq_BaseCase!O361","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P361-RevReq_BaseCase!P361","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q361-RevReq_BaseCase!Q361","v":7280811.1680652164},{"$f":"+'RevReq_ExitCase_(2021)'!R361-RevReq_BaseCase!R361","v":14561622.336130438},{"$f":"+'RevReq_ExitCase_(2021)'!S361-RevReq_BaseCase!S361","v":-5331059.5925543457},{"$f":"+'RevReq_ExitCase_(2021)'!T361-RevReq_BaseCase!T361","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U361-RevReq_BaseCase!U361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V361-RevReq_BaseCase!V361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W361-RevReq_BaseCase!W361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X361-RevReq_BaseCase!X361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y361-RevReq_BaseCase!Y361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z361-RevReq_BaseCase!Z361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA361-RevReq_BaseCase!AA361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB361-RevReq_BaseCase!AB361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC361-RevReq_BaseCase!AC361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD361-RevReq_BaseCase!AD361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE361-RevReq_BaseCase!AE361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF361-RevReq_BaseCase!AF361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG361-RevReq_BaseCase!AG361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH361-RevReq_BaseCase!AH361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI361-RevReq_BaseCase!AI361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ361-RevReq_BaseCase!AJ361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK361-RevReq_BaseCase!AK361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL361-RevReq_BaseCase!AL361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM361-RevReq_BaseCase!AM361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN361-RevReq_BaseCase!AN361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO361-RevReq_BaseCase!AO361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP361-RevReq_BaseCase!AP361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ361-RevReq_BaseCase!AQ361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR361-RevReq_BaseCase!AR361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS361-RevReq_BaseCase!AS361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT361-RevReq_BaseCase!AT361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU361-RevReq_BaseCase!AU361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV361-RevReq_BaseCase!AV361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW361-RevReq_BaseCase!AW361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX361-RevReq_BaseCase!AX361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY361-RevReq_BaseCase!AY361","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A362","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O362-RevReq_BaseCase!O362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P362-RevReq_BaseCase!P362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q362-RevReq_BaseCase!Q362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R362-RevReq_BaseCase!R362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S362-RevReq_BaseCase!S362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T362-RevReq_BaseCase!T362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U362-RevReq_BaseCase!U362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V362-RevReq_BaseCase!V362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W362-RevReq_BaseCase!W362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X362-RevReq_BaseCase!X362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y362-RevReq_BaseCase!Y362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z362-RevReq_BaseCase!Z362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA362-RevReq_BaseCase!AA362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB362-RevReq_BaseCase!AB362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC362-RevReq_BaseCase!AC362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD362-RevReq_BaseCase!AD362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE362-RevReq_BaseCase!AE362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF362-RevReq_BaseCase!AF362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG362-RevReq_BaseCase!AG362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH362-RevReq_BaseCase!AH362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI362-RevReq_BaseCase!AI362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ362-RevReq_BaseCase!AJ362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK362-RevReq_BaseCase!AK362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL362-RevReq_BaseCase!AL362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM362-RevReq_BaseCase!AM362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN362-RevReq_BaseCase!AN362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO362-RevReq_BaseCase!AO362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP362-RevReq_BaseCase!AP362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ362-RevReq_BaseCase!AQ362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR362-RevReq_BaseCase!AR362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS362-RevReq_BaseCase!AS362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT362-RevReq_BaseCase!AT362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU362-RevReq_BaseCase!AU362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV362-RevReq_BaseCase!AV362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW362-RevReq_BaseCase!AW362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX362-RevReq_BaseCase!AX362","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY362-RevReq_BaseCase!AY362","v":0}]
[{"$f":"+RevReq_BaseCase!A363","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O363-RevReq_BaseCase!O363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P363-RevReq_BaseCase!P363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q363-RevReq_BaseCase!Q363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R363-RevReq_BaseCase!R363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S363-RevReq_BaseCase!S363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T363-RevReq_BaseCase!T363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U363-RevReq_BaseCase!U363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V363-RevReq_BaseCase!V363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W363-RevReq_BaseCase!W363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X363-RevReq_BaseCase!X363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y363-RevReq_BaseCase!Y363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z363-RevReq_BaseCase!Z363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA363-RevReq_BaseCase!AA363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB363-RevReq_BaseCase!AB363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC363-RevReq_BaseCase!AC363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD363-RevReq_BaseCase!AD363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE363-RevReq_BaseCase!AE363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF363-RevReq_BaseCase!AF363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG363-RevReq_BaseCase!AG363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH363-RevReq_BaseCase!AH363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI363-RevReq_BaseCase!AI363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ363-RevReq_BaseCase!AJ363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK363-RevReq_BaseCase!AK363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL363-RevReq_BaseCase!AL363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM363-RevReq_BaseCase!AM363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN363-RevReq_BaseCase!AN363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO363-RevReq_BaseCase!AO363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP363-RevReq_BaseCase!AP363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ363-RevReq_BaseCase!AQ363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR363-RevReq_BaseCase!AR363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS363-RevReq_BaseCase!AS363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT363-RevReq_BaseCase!AT363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU363-RevReq_BaseCase!AU363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV363-RevReq_BaseCase!AV363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW363-RevReq_BaseCase!AW363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX363-RevReq_BaseCase!AX363","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY363-RevReq_BaseCase!AY363","v":0}]
[{"$f":"+RevReq_BaseCase!A364","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O364-RevReq_BaseCase!O364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P364-RevReq_BaseCase!P364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q364-RevReq_BaseCase!Q364","v":41042582.608695656},{"$f":"+'RevReq_ExitCase_(2021)'!R364-RevReq_BaseCase!R364","v":26556965.217391308},{"$f":"+'RevReq_ExitCase_(2021)'!S364-RevReq_BaseCase!S364","v":12071347.826086961},{"$f":"+'RevReq_ExitCase_(2021)'!T364-RevReq_BaseCase!T364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U364-RevReq_BaseCase!U364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V364-RevReq_BaseCase!V364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W364-RevReq_BaseCase!W364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X364-RevReq_BaseCase!X364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y364-RevReq_BaseCase!Y364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z364-RevReq_BaseCase!Z364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA364-RevReq_BaseCase!AA364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB364-RevReq_BaseCase!AB364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC364-RevReq_BaseCase!AC364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD364-RevReq_BaseCase!AD364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE364-RevReq_BaseCase!AE364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF364-RevReq_BaseCase!AF364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG364-RevReq_BaseCase!AG364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH364-RevReq_BaseCase!AH364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI364-RevReq_BaseCase!AI364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ364-RevReq_BaseCase!AJ364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK364-RevReq_BaseCase!AK364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL364-RevReq_BaseCase!AL364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM364-RevReq_BaseCase!AM364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN364-RevReq_BaseCase!AN364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO364-RevReq_BaseCase!AO364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP364-RevReq_BaseCase!AP364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ364-RevReq_BaseCase!AQ364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR364-RevReq_BaseCase!AR364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS364-RevReq_BaseCase!AS364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT364-RevReq_BaseCase!AT364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU364-RevReq_BaseCase!AU364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV364-RevReq_BaseCase!AV364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW364-RevReq_BaseCase!AW364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX364-RevReq_BaseCase!AX364","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY364-RevReq_BaseCase!AY364","v":0}]
[{"$f":"+RevReq_BaseCase!A365","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O365-RevReq_BaseCase!O365","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P365-RevReq_BaseCase!P365","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q365-RevReq_BaseCase!Q365","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2021)'!R365-RevReq_BaseCase!R365","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2021)'!S365-RevReq_BaseCase!S365","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2021)'!T365-RevReq_BaseCase!T365","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U365-RevReq_BaseCase!U365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V365-RevReq_BaseCase!V365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W365-RevReq_BaseCase!W365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X365-RevReq_BaseCase!X365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y365-RevReq_BaseCase!Y365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z365-RevReq_BaseCase!Z365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA365-RevReq_BaseCase!AA365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB365-RevReq_BaseCase!AB365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC365-RevReq_BaseCase!AC365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD365-RevReq_BaseCase!AD365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE365-RevReq_BaseCase!AE365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF365-RevReq_BaseCase!AF365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG365-RevReq_BaseCase!AG365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH365-RevReq_BaseCase!AH365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI365-RevReq_BaseCase!AI365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ365-RevReq_BaseCase!AJ365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK365-RevReq_BaseCase!AK365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL365-RevReq_BaseCase!AL365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM365-RevReq_BaseCase!AM365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN365-RevReq_BaseCase!AN365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO365-RevReq_BaseCase!AO365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP365-RevReq_BaseCase!AP365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ365-RevReq_BaseCase!AQ365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR365-RevReq_BaseCase!AR365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS365-RevReq_BaseCase!AS365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT365-RevReq_BaseCase!AT365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU365-RevReq_BaseCase!AU365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV365-RevReq_BaseCase!AV365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW365-RevReq_BaseCase!AW365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX365-RevReq_BaseCase!AX365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY365-RevReq_BaseCase!AY365","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A366","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O366-RevReq_BaseCase!O366","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P366-RevReq_BaseCase!P366","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q366-RevReq_BaseCase!Q366","v":-44091.980798495002},{"$f":"+'RevReq_ExitCase_(2021)'!R366-RevReq_BaseCase!R366","v":-88183.961596988607},{"$f":"+'RevReq_ExitCase_(2021)'!S366-RevReq_BaseCase!S366","v":-132275.94239548268},{"$f":"+'RevReq_ExitCase_(2021)'!T366-RevReq_BaseCase!T366","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U366-RevReq_BaseCase!U366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V366-RevReq_BaseCase!V366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W366-RevReq_BaseCase!W366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X366-RevReq_BaseCase!X366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y366-RevReq_BaseCase!Y366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z366-RevReq_BaseCase!Z366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA366-RevReq_BaseCase!AA366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB366-RevReq_BaseCase!AB366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC366-RevReq_BaseCase!AC366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD366-RevReq_BaseCase!AD366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE366-RevReq_BaseCase!AE366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF366-RevReq_BaseCase!AF366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG366-RevReq_BaseCase!AG366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH366-RevReq_BaseCase!AH366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI366-RevReq_BaseCase!AI366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ366-RevReq_BaseCase!AJ366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK366-RevReq_BaseCase!AK366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL366-RevReq_BaseCase!AL366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM366-RevReq_BaseCase!AM366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN366-RevReq_BaseCase!AN366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO366-RevReq_BaseCase!AO366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP366-RevReq_BaseCase!AP366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ366-RevReq_BaseCase!AQ366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR366-RevReq_BaseCase!AR366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS366-RevReq_BaseCase!AS366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT366-RevReq_BaseCase!AT366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU366-RevReq_BaseCase!AU366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV366-RevReq_BaseCase!AV366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW366-RevReq_BaseCase!AW366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX366-RevReq_BaseCase!AX366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY366-RevReq_BaseCase!AY366","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A367","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O367-RevReq_BaseCase!O367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P367-RevReq_BaseCase!P367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q367-RevReq_BaseCase!Q367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R367-RevReq_BaseCase!R367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S367-RevReq_BaseCase!S367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T367-RevReq_BaseCase!T367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U367-RevReq_BaseCase!U367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V367-RevReq_BaseCase!V367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W367-RevReq_BaseCase!W367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X367-RevReq_BaseCase!X367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y367-RevReq_BaseCase!Y367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z367-RevReq_BaseCase!Z367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA367-RevReq_BaseCase!AA367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB367-RevReq_BaseCase!AB367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC367-RevReq_BaseCase!AC367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD367-RevReq_BaseCase!AD367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE367-RevReq_BaseCase!AE367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF367-RevReq_BaseCase!AF367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG367-RevReq_BaseCase!AG367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH367-RevReq_BaseCase!AH367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI367-RevReq_BaseCase!AI367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ367-RevReq_BaseCase!AJ367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK367-RevReq_BaseCase!AK367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL367-RevReq_BaseCase!AL367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM367-RevReq_BaseCase!AM367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN367-RevReq_BaseCase!AN367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO367-RevReq_BaseCase!AO367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP367-RevReq_BaseCase!AP367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ367-RevReq_BaseCase!AQ367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR367-RevReq_BaseCase!AR367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS367-RevReq_BaseCase!AS367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT367-RevReq_BaseCase!AT367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU367-RevReq_BaseCase!AU367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV367-RevReq_BaseCase!AV367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW367-RevReq_BaseCase!AW367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX367-RevReq_BaseCase!AX367","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY367-RevReq_BaseCase!AY367","v":0}]
[{"$f":"+RevReq_BaseCase!A368","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O368-RevReq_BaseCase!O368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P368-RevReq_BaseCase!P368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q368-RevReq_BaseCase!Q368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R368-RevReq_BaseCase!R368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S368-RevReq_BaseCase!S368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T368-RevReq_BaseCase!T368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U368-RevReq_BaseCase!U368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V368-RevReq_BaseCase!V368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W368-RevReq_BaseCase!W368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X368-RevReq_BaseCase!X368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y368-RevReq_BaseCase!Y368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z368-RevReq_BaseCase!Z368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA368-RevReq_BaseCase!AA368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB368-RevReq_BaseCase!AB368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC368-RevReq_BaseCase!AC368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD368-RevReq_BaseCase!AD368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE368-RevReq_BaseCase!AE368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF368-RevReq_BaseCase!AF368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG368-RevReq_BaseCase!AG368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH368-RevReq_BaseCase!AH368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI368-RevReq_BaseCase!AI368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ368-RevReq_BaseCase!AJ368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK368-RevReq_BaseCase!AK368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL368-RevReq_BaseCase!AL368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM368-RevReq_BaseCase!AM368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN368-RevReq_BaseCase!AN368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO368-RevReq_BaseCase!AO368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP368-RevReq_BaseCase!AP368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ368-RevReq_BaseCase!AQ368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR368-RevReq_BaseCase!AR368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS368-RevReq_BaseCase!AS368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT368-RevReq_BaseCase!AT368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU368-RevReq_BaseCase!AU368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV368-RevReq_BaseCase!AV368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW368-RevReq_BaseCase!AW368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX368-RevReq_BaseCase!AX368","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY368-RevReq_BaseCase!AY368","v":0}]
[{"$f":"+RevReq_BaseCase!A369","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O369-RevReq_BaseCase!O369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P369-RevReq_BaseCase!P369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q369-RevReq_BaseCase!Q369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R369-RevReq_BaseCase!R369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S369-RevReq_BaseCase!S369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T369-RevReq_BaseCase!T369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U369-RevReq_BaseCase!U369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V369-RevReq_BaseCase!V369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W369-RevReq_BaseCase!W369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X369-RevReq_BaseCase!X369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y369-RevReq_BaseCase!Y369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z369-RevReq_BaseCase!Z369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA369-RevReq_BaseCase!AA369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB369-RevReq_BaseCase!AB369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC369-RevReq_BaseCase!AC369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD369-RevReq_BaseCase!AD369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE369-RevReq_BaseCase!AE369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF369-RevReq_BaseCase!AF369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG369-RevReq_BaseCase!AG369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH369-RevReq_BaseCase!AH369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI369-RevReq_BaseCase!AI369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ369-RevReq_BaseCase!AJ369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK369-RevReq_BaseCase!AK369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL369-RevReq_BaseCase!AL369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM369-RevReq_BaseCase!AM369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN369-RevReq_BaseCase!AN369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO369-RevReq_BaseCase!AO369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP369-RevReq_BaseCase!AP369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ369-RevReq_BaseCase!AQ369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR369-RevReq_BaseCase!AR369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS369-RevReq_BaseCase!AS369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT369-RevReq_BaseCase!AT369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU369-RevReq_BaseCase!AU369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV369-RevReq_BaseCase!AV369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW369-RevReq_BaseCase!AW369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX369-RevReq_BaseCase!AX369","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY369-RevReq_BaseCase!AY369","v":0}]
[{"$f":"+RevReq_BaseCase!A370","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O370-RevReq_BaseCase!O370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P370-RevReq_BaseCase!P370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q370-RevReq_BaseCase!Q370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R370-RevReq_BaseCase!R370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S370-RevReq_BaseCase!S370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T370-RevReq_BaseCase!T370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U370-RevReq_BaseCase!U370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V370-RevReq_BaseCase!V370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W370-RevReq_BaseCase!W370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X370-RevReq_BaseCase!X370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y370-RevReq_BaseCase!Y370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z370-RevReq_BaseCase!Z370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA370-RevReq_BaseCase!AA370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB370-RevReq_BaseCase!AB370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC370-RevReq_BaseCase!AC370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD370-RevReq_BaseCase!AD370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE370-RevReq_BaseCase!AE370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF370-RevReq_BaseCase!AF370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG370-RevReq_BaseCase!AG370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH370-RevReq_BaseCase!AH370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI370-RevReq_BaseCase!AI370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ370-RevReq_BaseCase!AJ370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK370-RevReq_BaseCase!AK370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL370-RevReq_BaseCase!AL370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM370-RevReq_BaseCase!AM370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN370-RevReq_BaseCase!AN370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO370-RevReq_BaseCase!AO370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP370-RevReq_BaseCase!AP370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ370-RevReq_BaseCase!AQ370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR370-RevReq_BaseCase!AR370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS370-RevReq_BaseCase!AS370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT370-RevReq_BaseCase!AT370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU370-RevReq_BaseCase!AU370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV370-RevReq_BaseCase!AV370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW370-RevReq_BaseCase!AW370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX370-RevReq_BaseCase!AX370","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY370-RevReq_BaseCase!AY370","v":0}]
[{"$f":"+RevReq_BaseCase!A371","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O371-RevReq_BaseCase!O371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P371-RevReq_BaseCase!P371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q371-RevReq_BaseCase!Q371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R371-RevReq_BaseCase!R371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S371-RevReq_BaseCase!S371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T371-RevReq_BaseCase!T371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U371-RevReq_BaseCase!U371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V371-RevReq_BaseCase!V371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W371-RevReq_BaseCase!W371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X371-RevReq_BaseCase!X371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y371-RevReq_BaseCase!Y371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z371-RevReq_BaseCase!Z371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA371-RevReq_BaseCase!AA371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB371-RevReq_BaseCase!AB371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC371-RevReq_BaseCase!AC371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD371-RevReq_BaseCase!AD371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE371-RevReq_BaseCase!AE371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF371-RevReq_BaseCase!AF371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG371-RevReq_BaseCase!AG371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH371-RevReq_BaseCase!AH371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI371-RevReq_BaseCase!AI371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ371-RevReq_BaseCase!AJ371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK371-RevReq_BaseCase!AK371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL371-RevReq_BaseCase!AL371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM371-RevReq_BaseCase!AM371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN371-RevReq_BaseCase!AN371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO371-RevReq_BaseCase!AO371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP371-RevReq_BaseCase!AP371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ371-RevReq_BaseCase!AQ371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR371-RevReq_BaseCase!AR371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS371-RevReq_BaseCase!AS371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT371-RevReq_BaseCase!AT371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU371-RevReq_BaseCase!AU371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV371-RevReq_BaseCase!AV371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW371-RevReq_BaseCase!AW371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX371-RevReq_BaseCase!AX371","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY371-RevReq_BaseCase!AY371","v":0}]
[{"$f":"+RevReq_BaseCase!A372","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O372-RevReq_BaseCase!O372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P372-RevReq_BaseCase!P372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q372-RevReq_BaseCase!Q372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R372-RevReq_BaseCase!R372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S372-RevReq_BaseCase!S372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T372-RevReq_BaseCase!T372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U372-RevReq_BaseCase!U372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V372-RevReq_BaseCase!V372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W372-RevReq_BaseCase!W372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X372-RevReq_BaseCase!X372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y372-RevReq_BaseCase!Y372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z372-RevReq_BaseCase!Z372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA372-RevReq_BaseCase!AA372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB372-RevReq_BaseCase!AB372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC372-RevReq_BaseCase!AC372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD372-RevReq_BaseCase!AD372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE372-RevReq_BaseCase!AE372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF372-RevReq_BaseCase!AF372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG372-RevReq_BaseCase!AG372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH372-RevReq_BaseCase!AH372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI372-RevReq_BaseCase!AI372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ372-RevReq_BaseCase!AJ372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK372-RevReq_BaseCase!AK372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL372-RevReq_BaseCase!AL372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM372-RevReq_BaseCase!AM372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN372-RevReq_BaseCase!AN372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO372-RevReq_BaseCase!AO372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP372-RevReq_BaseCase!AP372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ372-RevReq_BaseCase!AQ372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR372-RevReq_BaseCase!AR372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS372-RevReq_BaseCase!AS372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT372-RevReq_BaseCase!AT372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU372-RevReq_BaseCase!AU372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV372-RevReq_BaseCase!AV372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW372-RevReq_BaseCase!AW372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX372-RevReq_BaseCase!AX372","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY372-RevReq_BaseCase!AY372","v":0}]
[null,null,null,{"$f":"\"Total \"&D347","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O348:O372)","v":0},0,49555629.665545523,48974248.044362403,19660133.263949811,5341282.1224644016,-4237050.1276420075,-13469547.541723212,-22605980.214278601,-39286180.482265465,-49690858.303926855,-64996392.618989915,-80142817.56090349,-91190101.189740583,-104355496.51466969,-104135238.07949902,-102852377.29816903,-100276070.29850182,-99085468.359603107,-101306752.25932598,-101794868.4330207,-99455425.792806983,-98604385.319671333,-97107382.808804899,-97777569.442497224,-98806194.243483186,-100239971.27143504,-100865259.21360488,-99148453.682144418,-100885143.15162632,-97875373.054626584,-95880684.021169201,-93213820.459810376,-90275365.040121138,-87744777.138672158,-85167586.271703869,-110016971.10081385]
[]
[]
[null,null,null,"Rate Base, Average"]
[{"$f":"+RevReq_BaseCase!A377","v":"Base"},null,{"$f":"C376+1","v":1},{"$f":"INDEX(D$55:D$79,$C377,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C377,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J203","v":0},null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O377-RevReq_BaseCase!O377","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P377-RevReq_BaseCase!P377","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q377-RevReq_BaseCase!Q377","v":-2408419.948951602},{"$f":"+'RevReq_ExitCase_(2021)'!R377-RevReq_BaseCase!R377","v":-2630663.5134726912},{"$f":"+'RevReq_ExitCase_(2021)'!S377-RevReq_BaseCase!S377","v":1732206.5768325925},{"$f":"+'RevReq_ExitCase_(2021)'!T377-RevReq_BaseCase!T377","v":2426755.4654342234},{"$f":"+'RevReq_ExitCase_(2021)'!U377-RevReq_BaseCase!U377","v":-546437.85116116703},{"$f":"+'RevReq_ExitCase_(2021)'!V377-RevReq_BaseCase!V377","v":-3538486.7576511279},{"$f":"+'RevReq_ExitCase_(2021)'!W377-RevReq_BaseCase!W377","v":-6552378.4014413953},{"$f":"+'RevReq_ExitCase_(2021)'!X377-RevReq_BaseCase!X377","v":-9591996.4972823709},{"$f":"+'RevReq_ExitCase_(2021)'!Y377-RevReq_BaseCase!Y377","v":-12664761.792349871},{"$f":"+'RevReq_ExitCase_(2021)'!Z377-RevReq_BaseCase!Z377","v":-15792351.083838522},{"$f":"+'RevReq_ExitCase_(2021)'!AA377-RevReq_BaseCase!AA377","v":-18976904.617012057},{"$f":"+'RevReq_ExitCase_(2021)'!AB377-RevReq_BaseCase!AB377","v":-22286277.555631205},{"$f":"+'RevReq_ExitCase_(2021)'!AC377-RevReq_BaseCase!AC377","v":-25787757.357090216},{"$f":"+'RevReq_ExitCase_(2021)'!AD377-RevReq_BaseCase!AD377","v":-25740355.718856879},{"$f":"+'RevReq_ExitCase_(2021)'!AE377-RevReq_BaseCase!AE377","v":-22495263.354111288},{"$f":"+'RevReq_ExitCase_(2021)'!AF377-RevReq_BaseCase!AF377","v":-19746305.039029732},{"$f":"+'RevReq_ExitCase_(2021)'!AG377-RevReq_BaseCase!AG377","v":-17095777.25485513},{"$f":"+'RevReq_ExitCase_(2021)'!AH377-RevReq_BaseCase!AH377","v":-14894076.006938772},{"$f":"+'RevReq_ExitCase_(2021)'!AI377-RevReq_BaseCase!AI377","v":-13198888.430904809},{"$f":"+'RevReq_ExitCase_(2021)'!AJ377-RevReq_BaseCase!AJ377","v":-11813486.307513304},{"$f":"+'RevReq_ExitCase_(2021)'!AK377-RevReq_BaseCase!AK377","v":-10745654.021693172},{"$f":"+'RevReq_ExitCase_(2021)'!AL377-RevReq_BaseCase!AL377","v":-9918660.0434701685},{"$f":"+'RevReq_ExitCase_(2021)'!AM377-RevReq_BaseCase!AM377","v":-9324973.052756764},{"$f":"+'RevReq_ExitCase_(2021)'!AN377-RevReq_BaseCase!AN377","v":-8840217.3860052209},{"$f":"+'RevReq_ExitCase_(2021)'!AO377-RevReq_BaseCase!AO377","v":-8386516.5807889067},{"$f":"+'RevReq_ExitCase_(2021)'!AP377-RevReq_BaseCase!AP377","v":-7965207.1593523268},{"$f":"+'RevReq_ExitCase_(2021)'!AQ377-RevReq_BaseCase!AQ377","v":-7578500.435173206},{"$f":"+'RevReq_ExitCase_(2021)'!AR377-RevReq_BaseCase!AR377","v":-7239886.4795042481},{"$f":"+'RevReq_ExitCase_(2021)'!AS377-RevReq_BaseCase!AS377","v":-6931577.6121188719},{"$f":"+'RevReq_ExitCase_(2021)'!AT377-RevReq_BaseCase!AT377","v":-6671722.3046515994},{"$f":"+'RevReq_ExitCase_(2021)'!AU377-RevReq_BaseCase!AU377","v":-6463132.76738731},{"$f":"+'RevReq_ExitCase_(2021)'!AV377-RevReq_BaseCase!AV377","v":-6287823.6990033872},{"$f":"+'RevReq_ExitCase_(2021)'!AW377-RevReq_BaseCase!AW377","v":-6148714.022948483},{"$f":"+'RevReq_ExitCase_(2021)'!AX377-RevReq_BaseCase!AX377","v":-5952955.3229940124},{"$f":"+'RevReq_ExitCase_(2021)'!AY377-RevReq_BaseCase!AY377","v":-2910264.4858496431}]
[{"$f":"+RevReq_BaseCase!A378","v":"Clause"},null,{"$f":"C377+1","v":2},{"$f":"INDEX(D$55:D$79,$C378,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O378-RevReq_BaseCase!O378","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P378-RevReq_BaseCase!P378","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q378-RevReq_BaseCase!Q378","v":614952.14068675786},{"$f":"+'RevReq_ExitCase_(2021)'!R378-RevReq_BaseCase!R378","v":1844856.4220602661},{"$f":"+'RevReq_ExitCase_(2021)'!S378-RevReq_BaseCase!S378","v":3074760.7034337744},{"$f":"+'RevReq_ExitCase_(2021)'!T378-RevReq_BaseCase!T378","v":2123479.6408763379},{"$f":"+'RevReq_ExitCase_(2021)'!U378-RevReq_BaseCase!U378","v":-1008986.765612036},{"$f":"+'RevReq_ExitCase_(2021)'!V378-RevReq_BaseCase!V378","v":-4141453.1721004061},{"$f":"+'RevReq_ExitCase_(2021)'!W378-RevReq_BaseCase!W378","v":-7273919.57858878},{"$f":"+'RevReq_ExitCase_(2021)'!X378-RevReq_BaseCase!X378","v":-10406385.985077154},{"$f":"+'RevReq_ExitCase_(2021)'!Y378-RevReq_BaseCase!Y378","v":-13538852.391565531},{"$f":"+'RevReq_ExitCase_(2021)'!Z378-RevReq_BaseCase!Z378","v":-16671318.798053905},{"$f":"+'RevReq_ExitCase_(2021)'!AA378-RevReq_BaseCase!AA378","v":-19803785.204542279},{"$f":"+'RevReq_ExitCase_(2021)'!AB378-RevReq_BaseCase!AB378","v":-22936251.611030653},{"$f":"+'RevReq_ExitCase_(2021)'!AC378-RevReq_BaseCase!AC378","v":-26068718.017519027},{"$f":"+'RevReq_ExitCase_(2021)'!AD378-RevReq_BaseCase!AD378","v":-27019999.08007646},{"$f":"+'RevReq_ExitCase_(2021)'!AE378-RevReq_BaseCase!AE378","v":-25790094.798702952},{"$f":"+'RevReq_ExitCase_(2021)'!AF378-RevReq_BaseCase!AF378","v":-24560190.517329443},{"$f":"+'RevReq_ExitCase_(2021)'!AG378-RevReq_BaseCase!AG378","v":-23330286.235955935},{"$f":"+'RevReq_ExitCase_(2021)'!AH378-RevReq_BaseCase!AH378","v":-22100381.954582427},{"$f":"+'RevReq_ExitCase_(2021)'!AI378-RevReq_BaseCase!AI378","v":-20870477.673208918},{"$f":"+'RevReq_ExitCase_(2021)'!AJ378-RevReq_BaseCase!AJ378","v":-19640573.39183541},{"$f":"+'RevReq_ExitCase_(2021)'!AK378-RevReq_BaseCase!AK378","v":-18410669.110461902},{"$f":"+'RevReq_ExitCase_(2021)'!AL378-RevReq_BaseCase!AL378","v":-17180764.829088394},{"$f":"+'RevReq_ExitCase_(2021)'!AM378-RevReq_BaseCase!AM378","v":-15950860.547714885},{"$f":"+'RevReq_ExitCase_(2021)'!AN378-RevReq_BaseCase!AN378","v":-14720956.266341377},{"$f":"+'RevReq_ExitCase_(2021)'!AO378-RevReq_BaseCase!AO378","v":-13491051.984967869},{"$f":"+'RevReq_ExitCase_(2021)'!AP378-RevReq_BaseCase!AP378","v":-12261147.703594361},{"$f":"+'RevReq_ExitCase_(2021)'!AQ378-RevReq_BaseCase!AQ378","v":-11031243.422220852},{"$f":"+'RevReq_ExitCase_(2021)'!AR378-RevReq_BaseCase!AR378","v":-9801339.140847344},{"$f":"+'RevReq_ExitCase_(2021)'!AS378-RevReq_BaseCase!AS378","v":-8571434.8594738357},{"$f":"+'RevReq_ExitCase_(2021)'!AT378-RevReq_BaseCase!AT378","v":-7341530.5781003274},{"$f":"+'RevReq_ExitCase_(2021)'!AU378-RevReq_BaseCase!AU378","v":-6111626.2967268191},{"$f":"+'RevReq_ExitCase_(2021)'!AV378-RevReq_BaseCase!AV378","v":-4881722.0153533109},{"$f":"+'RevReq_ExitCase_(2021)'!AW378-RevReq_BaseCase!AW378","v":-3654017.8560367087},{"$f":"+'RevReq_ExitCase_(2021)'!AX378-RevReq_BaseCase!AX378","v":-2656979.9790114537},{"$f":"+'RevReq_ExitCase_(2021)'!AY378-RevReq_BaseCase!AY378","v":-1136347.0603080443}]
[{"$f":"+RevReq_BaseCase!A379","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O379-RevReq_BaseCase!O379","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P379-RevReq_BaseCase!P379","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q379-RevReq_BaseCase!Q379","v":-1185293.3251750001},{"$f":"+'RevReq_ExitCase_(2021)'!R379-RevReq_BaseCase!R379","v":-3222822.7175211618},{"$f":"+'RevReq_ExitCase_(2021)'!S379-RevReq_BaseCase!S379","v":-5697891.6398095731},{"$f":"+'RevReq_ExitCase_(2021)'!T379-RevReq_BaseCase!T379","v":-8884999.1426204592},{"$f":"+'RevReq_ExitCase_(2021)'!U379-RevReq_BaseCase!U379","v":-12273550.937714798},{"$f":"+'RevReq_ExitCase_(2021)'!V379-RevReq_BaseCase!V379","v":-15739202.940509925},{"$f":"+'RevReq_ExitCase_(2021)'!W379-RevReq_BaseCase!W379","v":-18961995.825609647},{"$f":"+'RevReq_ExitCase_(2021)'!X379-RevReq_BaseCase!X379","v":-25882845.762159523},{"$f":"+'RevReq_ExitCase_(2021)'!Y379-RevReq_BaseCase!Y379","v":-33404601.792114887},{"$f":"+'RevReq_ExitCase_(2021)'!Z379-RevReq_BaseCase!Z379","v":-40184130.18162778},{"$f":"+'RevReq_ExitCase_(2021)'!AA379-RevReq_BaseCase!AA379","v":-49277495.808671258},{"$f":"+'RevReq_ExitCase_(2021)'!AB379-RevReq_BaseCase!AB379","v":-56116843.164627299},{"$f":"+'RevReq_ExitCase_(2021)'!AC379-RevReq_BaseCase!AC379","v":-61773493.856271826},{"$f":"+'RevReq_ExitCase_(2021)'!AD379-RevReq_BaseCase!AD379","v":-67526363.806696817},{"$f":"+'RevReq_ExitCase_(2021)'!AE379-RevReq_BaseCase!AE379","v":-71433903.751739651},{"$f":"+'RevReq_ExitCase_(2021)'!AF379-RevReq_BaseCase!AF379","v":-73667205.781720534},{"$f":"+'RevReq_ExitCase_(2021)'!AG379-RevReq_BaseCase!AG379","v":-75848125.527197421},{"$f":"+'RevReq_ExitCase_(2021)'!AH379-RevReq_BaseCase!AH379","v":-79978931.387802079},{"$f":"+'RevReq_ExitCase_(2021)'!AI379-RevReq_BaseCase!AI379","v":-84442498.178546041},{"$f":"+'RevReq_ExitCase_(2021)'!AJ379-RevReq_BaseCase!AJ379","v":-86315830.103318617},{"$f":"+'RevReq_ExitCase_(2021)'!AK379-RevReq_BaseCase!AK379","v":-87201926.000876829},{"$f":"+'RevReq_ExitCase_(2021)'!AL379-RevReq_BaseCase!AL379","v":-88268314.031959102},{"$f":"+'RevReq_ExitCase_(2021)'!AM379-RevReq_BaseCase!AM379","v":-89861917.212922409},{"$f":"+'RevReq_ExitCase_(2021)'!AN379-RevReq_BaseCase!AN379","v":-92609309.481506124},{"$f":"+'RevReq_ExitCase_(2021)'!AO379-RevReq_BaseCase!AO379","v":-95707346.976453587},{"$f":"+'RevReq_ExitCase_(2021)'!AP379-RevReq_BaseCase!AP379","v":-98571227.646797895},{"$f":"+'RevReq_ExitCase_(2021)'!AQ379-RevReq_BaseCase!AQ379","v":-99825115.388534844},{"$f":"+'RevReq_ExitCase_(2021)'!AR379-RevReq_BaseCase!AR379","v":-101586510.1947411},{"$f":"+'RevReq_ExitCase_(2021)'!AS379-RevReq_BaseCase!AS379","v":-102671014.68060404},{"$f":"+'RevReq_ExitCase_(2021)'!AT379-RevReq_BaseCase!AT379","v":-101841271.34680335},{"$f":"+'RevReq_ExitCase_(2021)'!AU379-RevReq_BaseCase!AU379","v":-101131608.40217867},{"$f":"+'RevReq_ExitCase_(2021)'!AV379-RevReq_BaseCase!AV379","v":-99916672.544947445},{"$f":"+'RevReq_ExitCase_(2021)'!AW379-RevReq_BaseCase!AW379","v":-98731363.567662776},{"$f":"+'RevReq_ExitCase_(2021)'!AX379-RevReq_BaseCase!AX379","v":-97552555.944011867},{"$f":"+'RevReq_ExitCase_(2021)'!AY379-RevReq_BaseCase!AY379","v":-96351710.920886919}]
[{"$f":"+RevReq_BaseCase!A380","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O380-RevReq_BaseCase!O380","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P380-RevReq_BaseCase!P380","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q380-RevReq_BaseCase!Q380","v":-201995.27506204174},{"$f":"+'RevReq_ExitCase_(2021)'!R380-RevReq_BaseCase!R380","v":-606016.28081144951},{"$f":"+'RevReq_ExitCase_(2021)'!S380-RevReq_BaseCase!S380","v":-1010098.8069240125},{"$f":"+'RevReq_ExitCase_(2021)'!T380-RevReq_BaseCase!T380","v":-1414244.0838069937},{"$f":"+'RevReq_ExitCase_(2021)'!U380-RevReq_BaseCase!U380","v":-1818453.3664758017},{"$f":"+'RevReq_ExitCase_(2021)'!V380-RevReq_BaseCase!V380","v":-2222727.9350461527},{"$f":"+'RevReq_ExitCase_(2021)'!W380-RevReq_BaseCase!W380","v":-2627069.0952360779},{"$f":"+'RevReq_ExitCase_(2021)'!X380-RevReq_BaseCase!X380","v":-3031478.1788779683},{"$f":"+'RevReq_ExitCase_(2021)'!Y380-RevReq_BaseCase!Y380","v":-3435956.5444408637},{"$f":"+'RevReq_ExitCase_(2021)'!Z380-RevReq_BaseCase!Z380","v":-3840505.5775631843},{"$f":"+'RevReq_ExitCase_(2021)'!AA380-RevReq_BaseCase!AA380","v":-4245126.6915961178},{"$f":"+'RevReq_ExitCase_(2021)'!AB380-RevReq_BaseCase!AB380","v":-4649821.3281578775},{"$f":"+'RevReq_ExitCase_(2021)'!AC380-RevReq_BaseCase!AC380","v":-5054590.9576990381},{"$f":"+'RevReq_ExitCase_(2021)'!AD380-RevReq_BaseCase!AD380","v":-5459437.0800791895},{"$f":"+'RevReq_ExitCase_(2021)'!AE380-RevReq_BaseCase!AE380","v":-5864361.2251551114},{"$f":"+'RevReq_ExitCase_(2021)'!AF380-RevReq_BaseCase!AF380","v":-6269364.9533807188},{"$f":"+'RevReq_ExitCase_(2021)'!AG380-RevReq_BaseCase!AG380","v":-6674449.8564190045},{"$f":"+'RevReq_ExitCase_(2021)'!AH380-RevReq_BaseCase!AH380","v":-7079617.5577662243},{"$f":"+'RevReq_ExitCase_(2021)'!AI380-RevReq_BaseCase!AI380","v":-7484869.7133885538},{"$f":"+'RevReq_ExitCase_(2021)'!AJ380-RevReq_BaseCase!AJ380","v":-7890208.0123714972},{"$f":"+'RevReq_ExitCase_(2021)'!AK380-RevReq_BaseCase!AK380","v":-8295634.1775822695},{"$f":"+'RevReq_ExitCase_(2021)'!AL380-RevReq_BaseCase!AL380","v":-8701149.966345422},{"$f":"+'RevReq_ExitCase_(2021)'!AM380-RevReq_BaseCase!AM380","v":-9106757.1711320039},{"$f":"+'RevReq_ExitCase_(2021)'!AN380-RevReq_BaseCase!AN380","v":-9512457.620262485},{"$f":"+'RevReq_ExitCase_(2021)'!AO380-RevReq_BaseCase!AO380","v":-9918253.1786237415},{"$f":"+'RevReq_ExitCase_(2021)'!AP380-RevReq_BaseCase!AP380","v":-10324145.748400392},{"$f":"+'RevReq_ExitCase_(2021)'!AQ380-RevReq_BaseCase!AQ380","v":-10730137.269820742},{"$f":"+'RevReq_ExitCase_(2021)'!AR380-RevReq_BaseCase!AR380","v":-11136229.721917666},{"$f":"+'RevReq_ExitCase_(2021)'!AS380-RevReq_BaseCase!AS380","v":-11542425.123304697},{"$f":"+'RevReq_ExitCase_(2021)'!AT380-RevReq_BaseCase!AT380","v":-11948725.532967634},{"$f":"+'RevReq_ExitCase_(2021)'!AU380-RevReq_BaseCase!AU380","v":-12355133.051071998},{"$f":"+'RevReq_ExitCase_(2021)'!AV380-RevReq_BaseCase!AV380","v":-12761649.819786612},{"$f":"+'RevReq_ExitCase_(2021)'!AW380-RevReq_BaseCase!AW380","v":-13168278.024123689},{"$f":"+'RevReq_ExitCase_(2021)'!AX380-RevReq_BaseCase!AX380","v":-13575019.892795675},{"$f":"+'RevReq_ExitCase_(2021)'!AY380-RevReq_BaseCase!AY380","v":-13981877.699089266}]
[{"$f":"+RevReq_BaseCase!A381","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O381-RevReq_BaseCase!O381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P381-RevReq_BaseCase!P381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q381-RevReq_BaseCase!Q381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R381-RevReq_BaseCase!R381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S381-RevReq_BaseCase!S381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T381-RevReq_BaseCase!T381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U381-RevReq_BaseCase!U381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V381-RevReq_BaseCase!V381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W381-RevReq_BaseCase!W381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X381-RevReq_BaseCase!X381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y381-RevReq_BaseCase!Y381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z381-RevReq_BaseCase!Z381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA381-RevReq_BaseCase!AA381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB381-RevReq_BaseCase!AB381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC381-RevReq_BaseCase!AC381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD381-RevReq_BaseCase!AD381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE381-RevReq_BaseCase!AE381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF381-RevReq_BaseCase!AF381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG381-RevReq_BaseCase!AG381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH381-RevReq_BaseCase!AH381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI381-RevReq_BaseCase!AI381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ381-RevReq_BaseCase!AJ381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK381-RevReq_BaseCase!AK381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL381-RevReq_BaseCase!AL381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM381-RevReq_BaseCase!AM381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN381-RevReq_BaseCase!AN381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO381-RevReq_BaseCase!AO381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP381-RevReq_BaseCase!AP381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ381-RevReq_BaseCase!AQ381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR381-RevReq_BaseCase!AR381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS381-RevReq_BaseCase!AS381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT381-RevReq_BaseCase!AT381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU381-RevReq_BaseCase!AU381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV381-RevReq_BaseCase!AV381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW381-RevReq_BaseCase!AW381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX381-RevReq_BaseCase!AX381","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY381-RevReq_BaseCase!AY381","v":0}]
[{"$f":"+RevReq_BaseCase!A382","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O382-RevReq_BaseCase!O382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P382-RevReq_BaseCase!P382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q382-RevReq_BaseCase!Q382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R382-RevReq_BaseCase!R382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S382-RevReq_BaseCase!S382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T382-RevReq_BaseCase!T382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U382-RevReq_BaseCase!U382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V382-RevReq_BaseCase!V382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W382-RevReq_BaseCase!W382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X382-RevReq_BaseCase!X382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y382-RevReq_BaseCase!Y382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z382-RevReq_BaseCase!Z382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA382-RevReq_BaseCase!AA382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB382-RevReq_BaseCase!AB382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC382-RevReq_BaseCase!AC382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD382-RevReq_BaseCase!AD382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE382-RevReq_BaseCase!AE382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF382-RevReq_BaseCase!AF382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG382-RevReq_BaseCase!AG382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH382-RevReq_BaseCase!AH382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI382-RevReq_BaseCase!AI382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ382-RevReq_BaseCase!AJ382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK382-RevReq_BaseCase!AK382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL382-RevReq_BaseCase!AL382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM382-RevReq_BaseCase!AM382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN382-RevReq_BaseCase!AN382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO382-RevReq_BaseCase!AO382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP382-RevReq_BaseCase!AP382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ382-RevReq_BaseCase!AQ382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR382-RevReq_BaseCase!AR382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS382-RevReq_BaseCase!AS382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT382-RevReq_BaseCase!AT382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU382-RevReq_BaseCase!AU382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV382-RevReq_BaseCase!AV382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW382-RevReq_BaseCase!AW382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX382-RevReq_BaseCase!AX382","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY382-RevReq_BaseCase!AY382","v":0}]
[{"$f":"+RevReq_BaseCase!A383","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O383-RevReq_BaseCase!O383","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P383-RevReq_BaseCase!P383","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q383-RevReq_BaseCase!Q383","v":-3959859.3822499998},{"$f":"+'RevReq_ExitCase_(2021)'!R383-RevReq_BaseCase!R383","v":14432463.761624999},{"$f":"+'RevReq_ExitCase_(2021)'!S383-RevReq_BaseCase!S383","v":15021490.813875001},{"$f":"+'RevReq_ExitCase_(2021)'!T383-RevReq_BaseCase!T383","v":15610517.866124999},{"$f":"+'RevReq_ExitCase_(2021)'!U383-RevReq_BaseCase!U383","v":16199544.918375},{"$f":"+'RevReq_ExitCase_(2021)'!V383-RevReq_BaseCase!V383","v":16788571.970624998},{"$f":"+'RevReq_ExitCase_(2021)'!W383-RevReq_BaseCase!W383","v":17377599.022874996},{"$f":"+'RevReq_ExitCase_(2021)'!X383-RevReq_BaseCase!X383","v":17966626.075124998},{"$f":"+'RevReq_ExitCase_(2021)'!Y383-RevReq_BaseCase!Y383","v":18555653.127374999},{"$f":"+'RevReq_ExitCase_(2021)'!Z383-RevReq_BaseCase!Z383","v":19144680.179624997},{"$f":"+'RevReq_ExitCase_(2021)'!AA383-RevReq_BaseCase!AA383","v":19733707.231874995},{"$f":"+'RevReq_ExitCase_(2021)'!AB383-RevReq_BaseCase!AB383","v":20322734.284124997},{"$f":"+'RevReq_ExitCase_(2021)'!AC383-RevReq_BaseCase!AC383","v":20911761.336374998},{"$f":"+'RevReq_ExitCase_(2021)'!AD383-RevReq_BaseCase!AD383","v":21500788.388624996},{"$f":"+'RevReq_ExitCase_(2021)'!AE383-RevReq_BaseCase!AE383","v":22089815.440874994},{"$f":"+'RevReq_ExitCase_(2021)'!AF383-RevReq_BaseCase!AF383","v":22678842.493124995},{"$f":"+'RevReq_ExitCase_(2021)'!AG383-RevReq_BaseCase!AG383","v":23267869.545374997},{"$f":"+'RevReq_ExitCase_(2021)'!AH383-RevReq_BaseCase!AH383","v":23856896.597624995},{"$f":"+'RevReq_ExitCase_(2021)'!AI383-RevReq_BaseCase!AI383","v":24445923.649874993},{"$f":"+'RevReq_ExitCase_(2021)'!AJ383-RevReq_BaseCase!AJ383","v":25034950.702124994},{"$f":"+'RevReq_ExitCase_(2021)'!AK383-RevReq_BaseCase!AK383","v":25623977.754374996},{"$f":"+'RevReq_ExitCase_(2021)'!AL383-RevReq_BaseCase!AL383","v":26213004.806624994},{"$f":"+'RevReq_ExitCase_(2021)'!AM383-RevReq_BaseCase!AM383","v":26802031.858874992},{"$f":"+'RevReq_ExitCase_(2021)'!AN383-RevReq_BaseCase!AN383","v":27391058.911124997},{"$f":"+'RevReq_ExitCase_(2021)'!AO383-RevReq_BaseCase!AO383","v":27980085.963374995},{"$f":"+'RevReq_ExitCase_(2021)'!AP383-RevReq_BaseCase!AP383","v":28569113.015625},{"$f":"+'RevReq_ExitCase_(2021)'!AQ383-RevReq_BaseCase!AQ383","v":29158140.067874998},{"$f":"+'RevReq_ExitCase_(2021)'!AR383-RevReq_BaseCase!AR383","v":29747167.120125003},{"$f":"+'RevReq_ExitCase_(2021)'!AS383-RevReq_BaseCase!AS383","v":30336194.172375001},{"$f":"+'RevReq_ExitCase_(2021)'!AT383-RevReq_BaseCase!AT383","v":30925221.224625006},{"$f":"+'RevReq_ExitCase_(2021)'!AU383-RevReq_BaseCase!AU383","v":31514248.276875004},{"$f":"+'RevReq_ExitCase_(2021)'!AV383-RevReq_BaseCase!AV383","v":32103275.329125009},{"$f":"+'RevReq_ExitCase_(2021)'!AW383-RevReq_BaseCase!AW383","v":32692302.381375007},{"$f":"+'RevReq_ExitCase_(2021)'!AX383-RevReq_BaseCase!AX383","v":33281329.433625013},{"$f":"+'RevReq_ExitCase_(2021)'!AY383-RevReq_BaseCase!AY383","v":44118684.979875006}]
[{"$f":"+RevReq_BaseCase!A384","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O384-RevReq_BaseCase!O384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P384-RevReq_BaseCase!P384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q384-RevReq_BaseCase!Q384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R384-RevReq_BaseCase!R384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S384-RevReq_BaseCase!S384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T384-RevReq_BaseCase!T384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U384-RevReq_BaseCase!U384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V384-RevReq_BaseCase!V384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W384-RevReq_BaseCase!W384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X384-RevReq_BaseCase!X384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y384-RevReq_BaseCase!Y384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z384-RevReq_BaseCase!Z384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA384-RevReq_BaseCase!AA384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB384-RevReq_BaseCase!AB384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC384-RevReq_BaseCase!AC384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD384-RevReq_BaseCase!AD384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE384-RevReq_BaseCase!AE384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF384-RevReq_BaseCase!AF384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG384-RevReq_BaseCase!AG384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH384-RevReq_BaseCase!AH384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI384-RevReq_BaseCase!AI384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ384-RevReq_BaseCase!AJ384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK384-RevReq_BaseCase!AK384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL384-RevReq_BaseCase!AL384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM384-RevReq_BaseCase!AM384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN384-RevReq_BaseCase!AN384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO384-RevReq_BaseCase!AO384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP384-RevReq_BaseCase!AP384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ384-RevReq_BaseCase!AQ384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR384-RevReq_BaseCase!AR384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS384-RevReq_BaseCase!AS384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT384-RevReq_BaseCase!AT384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU384-RevReq_BaseCase!AU384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV384-RevReq_BaseCase!AV384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW384-RevReq_BaseCase!AW384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX384-RevReq_BaseCase!AX384","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY384-RevReq_BaseCase!AY384","v":0}]
[{"$f":"+RevReq_BaseCase!A385","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O385-RevReq_BaseCase!O385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P385-RevReq_BaseCase!P385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q385-RevReq_BaseCase!Q385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R385-RevReq_BaseCase!R385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S385-RevReq_BaseCase!S385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T385-RevReq_BaseCase!T385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U385-RevReq_BaseCase!U385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V385-RevReq_BaseCase!V385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W385-RevReq_BaseCase!W385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X385-RevReq_BaseCase!X385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y385-RevReq_BaseCase!Y385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z385-RevReq_BaseCase!Z385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA385-RevReq_BaseCase!AA385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB385-RevReq_BaseCase!AB385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC385-RevReq_BaseCase!AC385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD385-RevReq_BaseCase!AD385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE385-RevReq_BaseCase!AE385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF385-RevReq_BaseCase!AF385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG385-RevReq_BaseCase!AG385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH385-RevReq_BaseCase!AH385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI385-RevReq_BaseCase!AI385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ385-RevReq_BaseCase!AJ385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK385-RevReq_BaseCase!AK385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL385-RevReq_BaseCase!AL385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM385-RevReq_BaseCase!AM385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN385-RevReq_BaseCase!AN385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO385-RevReq_BaseCase!AO385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP385-RevReq_BaseCase!AP385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ385-RevReq_BaseCase!AQ385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR385-RevReq_BaseCase!AR385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS385-RevReq_BaseCase!AS385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT385-RevReq_BaseCase!AT385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU385-RevReq_BaseCase!AU385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV385-RevReq_BaseCase!AV385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW385-RevReq_BaseCase!AW385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX385-RevReq_BaseCase!AX385","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY385-RevReq_BaseCase!AY385","v":0}]
[{"$f":"+RevReq_BaseCase!A386","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O386-RevReq_BaseCase!O386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P386-RevReq_BaseCase!P386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q386-RevReq_BaseCase!Q386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R386-RevReq_BaseCase!R386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S386-RevReq_BaseCase!S386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T386-RevReq_BaseCase!T386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U386-RevReq_BaseCase!U386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V386-RevReq_BaseCase!V386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W386-RevReq_BaseCase!W386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X386-RevReq_BaseCase!X386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y386-RevReq_BaseCase!Y386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z386-RevReq_BaseCase!Z386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA386-RevReq_BaseCase!AA386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB386-RevReq_BaseCase!AB386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC386-RevReq_BaseCase!AC386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD386-RevReq_BaseCase!AD386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE386-RevReq_BaseCase!AE386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF386-RevReq_BaseCase!AF386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG386-RevReq_BaseCase!AG386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH386-RevReq_BaseCase!AH386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI386-RevReq_BaseCase!AI386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ386-RevReq_BaseCase!AJ386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK386-RevReq_BaseCase!AK386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL386-RevReq_BaseCase!AL386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM386-RevReq_BaseCase!AM386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN386-RevReq_BaseCase!AN386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO386-RevReq_BaseCase!AO386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP386-RevReq_BaseCase!AP386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ386-RevReq_BaseCase!AQ386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR386-RevReq_BaseCase!AR386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS386-RevReq_BaseCase!AS386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT386-RevReq_BaseCase!AT386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU386-RevReq_BaseCase!AU386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV386-RevReq_BaseCase!AV386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW386-RevReq_BaseCase!AW386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX386-RevReq_BaseCase!AX386","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY386-RevReq_BaseCase!AY386","v":0}]
[{"$f":"+RevReq_BaseCase!A387","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O387-RevReq_BaseCase!O387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P387-RevReq_BaseCase!P387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q387-RevReq_BaseCase!Q387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R387-RevReq_BaseCase!R387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S387-RevReq_BaseCase!S387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T387-RevReq_BaseCase!T387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U387-RevReq_BaseCase!U387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V387-RevReq_BaseCase!V387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W387-RevReq_BaseCase!W387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X387-RevReq_BaseCase!X387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y387-RevReq_BaseCase!Y387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z387-RevReq_BaseCase!Z387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA387-RevReq_BaseCase!AA387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB387-RevReq_BaseCase!AB387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC387-RevReq_BaseCase!AC387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD387-RevReq_BaseCase!AD387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE387-RevReq_BaseCase!AE387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF387-RevReq_BaseCase!AF387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG387-RevReq_BaseCase!AG387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH387-RevReq_BaseCase!AH387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI387-RevReq_BaseCase!AI387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ387-RevReq_BaseCase!AJ387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK387-RevReq_BaseCase!AK387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL387-RevReq_BaseCase!AL387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM387-RevReq_BaseCase!AM387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN387-RevReq_BaseCase!AN387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO387-RevReq_BaseCase!AO387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP387-RevReq_BaseCase!AP387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ387-RevReq_BaseCase!AQ387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR387-RevReq_BaseCase!AR387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS387-RevReq_BaseCase!AS387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT387-RevReq_BaseCase!AT387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU387-RevReq_BaseCase!AU387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV387-RevReq_BaseCase!AV387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW387-RevReq_BaseCase!AW387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX387-RevReq_BaseCase!AX387","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY387-RevReq_BaseCase!AY387","v":0}]
[{"$f":"+RevReq_BaseCase!A388","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O388-RevReq_BaseCase!O388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P388-RevReq_BaseCase!P388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q388-RevReq_BaseCase!Q388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R388-RevReq_BaseCase!R388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S388-RevReq_BaseCase!S388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T388-RevReq_BaseCase!T388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U388-RevReq_BaseCase!U388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V388-RevReq_BaseCase!V388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W388-RevReq_BaseCase!W388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X388-RevReq_BaseCase!X388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y388-RevReq_BaseCase!Y388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z388-RevReq_BaseCase!Z388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA388-RevReq_BaseCase!AA388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB388-RevReq_BaseCase!AB388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC388-RevReq_BaseCase!AC388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD388-RevReq_BaseCase!AD388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE388-RevReq_BaseCase!AE388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF388-RevReq_BaseCase!AF388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG388-RevReq_BaseCase!AG388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH388-RevReq_BaseCase!AH388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI388-RevReq_BaseCase!AI388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ388-RevReq_BaseCase!AJ388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK388-RevReq_BaseCase!AK388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL388-RevReq_BaseCase!AL388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM388-RevReq_BaseCase!AM388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN388-RevReq_BaseCase!AN388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO388-RevReq_BaseCase!AO388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP388-RevReq_BaseCase!AP388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ388-RevReq_BaseCase!AQ388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR388-RevReq_BaseCase!AR388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS388-RevReq_BaseCase!AS388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT388-RevReq_BaseCase!AT388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU388-RevReq_BaseCase!AU388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV388-RevReq_BaseCase!AV388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW388-RevReq_BaseCase!AW388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX388-RevReq_BaseCase!AX388","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY388-RevReq_BaseCase!AY388","v":0}]
[{"$f":"+RevReq_BaseCase!A389","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O389-RevReq_BaseCase!O389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P389-RevReq_BaseCase!P389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q389-RevReq_BaseCase!Q389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R389-RevReq_BaseCase!R389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S389-RevReq_BaseCase!S389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T389-RevReq_BaseCase!T389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U389-RevReq_BaseCase!U389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V389-RevReq_BaseCase!V389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W389-RevReq_BaseCase!W389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X389-RevReq_BaseCase!X389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y389-RevReq_BaseCase!Y389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z389-RevReq_BaseCase!Z389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA389-RevReq_BaseCase!AA389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB389-RevReq_BaseCase!AB389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC389-RevReq_BaseCase!AC389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD389-RevReq_BaseCase!AD389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE389-RevReq_BaseCase!AE389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF389-RevReq_BaseCase!AF389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG389-RevReq_BaseCase!AG389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH389-RevReq_BaseCase!AH389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI389-RevReq_BaseCase!AI389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ389-RevReq_BaseCase!AJ389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK389-RevReq_BaseCase!AK389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL389-RevReq_BaseCase!AL389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM389-RevReq_BaseCase!AM389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN389-RevReq_BaseCase!AN389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO389-RevReq_BaseCase!AO389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP389-RevReq_BaseCase!AP389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ389-RevReq_BaseCase!AQ389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR389-RevReq_BaseCase!AR389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS389-RevReq_BaseCase!AS389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT389-RevReq_BaseCase!AT389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU389-RevReq_BaseCase!AU389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV389-RevReq_BaseCase!AV389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW389-RevReq_BaseCase!AW389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX389-RevReq_BaseCase!AX389","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY389-RevReq_BaseCase!AY389","v":0}]
[{"$f":"+RevReq_BaseCase!A390","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O390-RevReq_BaseCase!O390","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P390-RevReq_BaseCase!P390","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q390-RevReq_BaseCase!Q390","v":3640405.5840326063},{"$f":"+'RevReq_ExitCase_(2021)'!R390-RevReq_BaseCase!R390","v":10921216.752097823},{"$f":"+'RevReq_ExitCase_(2021)'!S390-RevReq_BaseCase!S390","v":26015324.871788047},{"$f":"+'RevReq_ExitCase_(2021)'!T390-RevReq_BaseCase!T390","v":-2665529.7962771701},{"$f":"+'RevReq_ExitCase_(2021)'!U390-RevReq_BaseCase!U390","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V390-RevReq_BaseCase!V390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W390-RevReq_BaseCase!W390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X390-RevReq_BaseCase!X390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y390-RevReq_BaseCase!Y390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z390-RevReq_BaseCase!Z390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA390-RevReq_BaseCase!AA390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB390-RevReq_BaseCase!AB390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC390-RevReq_BaseCase!AC390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD390-RevReq_BaseCase!AD390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE390-RevReq_BaseCase!AE390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF390-RevReq_BaseCase!AF390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG390-RevReq_BaseCase!AG390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH390-RevReq_BaseCase!AH390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI390-RevReq_BaseCase!AI390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ390-RevReq_BaseCase!AJ390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK390-RevReq_BaseCase!AK390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL390-RevReq_BaseCase!AL390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM390-RevReq_BaseCase!AM390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN390-RevReq_BaseCase!AN390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO390-RevReq_BaseCase!AO390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP390-RevReq_BaseCase!AP390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ390-RevReq_BaseCase!AQ390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR390-RevReq_BaseCase!AR390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS390-RevReq_BaseCase!AS390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT390-RevReq_BaseCase!AT390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU390-RevReq_BaseCase!AU390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV390-RevReq_BaseCase!AV390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW390-RevReq_BaseCase!AW390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX390-RevReq_BaseCase!AX390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY390-RevReq_BaseCase!AY390","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A391","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O391-RevReq_BaseCase!O391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P391-RevReq_BaseCase!P391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q391-RevReq_BaseCase!Q391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R391-RevReq_BaseCase!R391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S391-RevReq_BaseCase!S391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T391-RevReq_BaseCase!T391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U391-RevReq_BaseCase!U391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V391-RevReq_BaseCase!V391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W391-RevReq_BaseCase!W391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X391-RevReq_BaseCase!X391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y391-RevReq_BaseCase!Y391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z391-RevReq_BaseCase!Z391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA391-RevReq_BaseCase!AA391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB391-RevReq_BaseCase!AB391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC391-RevReq_BaseCase!AC391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD391-RevReq_BaseCase!AD391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE391-RevReq_BaseCase!AE391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF391-RevReq_BaseCase!AF391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG391-RevReq_BaseCase!AG391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH391-RevReq_BaseCase!AH391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI391-RevReq_BaseCase!AI391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ391-RevReq_BaseCase!AJ391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK391-RevReq_BaseCase!AK391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL391-RevReq_BaseCase!AL391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM391-RevReq_BaseCase!AM391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN391-RevReq_BaseCase!AN391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO391-RevReq_BaseCase!AO391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP391-RevReq_BaseCase!AP391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ391-RevReq_BaseCase!AQ391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR391-RevReq_BaseCase!AR391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS391-RevReq_BaseCase!AS391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT391-RevReq_BaseCase!AT391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU391-RevReq_BaseCase!AU391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV391-RevReq_BaseCase!AV391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW391-RevReq_BaseCase!AW391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX391-RevReq_BaseCase!AX391","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY391-RevReq_BaseCase!AY391","v":0}]
[{"$f":"+RevReq_BaseCase!A392","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O392-RevReq_BaseCase!O392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P392-RevReq_BaseCase!P392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q392-RevReq_BaseCase!Q392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R392-RevReq_BaseCase!R392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S392-RevReq_BaseCase!S392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T392-RevReq_BaseCase!T392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U392-RevReq_BaseCase!U392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V392-RevReq_BaseCase!V392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W392-RevReq_BaseCase!W392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X392-RevReq_BaseCase!X392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y392-RevReq_BaseCase!Y392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z392-RevReq_BaseCase!Z392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA392-RevReq_BaseCase!AA392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB392-RevReq_BaseCase!AB392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC392-RevReq_BaseCase!AC392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD392-RevReq_BaseCase!AD392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE392-RevReq_BaseCase!AE392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF392-RevReq_BaseCase!AF392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG392-RevReq_BaseCase!AG392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH392-RevReq_BaseCase!AH392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI392-RevReq_BaseCase!AI392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ392-RevReq_BaseCase!AJ392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK392-RevReq_BaseCase!AK392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL392-RevReq_BaseCase!AL392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM392-RevReq_BaseCase!AM392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN392-RevReq_BaseCase!AN392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO392-RevReq_BaseCase!AO392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP392-RevReq_BaseCase!AP392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ392-RevReq_BaseCase!AQ392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR392-RevReq_BaseCase!AR392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS392-RevReq_BaseCase!AS392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT392-RevReq_BaseCase!AT392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU392-RevReq_BaseCase!AU392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV392-RevReq_BaseCase!AV392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW392-RevReq_BaseCase!AW392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX392-RevReq_BaseCase!AX392","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY392-RevReq_BaseCase!AY392","v":0}]
[{"$f":"+RevReq_BaseCase!A393","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O393-RevReq_BaseCase!O393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P393-RevReq_BaseCase!P393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q393-RevReq_BaseCase!Q393","v":65721291.304347828},{"$f":"+'RevReq_ExitCase_(2021)'!R393-RevReq_BaseCase!R393","v":33799773.913043484},{"$f":"+'RevReq_ExitCase_(2021)'!S393-RevReq_BaseCase!S393","v":19314156.521739133},{"$f":"+'RevReq_ExitCase_(2021)'!T393-RevReq_BaseCase!T393","v":6035673.9130434804},{"$f":"+'RevReq_ExitCase_(2021)'!U393-RevReq_BaseCase!U393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V393-RevReq_BaseCase!V393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W393-RevReq_BaseCase!W393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X393-RevReq_BaseCase!X393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y393-RevReq_BaseCase!Y393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z393-RevReq_BaseCase!Z393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA393-RevReq_BaseCase!AA393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB393-RevReq_BaseCase!AB393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC393-RevReq_BaseCase!AC393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD393-RevReq_BaseCase!AD393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE393-RevReq_BaseCase!AE393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF393-RevReq_BaseCase!AF393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG393-RevReq_BaseCase!AG393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH393-RevReq_BaseCase!AH393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI393-RevReq_BaseCase!AI393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ393-RevReq_BaseCase!AJ393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK393-RevReq_BaseCase!AK393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL393-RevReq_BaseCase!AL393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM393-RevReq_BaseCase!AM393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN393-RevReq_BaseCase!AN393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO393-RevReq_BaseCase!AO393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP393-RevReq_BaseCase!AP393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ393-RevReq_BaseCase!AQ393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR393-RevReq_BaseCase!AR393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS393-RevReq_BaseCase!AS393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT393-RevReq_BaseCase!AT393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU393-RevReq_BaseCase!AU393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV393-RevReq_BaseCase!AV393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW393-RevReq_BaseCase!AW393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX393-RevReq_BaseCase!AX393","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY393-RevReq_BaseCase!AY393","v":0}]
[{"$f":"+RevReq_BaseCase!A394","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O394-RevReq_BaseCase!O394","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P394-RevReq_BaseCase!P394","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q394-RevReq_BaseCase!Q394","v":-3250054.7744565215},{"$f":"+'RevReq_ExitCase_(2021)'!R394-RevReq_BaseCase!R394","v":-5207731.5108695645},{"$f":"+'RevReq_ExitCase_(2021)'!S394-RevReq_BaseCase!S394","v":-2622484.9347826075},{"$f":"+'RevReq_ExitCase_(2021)'!T394-RevReq_BaseCase!T394","v":-664808.19836956402},{"$f":"+'RevReq_ExitCase_(2021)'!U394-RevReq_BaseCase!U394","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V394-RevReq_BaseCase!V394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W394-RevReq_BaseCase!W394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X394-RevReq_BaseCase!X394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y394-RevReq_BaseCase!Y394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z394-RevReq_BaseCase!Z394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA394-RevReq_BaseCase!AA394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB394-RevReq_BaseCase!AB394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC394-RevReq_BaseCase!AC394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD394-RevReq_BaseCase!AD394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE394-RevReq_BaseCase!AE394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF394-RevReq_BaseCase!AF394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG394-RevReq_BaseCase!AG394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH394-RevReq_BaseCase!AH394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI394-RevReq_BaseCase!AI394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ394-RevReq_BaseCase!AJ394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK394-RevReq_BaseCase!AK394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL394-RevReq_BaseCase!AL394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM394-RevReq_BaseCase!AM394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN394-RevReq_BaseCase!AN394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO394-RevReq_BaseCase!AO394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP394-RevReq_BaseCase!AP394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ394-RevReq_BaseCase!AQ394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR394-RevReq_BaseCase!AR394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS394-RevReq_BaseCase!AS394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT394-RevReq_BaseCase!AT394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU394-RevReq_BaseCase!AU394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV394-RevReq_BaseCase!AV394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW394-RevReq_BaseCase!AW394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX394-RevReq_BaseCase!AX394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY394-RevReq_BaseCase!AY394","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A395","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O395-RevReq_BaseCase!O395","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P395-RevReq_BaseCase!P395","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q395-RevReq_BaseCase!Q395","v":-22045.990399247035},{"$f":"+'RevReq_ExitCase_(2021)'!R395-RevReq_BaseCase!R395","v":-66137.971197741106},{"$f":"+'RevReq_ExitCase_(2021)'!S395-RevReq_BaseCase!S395","v":-110229.95199623564},{"$f":"+'RevReq_ExitCase_(2021)'!T395-RevReq_BaseCase!T395","v":-66137.971197740408},{"$f":"+'RevReq_ExitCase_(2021)'!U395-RevReq_BaseCase!U395","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V395-RevReq_BaseCase!V395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W395-RevReq_BaseCase!W395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X395-RevReq_BaseCase!X395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y395-RevReq_BaseCase!Y395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z395-RevReq_BaseCase!Z395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA395-RevReq_BaseCase!AA395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB395-RevReq_BaseCase!AB395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC395-RevReq_BaseCase!AC395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD395-RevReq_BaseCase!AD395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE395-RevReq_BaseCase!AE395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF395-RevReq_BaseCase!AF395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG395-RevReq_BaseCase!AG395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH395-RevReq_BaseCase!AH395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI395-RevReq_BaseCase!AI395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ395-RevReq_BaseCase!AJ395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK395-RevReq_BaseCase!AK395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL395-RevReq_BaseCase!AL395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM395-RevReq_BaseCase!AM395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN395-RevReq_BaseCase!AN395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO395-RevReq_BaseCase!AO395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP395-RevReq_BaseCase!AP395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ395-RevReq_BaseCase!AQ395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR395-RevReq_BaseCase!AR395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS395-RevReq_BaseCase!AS395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT395-RevReq_BaseCase!AT395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU395-RevReq_BaseCase!AU395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV395-RevReq_BaseCase!AV395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW395-RevReq_BaseCase!AW395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX395-RevReq_BaseCase!AX395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY395-RevReq_BaseCase!AY395","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A396","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O396-RevReq_BaseCase!O396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P396-RevReq_BaseCase!P396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q396-RevReq_BaseCase!Q396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R396-RevReq_BaseCase!R396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S396-RevReq_BaseCase!S396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T396-RevReq_BaseCase!T396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U396-RevReq_BaseCase!U396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V396-RevReq_BaseCase!V396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W396-RevReq_BaseCase!W396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X396-RevReq_BaseCase!X396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y396-RevReq_BaseCase!Y396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z396-RevReq_BaseCase!Z396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA396-RevReq_BaseCase!AA396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB396-RevReq_BaseCase!AB396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC396-RevReq_BaseCase!AC396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD396-RevReq_BaseCase!AD396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE396-RevReq_BaseCase!AE396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF396-RevReq_BaseCase!AF396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG396-RevReq_BaseCase!AG396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH396-RevReq_BaseCase!AH396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI396-RevReq_BaseCase!AI396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ396-RevReq_BaseCase!AJ396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK396-RevReq_BaseCase!AK396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL396-RevReq_BaseCase!AL396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM396-RevReq_BaseCase!AM396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN396-RevReq_BaseCase!AN396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO396-RevReq_BaseCase!AO396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP396-RevReq_BaseCase!AP396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ396-RevReq_BaseCase!AQ396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR396-RevReq_BaseCase!AR396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS396-RevReq_BaseCase!AS396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT396-RevReq_BaseCase!AT396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU396-RevReq_BaseCase!AU396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV396-RevReq_BaseCase!AV396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW396-RevReq_BaseCase!AW396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX396-RevReq_BaseCase!AX396","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY396-RevReq_BaseCase!AY396","v":0}]
[{"$f":"+RevReq_BaseCase!A397","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O397-RevReq_BaseCase!O397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P397-RevReq_BaseCase!P397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q397-RevReq_BaseCase!Q397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R397-RevReq_BaseCase!R397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S397-RevReq_BaseCase!S397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T397-RevReq_BaseCase!T397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U397-RevReq_BaseCase!U397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V397-RevReq_BaseCase!V397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W397-RevReq_BaseCase!W397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X397-RevReq_BaseCase!X397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y397-RevReq_BaseCase!Y397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z397-RevReq_BaseCase!Z397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA397-RevReq_BaseCase!AA397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB397-RevReq_BaseCase!AB397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC397-RevReq_BaseCase!AC397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD397-RevReq_BaseCase!AD397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE397-RevReq_BaseCase!AE397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF397-RevReq_BaseCase!AF397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG397-RevReq_BaseCase!AG397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH397-RevReq_BaseCase!AH397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI397-RevReq_BaseCase!AI397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ397-RevReq_BaseCase!AJ397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK397-RevReq_BaseCase!AK397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL397-RevReq_BaseCase!AL397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM397-RevReq_BaseCase!AM397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN397-RevReq_BaseCase!AN397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO397-RevReq_BaseCase!AO397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP397-RevReq_BaseCase!AP397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ397-RevReq_BaseCase!AQ397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR397-RevReq_BaseCase!AR397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS397-RevReq_BaseCase!AS397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT397-RevReq_BaseCase!AT397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU397-RevReq_BaseCase!AU397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV397-RevReq_BaseCase!AV397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW397-RevReq_BaseCase!AW397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX397-RevReq_BaseCase!AX397","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY397-RevReq_BaseCase!AY397","v":0}]
[{"$f":"+RevReq_BaseCase!A398","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O398-RevReq_BaseCase!O398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P398-RevReq_BaseCase!P398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q398-RevReq_BaseCase!Q398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R398-RevReq_BaseCase!R398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S398-RevReq_BaseCase!S398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T398-RevReq_BaseCase!T398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U398-RevReq_BaseCase!U398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V398-RevReq_BaseCase!V398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W398-RevReq_BaseCase!W398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X398-RevReq_BaseCase!X398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y398-RevReq_BaseCase!Y398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z398-RevReq_BaseCase!Z398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA398-RevReq_BaseCase!AA398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB398-RevReq_BaseCase!AB398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC398-RevReq_BaseCase!AC398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD398-RevReq_BaseCase!AD398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE398-RevReq_BaseCase!AE398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF398-RevReq_BaseCase!AF398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG398-RevReq_BaseCase!AG398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH398-RevReq_BaseCase!AH398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI398-RevReq_BaseCase!AI398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ398-RevReq_BaseCase!AJ398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK398-RevReq_BaseCase!AK398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL398-RevReq_BaseCase!AL398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM398-RevReq_BaseCase!AM398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN398-RevReq_BaseCase!AN398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO398-RevReq_BaseCase!AO398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP398-RevReq_BaseCase!AP398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ398-RevReq_BaseCase!AQ398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR398-RevReq_BaseCase!AR398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS398-RevReq_BaseCase!AS398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT398-RevReq_BaseCase!AT398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU398-RevReq_BaseCase!AU398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV398-RevReq_BaseCase!AV398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW398-RevReq_BaseCase!AW398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX398-RevReq_BaseCase!AX398","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY398-RevReq_BaseCase!AY398","v":0}]
[{"$f":"+RevReq_BaseCase!A399","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O399-RevReq_BaseCase!O399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P399-RevReq_BaseCase!P399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q399-RevReq_BaseCase!Q399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R399-RevReq_BaseCase!R399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S399-RevReq_BaseCase!S399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T399-RevReq_BaseCase!T399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U399-RevReq_BaseCase!U399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V399-RevReq_BaseCase!V399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W399-RevReq_BaseCase!W399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X399-RevReq_BaseCase!X399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y399-RevReq_BaseCase!Y399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z399-RevReq_BaseCase!Z399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA399-RevReq_BaseCase!AA399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB399-RevReq_BaseCase!AB399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC399-RevReq_BaseCase!AC399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD399-RevReq_BaseCase!AD399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE399-RevReq_BaseCase!AE399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF399-RevReq_BaseCase!AF399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG399-RevReq_BaseCase!AG399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH399-RevReq_BaseCase!AH399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI399-RevReq_BaseCase!AI399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ399-RevReq_BaseCase!AJ399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK399-RevReq_BaseCase!AK399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL399-RevReq_BaseCase!AL399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM399-RevReq_BaseCase!AM399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN399-RevReq_BaseCase!AN399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO399-RevReq_BaseCase!AO399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP399-RevReq_BaseCase!AP399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ399-RevReq_BaseCase!AQ399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR399-RevReq_BaseCase!AR399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS399-RevReq_BaseCase!AS399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT399-RevReq_BaseCase!AT399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU399-RevReq_BaseCase!AU399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV399-RevReq_BaseCase!AV399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW399-RevReq_BaseCase!AW399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX399-RevReq_BaseCase!AX399","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY399-RevReq_BaseCase!AY399","v":0}]
[{"$f":"+RevReq_BaseCase!A400","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O400-RevReq_BaseCase!O400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P400-RevReq_BaseCase!P400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q400-RevReq_BaseCase!Q400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R400-RevReq_BaseCase!R400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S400-RevReq_BaseCase!S400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T400-RevReq_BaseCase!T400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U400-RevReq_BaseCase!U400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V400-RevReq_BaseCase!V400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W400-RevReq_BaseCase!W400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X400-RevReq_BaseCase!X400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y400-RevReq_BaseCase!Y400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z400-RevReq_BaseCase!Z400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA400-RevReq_BaseCase!AA400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB400-RevReq_BaseCase!AB400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC400-RevReq_BaseCase!AC400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD400-RevReq_BaseCase!AD400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE400-RevReq_BaseCase!AE400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF400-RevReq_BaseCase!AF400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG400-RevReq_BaseCase!AG400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH400-RevReq_BaseCase!AH400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI400-RevReq_BaseCase!AI400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ400-RevReq_BaseCase!AJ400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK400-RevReq_BaseCase!AK400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL400-RevReq_BaseCase!AL400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM400-RevReq_BaseCase!AM400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN400-RevReq_BaseCase!AN400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO400-RevReq_BaseCase!AO400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP400-RevReq_BaseCase!AP400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ400-RevReq_BaseCase!AQ400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR400-RevReq_BaseCase!AR400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS400-RevReq_BaseCase!AS400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT400-RevReq_BaseCase!AT400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU400-RevReq_BaseCase!AU400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV400-RevReq_BaseCase!AV400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW400-RevReq_BaseCase!AW400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX400-RevReq_BaseCase!AX400","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY400-RevReq_BaseCase!AY400","v":0}]
[{"$f":"+RevReq_BaseCase!A401","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O401-RevReq_BaseCase!O401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P401-RevReq_BaseCase!P401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q401-RevReq_BaseCase!Q401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R401-RevReq_BaseCase!R401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S401-RevReq_BaseCase!S401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T401-RevReq_BaseCase!T401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U401-RevReq_BaseCase!U401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V401-RevReq_BaseCase!V401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W401-RevReq_BaseCase!W401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X401-RevReq_BaseCase!X401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y401-RevReq_BaseCase!Y401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z401-RevReq_BaseCase!Z401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA401-RevReq_BaseCase!AA401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB401-RevReq_BaseCase!AB401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC401-RevReq_BaseCase!AC401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD401-RevReq_BaseCase!AD401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE401-RevReq_BaseCase!AE401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF401-RevReq_BaseCase!AF401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG401-RevReq_BaseCase!AG401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH401-RevReq_BaseCase!AH401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI401-RevReq_BaseCase!AI401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ401-RevReq_BaseCase!AJ401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK401-RevReq_BaseCase!AK401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL401-RevReq_BaseCase!AL401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM401-RevReq_BaseCase!AM401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN401-RevReq_BaseCase!AN401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO401-RevReq_BaseCase!AO401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP401-RevReq_BaseCase!AP401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ401-RevReq_BaseCase!AQ401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR401-RevReq_BaseCase!AR401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS401-RevReq_BaseCase!AS401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT401-RevReq_BaseCase!AT401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU401-RevReq_BaseCase!AU401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV401-RevReq_BaseCase!AV401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW401-RevReq_BaseCase!AW401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX401-RevReq_BaseCase!AX401","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY401-RevReq_BaseCase!AY401","v":0}]
[null,null,null,{"$f":"\"Total \"&D376","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O377:O401)","v":0},0,58948980.332772776,49264938.854953967,55717234.154156111,12500707.693207111,552115.99741119705,-8853298.8346826043,-18037763.878000893,-30946080.348272018,-44488519.393096149,-57343625.461458385,-72569605.089946717,-85666459.375322029,-97772798.852205098,-104245367.29708435,-103493807.68883401,-101564223.79833543,-99680769.329052508,-100196110.30946451,-101550810.34617332,-100625147.11291383,-99029905.556239173,-97855884.064238086,-97442476.125651062,-98291881.84299022,-99523082.757459104,-100552615.24251997,-100006856.44787464,-100016798.41688535,-99380258.103126436,-96878028.5378979,-94547252.240489796,-91744592.749965727,-89010071.089396656,-86456181.705188006,-70261515.186258882]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"+RevReq_BaseCase!A409","v":"Base"},null,{"$f":"C408+1","v":1},{"$f":"INDEX(D$55:D$79,$C409,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C409,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,{"$f":"SUMPRODUCT(O409:AY409,$O$5:$AY$5)","v":-2367916.2348259389},{"$f":"SUM(O409:AY409)","v":-7368163.866032932},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O409-RevReq_BaseCase!O409","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P409-RevReq_BaseCase!P409","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q409-RevReq_BaseCase!Q409","v":-50275.553188848309},{"$f":"+'RevReq_ExitCase_(2021)'!R409-RevReq_BaseCase!R409","v":-54914.867920410587},{"$f":"+'RevReq_ExitCase_(2021)'!S409-RevReq_BaseCase!S409","v":36159.658918923},{"$f":"+'RevReq_ExitCase_(2021)'!T409-RevReq_BaseCase!T409","v":50658.305471966043},{"$f":"+'RevReq_ExitCase_(2021)'!U409-RevReq_BaseCase!U409","v":-11406.84176047123},{"$f":"+'RevReq_ExitCase_(2021)'!V409-RevReq_BaseCase!V409","v":-73865.597762452206},{"$f":"+'RevReq_ExitCase_(2021)'!W409-RevReq_BaseCase!W409","v":-136780.3189715849},{"$f":"+'RevReq_ExitCase_(2021)'!X409-RevReq_BaseCase!X409","v":-200232.07758941292},{"$f":"+'RevReq_ExitCase_(2021)'!Y409-RevReq_BaseCase!Y409","v":-264375.78105618653},{"$f":"+'RevReq_ExitCase_(2021)'!Z409-RevReq_BaseCase!Z409","v":-329663.93059404357},{"$f":"+'RevReq_ExitCase_(2021)'!AA409-RevReq_BaseCase!AA409","v":-396141.20363336377},{"$f":"+'RevReq_ExitCase_(2021)'!AB409-RevReq_BaseCase!AB409","v":-465224.07070964284},{"$f":"+'RevReq_ExitCase_(2021)'!AC409-RevReq_BaseCase!AC409","v":-538317.15153824224},{"$f":"+'RevReq_ExitCase_(2021)'!AD409-RevReq_BaseCase!AD409","v":-537327.64653714153},{"$f":"+'RevReq_ExitCase_(2021)'!AE409-RevReq_BaseCase!AE409","v":-469586.63074896368},{"$f":"+'RevReq_ExitCase_(2021)'!AF409-RevReq_BaseCase!AF409","v":-412202.36931898707},{"$f":"+'RevReq_ExitCase_(2021)'!AG409-RevReq_BaseCase!AG409","v":-356872.83650648978},{"$f":"+'RevReq_ExitCase_(2021)'!AH409-RevReq_BaseCase!AH409","v":-310912.51789853378},{"$f":"+'RevReq_ExitCase_(2021)'!AI409-RevReq_BaseCase!AI409","v":-275525.62734355807},{"$f":"+'RevReq_ExitCase_(2021)'!AJ409-RevReq_BaseCase!AJ409","v":-246605.48068357341},{"$f":"+'RevReq_ExitCase_(2021)'!AK409-RevReq_BaseCase!AK409","v":-224314.57626472844},{"$f":"+'RevReq_ExitCase_(2021)'!AL409-RevReq_BaseCase!AL409","v":-207051.15019274841},{"$f":"+'RevReq_ExitCase_(2021)'!AM409-RevReq_BaseCase!AM409","v":-194657.98682764173},{"$f":"+'RevReq_ExitCase_(2021)'!AN409-RevReq_BaseCase!AN409","v":-184538.75520527791},{"$f":"+'RevReq_ExitCase_(2021)'!AO409-RevReq_BaseCase!AO409","v":-175067.79106781282},{"$f":"+'RevReq_ExitCase_(2021)'!AP409-RevReq_BaseCase!AP409","v":-166272.99419876261},{"$f":"+'RevReq_ExitCase_(2021)'!AQ409-RevReq_BaseCase!AQ409","v":-158200.52557118132},{"$f":"+'RevReq_ExitCase_(2021)'!AR409-RevReq_BaseCase!AR409","v":-151131.98922803582},{"$f":"+'RevReq_ExitCase_(2021)'!AS409-RevReq_BaseCase!AS409","v":-144696.06891954705},{"$f":"+'RevReq_ExitCase_(2021)'!AT409-RevReq_BaseCase!AT409","v":-139271.61238418974},{"$f":"+'RevReq_ExitCase_(2021)'!AU409-RevReq_BaseCase!AU409","v":-134917.32426266297},{"$f":"+'RevReq_ExitCase_(2021)'!AV409-RevReq_BaseCase!AV409","v":-131257.76298230569},{"$f":"+'RevReq_ExitCase_(2021)'!AW409-RevReq_BaseCase!AW409","v":-128353.86081166213},{"$f":"+'RevReq_ExitCase_(2021)'!AX409-RevReq_BaseCase!AX409","v":-124267.41528291412},{"$f":"+'RevReq_ExitCase_(2021)'!AY409-RevReq_BaseCase!AY409","v":-60751.513462443283}]
[{"$f":"+RevReq_BaseCase!A410","v":"Clause"},null,{"$f":"C409+1","v":2},{"$f":"INDEX(D$55:D$79,$C410,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-2656594.0566913523,-8865685.9074418433,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O410-RevReq_BaseCase!O410","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P410-RevReq_BaseCase!P410","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q410-RevReq_BaseCase!Q410","v":12837.071487948648},{"$f":"+'RevReq_ExitCase_(2021)'!R410-RevReq_BaseCase!R410","v":38511.214463845827},{"$f":"+'RevReq_ExitCase_(2021)'!S410-RevReq_BaseCase!S410","v":64185.357439742889},{"$f":"+'RevReq_ExitCase_(2021)'!T410-RevReq_BaseCase!T410","v":44327.449486866943},{"$f":"+'RevReq_ExitCase_(2021)'!U410-RevReq_BaseCase!U410","v":-21062.509394781315},{"$f":"+'RevReq_ExitCase_(2021)'!V410-RevReq_BaseCase!V410","v":-86452.468276429689},{"$f":"+'RevReq_ExitCase_(2021)'!W410-RevReq_BaseCase!W410","v":-151842.42715807806},{"$f":"+'RevReq_ExitCase_(2021)'!X410-RevReq_BaseCase!X410","v":-217232.38603972649},{"$f":"+'RevReq_ExitCase_(2021)'!Y410-RevReq_BaseCase!Y410","v":-282622.34492137487},{"$f":"+'RevReq_ExitCase_(2021)'!Z410-RevReq_BaseCase!Z410","v":-348012.3038030233},{"$f":"+'RevReq_ExitCase_(2021)'!AA410-RevReq_BaseCase!AA410","v":-413402.26268467185},{"$f":"+'RevReq_ExitCase_(2021)'!AB410-RevReq_BaseCase!AB410","v":-478792.22156632016},{"$f":"+'RevReq_ExitCase_(2021)'!AC410-RevReq_BaseCase!AC410","v":-544182.18044796854},{"$f":"+'RevReq_ExitCase_(2021)'!AD410-RevReq_BaseCase!AD410","v":-564040.08840084425},{"$f":"+'RevReq_ExitCase_(2021)'!AE410-RevReq_BaseCase!AE410","v":-538365.94542494719},{"$f":"+'RevReq_ExitCase_(2021)'!AF410-RevReq_BaseCase!AF410","v":-512691.80244905013},{"$f":"+'RevReq_ExitCase_(2021)'!AG410-RevReq_BaseCase!AG410","v":-487017.65947315301},{"$f":"+'RevReq_ExitCase_(2021)'!AH410-RevReq_BaseCase!AH410","v":-461343.51649725594},{"$f":"+'RevReq_ExitCase_(2021)'!AI410-RevReq_BaseCase!AI410","v":-435669.37352135882},{"$f":"+'RevReq_ExitCase_(2021)'!AJ410-RevReq_BaseCase!AJ410","v":-409995.23054546176},{"$f":"+'RevReq_ExitCase_(2021)'!AK410-RevReq_BaseCase!AK410","v":-384321.0875695647},{"$f":"+'RevReq_ExitCase_(2021)'!AL410-RevReq_BaseCase!AL410","v":-358646.94459366763},{"$f":"+'RevReq_ExitCase_(2021)'!AM410-RevReq_BaseCase!AM410","v":-332972.80161777057},{"$f":"+'RevReq_ExitCase_(2021)'!AN410-RevReq_BaseCase!AN410","v":-307298.65864187345},{"$f":"+'RevReq_ExitCase_(2021)'!AO410-RevReq_BaseCase!AO410","v":-281624.51566597639},{"$f":"+'RevReq_ExitCase_(2021)'!AP410-RevReq_BaseCase!AP410","v":-255950.37269007938},{"$f":"+'RevReq_ExitCase_(2021)'!AQ410-RevReq_BaseCase!AQ410","v":-230276.22971418229},{"$f":"+'RevReq_ExitCase_(2021)'!AR410-RevReq_BaseCase!AR410","v":-204602.08673828523},{"$f":"+'RevReq_ExitCase_(2021)'!AS410-RevReq_BaseCase!AS410","v":-178927.94376238814},{"$f":"+'RevReq_ExitCase_(2021)'!AT410-RevReq_BaseCase!AT410","v":-153253.80078649108},{"$f":"+'RevReq_ExitCase_(2021)'!AU410-RevReq_BaseCase!AU410","v":-127579.65781059398},{"$f":"+'RevReq_ExitCase_(2021)'!AV410-RevReq_BaseCase!AV410","v":-101905.51483469692},{"$f":"+'RevReq_ExitCase_(2021)'!AW410-RevReq_BaseCase!AW410","v":-76277.299211935286},{"$f":"+'RevReq_ExitCase_(2021)'!AX410-RevReq_BaseCase!AX410","v":-55464.221808428454},{"$f":"+'RevReq_ExitCase_(2021)'!AY410-RevReq_BaseCase!AY410","v":-23721.144269867793}]
[{"$f":"+RevReq_BaseCase!A411","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-11179281.519374883,-48505902.213692784,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O411-RevReq_BaseCase!O411","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P411-RevReq_BaseCase!P411","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q411-RevReq_BaseCase!Q411","v":-24742.893215181633},{"$f":"+'RevReq_ExitCase_(2021)'!R411-RevReq_BaseCase!R411","v":-67276.138874159486},{"$f":"+'RevReq_ExitCase_(2021)'!S411-RevReq_BaseCase!S411","v":-118942.98348020257},{"$f":"+'RevReq_ExitCase_(2021)'!T411-RevReq_BaseCase!T411","v":-185473.57040956966},{"$f":"+'RevReq_ExitCase_(2021)'!U411-RevReq_BaseCase!U411","v":-256209.28910414045},{"$f":"+'RevReq_ExitCase_(2021)'!V411-RevReq_BaseCase!V411","v":-328554.46780788433},{"$f":"+'RevReq_ExitCase_(2021)'!W411-RevReq_BaseCase!W411","v":-395829.98393288761},{"$f":"+'RevReq_ExitCase_(2021)'!X411-RevReq_BaseCase!X411","v":-540302.1135747782},{"$f":"+'RevReq_ExitCase_(2021)'!Y411-RevReq_BaseCase!Y411","v":-697318.10471128137},{"$f":"+'RevReq_ExitCase_(2021)'!Z411-RevReq_BaseCase!Z411","v":-838840.15957162005},{"$f":"+'RevReq_ExitCase_(2021)'!AA411-RevReq_BaseCase!AA411","v":-1028663.3618944044},{"$f":"+'RevReq_ExitCase_(2021)'!AB411-RevReq_BaseCase!AB411","v":-1171434.1323827729},{"$f":"+'RevReq_ExitCase_(2021)'!AC411-RevReq_BaseCase!AC411","v":-1289516.2147215724},{"$f":"+'RevReq_ExitCase_(2021)'!AD411-RevReq_BaseCase!AD411","v":-1409606.8655680006},{"$f":"+'RevReq_ExitCase_(2021)'!AE411-RevReq_BaseCase!AE411","v":-1491176.4159406705},{"$f":"+'RevReq_ExitCase_(2021)'!AF411-RevReq_BaseCase!AF411","v":-1537796.3980762376},{"$f":"+'RevReq_ExitCase_(2021)'!AG411-RevReq_BaseCase!AG411","v":-1583322.9046607984},{"$f":"+'RevReq_ExitCase_(2021)'!AH411-RevReq_BaseCase!AH411","v":-1669553.1112524853},{"$f":"+'RevReq_ExitCase_(2021)'!AI411-RevReq_BaseCase!AI411","v":-1762729.6727976224},{"$f":"+'RevReq_ExitCase_(2021)'!AJ411-RevReq_BaseCase!AJ411","v":-1801835.3108593191},{"$f":"+'RevReq_ExitCase_(2021)'!AK411-RevReq_BaseCase!AK411","v":-1820332.4842644392},{"$f":"+'RevReq_ExitCase_(2021)'!AL411-RevReq_BaseCase!AL411","v":-1842593.2399935082},{"$f":"+'RevReq_ExitCase_(2021)'!AM411-RevReq_BaseCase!AM411","v":-1875859.5652958355},{"$f":"+'RevReq_ExitCase_(2021)'!AN411-RevReq_BaseCase!AN411","v":-1933211.1356438301},{"$f":"+'RevReq_ExitCase_(2021)'!AO411-RevReq_BaseCase!AO411","v":-1997882.3940454549},{"$f":"+'RevReq_ExitCase_(2021)'!AP411-RevReq_BaseCase!AP411","v":-2057665.6494661248},{"$f":"+'RevReq_ExitCase_(2021)'!AQ411-RevReq_BaseCase!AQ411","v":-2083840.4450535732},{"$f":"+'RevReq_ExitCase_(2021)'!AR411-RevReq_BaseCase!AR411","v":-2120609.4056762974},{"$f":"+'RevReq_ExitCase_(2021)'!AS411-RevReq_BaseCase!AS411","v":-2143248.3407948515},{"$f":"+'RevReq_ExitCase_(2021)'!AT411-RevReq_BaseCase!AT411","v":-2125927.5221686196},{"$f":"+'RevReq_ExitCase_(2021)'!AU411-RevReq_BaseCase!AU411","v":-2111113.3710343195},{"$f":"+'RevReq_ExitCase_(2021)'!AV411-RevReq_BaseCase!AV411","v":-2085751.6925870629},{"$f":"+'RevReq_ExitCase_(2021)'!AW411-RevReq_BaseCase!AW411","v":-2061008.472635478},{"$f":"+'RevReq_ExitCase_(2021)'!AX411-RevReq_BaseCase!AX411","v":-2036400.9678653567},{"$f":"+'RevReq_ExitCase_(2021)'!AY411-RevReq_BaseCase!AY411","v":-2011333.4343324432}]
[{"$f":"+RevReq_BaseCase!A412","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-1147400.3903481213,-5175689.3606850924,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O412-RevReq_BaseCase!O412","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P412-RevReq_BaseCase!P412","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q412-RevReq_BaseCase!Q412","v":-4216.6334819218082},{"$f":"+'RevReq_ExitCase_(2021)'!R412-RevReq_BaseCase!R412","v":-12650.536204247477},{"$f":"+'RevReq_ExitCase_(2021)'!S412-RevReq_BaseCase!S412","v":-21085.7231587069},{"$f":"+'RevReq_ExitCase_(2021)'!T412-RevReq_BaseCase!T412","v":-29522.220029942739},{"$f":"+'RevReq_ExitCase_(2021)'!U412-RevReq_BaseCase!U412","v":-37960.053016290542},{"$f":"+'RevReq_ExitCase_(2021)'!V412-RevReq_BaseCase!V412","v":-46399.248840052525},{"$f":"+'RevReq_ExitCase_(2021)'!W412-RevReq_BaseCase!W412","v":-54839.834757976983},{"$f":"+'RevReq_ExitCase_(2021)'!X412-RevReq_BaseCase!X412","v":-63281.83857194717},{"$f":"+'RevReq_ExitCase_(2021)'!Y412-RevReq_BaseCase!Y412","v":-71725.288639883991},{"$f":"+'RevReq_ExitCase_(2021)'!Z412-RevReq_BaseCase!Z412","v":-80170.213886866783},{"$f":"+'RevReq_ExitCase_(2021)'!AA412-RevReq_BaseCase!AA412","v":-88616.64381647647},{"$f":"+'RevReq_ExitCase_(2021)'!AB412-RevReq_BaseCase!AB412","v":-97064.608522365597},{"$f":"+'RevReq_ExitCase_(2021)'!AC412-RevReq_BaseCase!AC412","v":-105514.13870005972},{"$f":"+'RevReq_ExitCase_(2021)'!AD412-RevReq_BaseCase!AD412","v":-113965.26565899495},{"$f":"+'RevReq_ExitCase_(2021)'!AE412-RevReq_BaseCase!AE412","v":-122418.02133479614},{"$f":"+'RevReq_ExitCase_(2021)'!AF412-RevReq_BaseCase!AF412","v":-130872.43830180059},{"$f":"+'RevReq_ExitCase_(2021)'!AG412-RevReq_BaseCase!AG412","v":-139328.54978583235},{"$f":"+'RevReq_ExitCase_(2021)'!AH412-RevReq_BaseCase!AH412","v":-147786.38967723201},{"$f":"+'RevReq_ExitCase_(2021)'!AI412-RevReq_BaseCase!AI412","v":-156245.99254414684},{"$f":"+'RevReq_ExitCase_(2021)'!AJ412-RevReq_BaseCase!AJ412","v":-164707.39364608726},{"$f":"+'RevReq_ExitCase_(2021)'!AK412-RevReq_BaseCase!AK412","v":-173170.62894775375},{"$f":"+'RevReq_ExitCase_(2021)'!AL412-RevReq_BaseCase!AL412","v":-181635.73513314076},{"$f":"+'RevReq_ExitCase_(2021)'!AM412-RevReq_BaseCase!AM412","v":-190102.74961992272},{"$f":"+'RevReq_ExitCase_(2021)'!AN412-RevReq_BaseCase!AN412","v":-198571.71057412759},{"$f":"+'RevReq_ExitCase_(2021)'!AO412-RevReq_BaseCase!AO412","v":-207042.65692510374},{"$f":"+'RevReq_ExitCase_(2021)'!AP412-RevReq_BaseCase!AP412","v":-215515.62838078671},{"$f":"+'RevReq_ExitCase_(2021)'!AQ412-RevReq_BaseCase!AQ412","v":-223990.66544327058},{"$f":"+'RevReq_ExitCase_(2021)'!AR412-RevReq_BaseCase!AR412","v":-232467.80942469134},{"$f":"+'RevReq_ExitCase_(2021)'!AS412-RevReq_BaseCase!AS412","v":-240947.10246342776},{"$f":"+'RevReq_ExitCase_(2021)'!AT412-RevReq_BaseCase!AT412","v":-249428.58754062612},{"$f":"+'RevReq_ExitCase_(2021)'!AU412-RevReq_BaseCase!AU412","v":-257912.30849705572},{"$f":"+'RevReq_ExitCase_(2021)'!AV412-RevReq_BaseCase!AV412","v":-266398.31005030108},{"$f":"+'RevReq_ExitCase_(2021)'!AW412-RevReq_BaseCase!AW412","v":-274886.63781229866},{"$f":"+'RevReq_ExitCase_(2021)'!AX412-RevReq_BaseCase!AX412","v":-283377.33830722334},{"$f":"+'RevReq_ExitCase_(2021)'!AY412-RevReq_BaseCase!AY412","v":-291870.45898973383}]
[{"$f":"+RevReq_BaseCase!A413","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O413-RevReq_BaseCase!O413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P413-RevReq_BaseCase!P413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q413-RevReq_BaseCase!Q413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R413-RevReq_BaseCase!R413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S413-RevReq_BaseCase!S413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T413-RevReq_BaseCase!T413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U413-RevReq_BaseCase!U413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V413-RevReq_BaseCase!V413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W413-RevReq_BaseCase!W413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X413-RevReq_BaseCase!X413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y413-RevReq_BaseCase!Y413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z413-RevReq_BaseCase!Z413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA413-RevReq_BaseCase!AA413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB413-RevReq_BaseCase!AB413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC413-RevReq_BaseCase!AC413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD413-RevReq_BaseCase!AD413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE413-RevReq_BaseCase!AE413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF413-RevReq_BaseCase!AF413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG413-RevReq_BaseCase!AG413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH413-RevReq_BaseCase!AH413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI413-RevReq_BaseCase!AI413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ413-RevReq_BaseCase!AJ413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK413-RevReq_BaseCase!AK413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL413-RevReq_BaseCase!AL413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM413-RevReq_BaseCase!AM413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN413-RevReq_BaseCase!AN413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO413-RevReq_BaseCase!AO413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP413-RevReq_BaseCase!AP413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ413-RevReq_BaseCase!AQ413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR413-RevReq_BaseCase!AR413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS413-RevReq_BaseCase!AS413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT413-RevReq_BaseCase!AT413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU413-RevReq_BaseCase!AU413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV413-RevReq_BaseCase!AV413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW413-RevReq_BaseCase!AW413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX413-RevReq_BaseCase!AX413","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY413-RevReq_BaseCase!AY413","v":0}]
[{"$f":"+RevReq_BaseCase!A414","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O414-RevReq_BaseCase!O414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P414-RevReq_BaseCase!P414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q414-RevReq_BaseCase!Q414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R414-RevReq_BaseCase!R414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S414-RevReq_BaseCase!S414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T414-RevReq_BaseCase!T414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U414-RevReq_BaseCase!U414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V414-RevReq_BaseCase!V414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W414-RevReq_BaseCase!W414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X414-RevReq_BaseCase!X414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y414-RevReq_BaseCase!Y414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z414-RevReq_BaseCase!Z414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA414-RevReq_BaseCase!AA414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB414-RevReq_BaseCase!AB414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC414-RevReq_BaseCase!AC414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD414-RevReq_BaseCase!AD414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE414-RevReq_BaseCase!AE414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF414-RevReq_BaseCase!AF414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG414-RevReq_BaseCase!AG414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH414-RevReq_BaseCase!AH414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI414-RevReq_BaseCase!AI414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ414-RevReq_BaseCase!AJ414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK414-RevReq_BaseCase!AK414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL414-RevReq_BaseCase!AL414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM414-RevReq_BaseCase!AM414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN414-RevReq_BaseCase!AN414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO414-RevReq_BaseCase!AO414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP414-RevReq_BaseCase!AP414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ414-RevReq_BaseCase!AQ414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR414-RevReq_BaseCase!AR414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS414-RevReq_BaseCase!AS414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT414-RevReq_BaseCase!AT414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU414-RevReq_BaseCase!AU414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV414-RevReq_BaseCase!AV414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW414-RevReq_BaseCase!AW414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX414-RevReq_BaseCase!AX414","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY414-RevReq_BaseCase!AY414","v":0}]
[{"$f":"+RevReq_BaseCase!A415","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,4902155.0328866616,17272661.865440249,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O415-RevReq_BaseCase!O415","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P415-RevReq_BaseCase!P415","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q415-RevReq_BaseCase!Q415","v":-82661.713991919241},{"$f":"+'RevReq_ExitCase_(2021)'!R415-RevReq_BaseCase!R415","v":301276.40314952628},{"$f":"+'RevReq_ExitCase_(2021)'!S415-RevReq_BaseCase!S415","v":313572.29071180813},{"$f":"+'RevReq_ExitCase_(2021)'!T415-RevReq_BaseCase!T415","v":325868.17827408999},{"$f":"+'RevReq_ExitCase_(2021)'!U415-RevReq_BaseCase!U415","v":338164.06583637185},{"$f":"+'RevReq_ExitCase_(2021)'!V415-RevReq_BaseCase!V415","v":350459.9533986536},{"$f":"+'RevReq_ExitCase_(2021)'!W415-RevReq_BaseCase!W415","v":362755.8409609354},{"$f":"+'RevReq_ExitCase_(2021)'!X415-RevReq_BaseCase!X415","v":375051.72852321726},{"$f":"+'RevReq_ExitCase_(2021)'!Y415-RevReq_BaseCase!Y415","v":387347.61608549912},{"$f":"+'RevReq_ExitCase_(2021)'!Z415-RevReq_BaseCase!Z415","v":399643.50364778092},{"$f":"+'RevReq_ExitCase_(2021)'!AA415-RevReq_BaseCase!AA415","v":411939.39121006272},{"$f":"+'RevReq_ExitCase_(2021)'!AB415-RevReq_BaseCase!AB415","v":424235.27877234458},{"$f":"+'RevReq_ExitCase_(2021)'!AC415-RevReq_BaseCase!AC415","v":436531.16633462644},{"$f":"+'RevReq_ExitCase_(2021)'!AD415-RevReq_BaseCase!AD415","v":448827.05389690824},{"$f":"+'RevReq_ExitCase_(2021)'!AE415-RevReq_BaseCase!AE415","v":461122.94145918998},{"$f":"+'RevReq_ExitCase_(2021)'!AF415-RevReq_BaseCase!AF415","v":473418.8290214719},{"$f":"+'RevReq_ExitCase_(2021)'!AG415-RevReq_BaseCase!AG415","v":485714.7165837537},{"$f":"+'RevReq_ExitCase_(2021)'!AH415-RevReq_BaseCase!AH415","v":498010.6041460355},{"$f":"+'RevReq_ExitCase_(2021)'!AI415-RevReq_BaseCase!AI415","v":510306.49170831736},{"$f":"+'RevReq_ExitCase_(2021)'!AJ415-RevReq_BaseCase!AJ415","v":522602.37927059917},{"$f":"+'RevReq_ExitCase_(2021)'!AK415-RevReq_BaseCase!AK415","v":534898.26683288103},{"$f":"+'RevReq_ExitCase_(2021)'!AL415-RevReq_BaseCase!AL415","v":547194.15439516283},{"$f":"+'RevReq_ExitCase_(2021)'!AM415-RevReq_BaseCase!AM415","v":559490.04195744463},{"$f":"+'RevReq_ExitCase_(2021)'!AN415-RevReq_BaseCase!AN415","v":571785.92951972655},{"$f":"+'RevReq_ExitCase_(2021)'!AO415-RevReq_BaseCase!AO415","v":584081.81708200835},{"$f":"+'RevReq_ExitCase_(2021)'!AP415-RevReq_BaseCase!AP415","v":596377.70464429038},{"$f":"+'RevReq_ExitCase_(2021)'!AQ415-RevReq_BaseCase!AQ415","v":608673.59220657207},{"$f":"+'RevReq_ExitCase_(2021)'!AR415-RevReq_BaseCase!AR415","v":620969.4797688541},{"$f":"+'RevReq_ExitCase_(2021)'!AS415-RevReq_BaseCase!AS415","v":633265.36733113579},{"$f":"+'RevReq_ExitCase_(2021)'!AT415-RevReq_BaseCase!AT415","v":645561.25489341782},{"$f":"+'RevReq_ExitCase_(2021)'!AU415-RevReq_BaseCase!AU415","v":657857.1424556995},{"$f":"+'RevReq_ExitCase_(2021)'!AV415-RevReq_BaseCase!AV415","v":670153.03001798154},{"$f":"+'RevReq_ExitCase_(2021)'!AW415-RevReq_BaseCase!AW415","v":682448.91758026334},{"$f":"+'RevReq_ExitCase_(2021)'!AX415-RevReq_BaseCase!AX415","v":694744.80514254526},{"$f":"+'RevReq_ExitCase_(2021)'!AY415-RevReq_BaseCase!AY415","v":920973.64261299151}]
[{"$f":"+RevReq_BaseCase!A416","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O416-RevReq_BaseCase!O416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P416-RevReq_BaseCase!P416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q416-RevReq_BaseCase!Q416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R416-RevReq_BaseCase!R416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S416-RevReq_BaseCase!S416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T416-RevReq_BaseCase!T416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U416-RevReq_BaseCase!U416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V416-RevReq_BaseCase!V416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W416-RevReq_BaseCase!W416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X416-RevReq_BaseCase!X416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y416-RevReq_BaseCase!Y416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z416-RevReq_BaseCase!Z416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA416-RevReq_BaseCase!AA416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB416-RevReq_BaseCase!AB416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC416-RevReq_BaseCase!AC416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD416-RevReq_BaseCase!AD416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE416-RevReq_BaseCase!AE416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF416-RevReq_BaseCase!AF416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG416-RevReq_BaseCase!AG416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH416-RevReq_BaseCase!AH416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI416-RevReq_BaseCase!AI416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ416-RevReq_BaseCase!AJ416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK416-RevReq_BaseCase!AK416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL416-RevReq_BaseCase!AL416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM416-RevReq_BaseCase!AM416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN416-RevReq_BaseCase!AN416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO416-RevReq_BaseCase!AO416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP416-RevReq_BaseCase!AP416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ416-RevReq_BaseCase!AQ416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR416-RevReq_BaseCase!AR416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS416-RevReq_BaseCase!AS416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT416-RevReq_BaseCase!AT416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU416-RevReq_BaseCase!AU416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV416-RevReq_BaseCase!AV416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW416-RevReq_BaseCase!AW416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX416-RevReq_BaseCase!AX416","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY416-RevReq_BaseCase!AY416","v":0}]
[{"$f":"+RevReq_BaseCase!A417","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O417-RevReq_BaseCase!O417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P417-RevReq_BaseCase!P417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q417-RevReq_BaseCase!Q417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R417-RevReq_BaseCase!R417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S417-RevReq_BaseCase!S417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T417-RevReq_BaseCase!T417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U417-RevReq_BaseCase!U417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V417-RevReq_BaseCase!V417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W417-RevReq_BaseCase!W417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X417-RevReq_BaseCase!X417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y417-RevReq_BaseCase!Y417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z417-RevReq_BaseCase!Z417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA417-RevReq_BaseCase!AA417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB417-RevReq_BaseCase!AB417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC417-RevReq_BaseCase!AC417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD417-RevReq_BaseCase!AD417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE417-RevReq_BaseCase!AE417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF417-RevReq_BaseCase!AF417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG417-RevReq_BaseCase!AG417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH417-RevReq_BaseCase!AH417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI417-RevReq_BaseCase!AI417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ417-RevReq_BaseCase!AJ417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK417-RevReq_BaseCase!AK417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL417-RevReq_BaseCase!AL417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM417-RevReq_BaseCase!AM417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN417-RevReq_BaseCase!AN417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO417-RevReq_BaseCase!AO417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP417-RevReq_BaseCase!AP417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ417-RevReq_BaseCase!AQ417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR417-RevReq_BaseCase!AR417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS417-RevReq_BaseCase!AS417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT417-RevReq_BaseCase!AT417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU417-RevReq_BaseCase!AU417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV417-RevReq_BaseCase!AV417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW417-RevReq_BaseCase!AW417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX417-RevReq_BaseCase!AX417","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY417-RevReq_BaseCase!AY417","v":0}]
[{"$f":"+RevReq_BaseCase!A418","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O418-RevReq_BaseCase!O418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P418-RevReq_BaseCase!P418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q418-RevReq_BaseCase!Q418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R418-RevReq_BaseCase!R418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S418-RevReq_BaseCase!S418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T418-RevReq_BaseCase!T418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U418-RevReq_BaseCase!U418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V418-RevReq_BaseCase!V418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W418-RevReq_BaseCase!W418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X418-RevReq_BaseCase!X418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y418-RevReq_BaseCase!Y418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z418-RevReq_BaseCase!Z418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA418-RevReq_BaseCase!AA418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB418-RevReq_BaseCase!AB418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC418-RevReq_BaseCase!AC418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD418-RevReq_BaseCase!AD418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE418-RevReq_BaseCase!AE418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF418-RevReq_BaseCase!AF418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG418-RevReq_BaseCase!AG418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH418-RevReq_BaseCase!AH418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI418-RevReq_BaseCase!AI418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ418-RevReq_BaseCase!AJ418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK418-RevReq_BaseCase!AK418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL418-RevReq_BaseCase!AL418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM418-RevReq_BaseCase!AM418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN418-RevReq_BaseCase!AN418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO418-RevReq_BaseCase!AO418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP418-RevReq_BaseCase!AP418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ418-RevReq_BaseCase!AQ418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR418-RevReq_BaseCase!AR418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS418-RevReq_BaseCase!AS418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT418-RevReq_BaseCase!AT418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU418-RevReq_BaseCase!AU418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV418-RevReq_BaseCase!AV418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW418-RevReq_BaseCase!AW418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX418-RevReq_BaseCase!AX418","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY418-RevReq_BaseCase!AY418","v":0}]
[{"$f":"+RevReq_BaseCase!A419","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O419-RevReq_BaseCase!O419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P419-RevReq_BaseCase!P419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q419-RevReq_BaseCase!Q419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R419-RevReq_BaseCase!R419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S419-RevReq_BaseCase!S419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T419-RevReq_BaseCase!T419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U419-RevReq_BaseCase!U419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V419-RevReq_BaseCase!V419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W419-RevReq_BaseCase!W419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X419-RevReq_BaseCase!X419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y419-RevReq_BaseCase!Y419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z419-RevReq_BaseCase!Z419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA419-RevReq_BaseCase!AA419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB419-RevReq_BaseCase!AB419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC419-RevReq_BaseCase!AC419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD419-RevReq_BaseCase!AD419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE419-RevReq_BaseCase!AE419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF419-RevReq_BaseCase!AF419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG419-RevReq_BaseCase!AG419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH419-RevReq_BaseCase!AH419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI419-RevReq_BaseCase!AI419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ419-RevReq_BaseCase!AJ419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK419-RevReq_BaseCase!AK419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL419-RevReq_BaseCase!AL419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM419-RevReq_BaseCase!AM419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN419-RevReq_BaseCase!AN419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO419-RevReq_BaseCase!AO419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP419-RevReq_BaseCase!AP419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ419-RevReq_BaseCase!AQ419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR419-RevReq_BaseCase!AR419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS419-RevReq_BaseCase!AS419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT419-RevReq_BaseCase!AT419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU419-RevReq_BaseCase!AU419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV419-RevReq_BaseCase!AV419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW419-RevReq_BaseCase!AW419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX419-RevReq_BaseCase!AX419","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY419-RevReq_BaseCase!AY419","v":0}]
[{"$f":"+RevReq_BaseCase!A420","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O420-RevReq_BaseCase!O420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P420-RevReq_BaseCase!P420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q420-RevReq_BaseCase!Q420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R420-RevReq_BaseCase!R420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S420-RevReq_BaseCase!S420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T420-RevReq_BaseCase!T420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U420-RevReq_BaseCase!U420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V420-RevReq_BaseCase!V420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W420-RevReq_BaseCase!W420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X420-RevReq_BaseCase!X420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y420-RevReq_BaseCase!Y420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z420-RevReq_BaseCase!Z420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA420-RevReq_BaseCase!AA420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB420-RevReq_BaseCase!AB420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC420-RevReq_BaseCase!AC420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD420-RevReq_BaseCase!AD420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE420-RevReq_BaseCase!AE420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF420-RevReq_BaseCase!AF420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG420-RevReq_BaseCase!AG420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH420-RevReq_BaseCase!AH420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI420-RevReq_BaseCase!AI420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ420-RevReq_BaseCase!AJ420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK420-RevReq_BaseCase!AK420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL420-RevReq_BaseCase!AL420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM420-RevReq_BaseCase!AM420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN420-RevReq_BaseCase!AN420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO420-RevReq_BaseCase!AO420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP420-RevReq_BaseCase!AP420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ420-RevReq_BaseCase!AQ420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR420-RevReq_BaseCase!AR420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS420-RevReq_BaseCase!AS420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT420-RevReq_BaseCase!AT420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU420-RevReq_BaseCase!AU420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV420-RevReq_BaseCase!AV420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW420-RevReq_BaseCase!AW420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX420-RevReq_BaseCase!AX420","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY420-RevReq_BaseCase!AY420","v":0}]
[{"$f":"+RevReq_BaseCase!A421","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O421-RevReq_BaseCase!O421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P421-RevReq_BaseCase!P421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q421-RevReq_BaseCase!Q421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R421-RevReq_BaseCase!R421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S421-RevReq_BaseCase!S421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T421-RevReq_BaseCase!T421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U421-RevReq_BaseCase!U421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V421-RevReq_BaseCase!V421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W421-RevReq_BaseCase!W421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X421-RevReq_BaseCase!X421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y421-RevReq_BaseCase!Y421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z421-RevReq_BaseCase!Z421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA421-RevReq_BaseCase!AA421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB421-RevReq_BaseCase!AB421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC421-RevReq_BaseCase!AC421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD421-RevReq_BaseCase!AD421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE421-RevReq_BaseCase!AE421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF421-RevReq_BaseCase!AF421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG421-RevReq_BaseCase!AG421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH421-RevReq_BaseCase!AH421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI421-RevReq_BaseCase!AI421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ421-RevReq_BaseCase!AJ421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK421-RevReq_BaseCase!AK421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL421-RevReq_BaseCase!AL421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM421-RevReq_BaseCase!AM421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN421-RevReq_BaseCase!AN421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO421-RevReq_BaseCase!AO421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP421-RevReq_BaseCase!AP421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ421-RevReq_BaseCase!AQ421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR421-RevReq_BaseCase!AR421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS421-RevReq_BaseCase!AS421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT421-RevReq_BaseCase!AT421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU421-RevReq_BaseCase!AU421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV421-RevReq_BaseCase!AV421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW421-RevReq_BaseCase!AW421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX421-RevReq_BaseCase!AX421","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY421-RevReq_BaseCase!AY421","v":0}]
[{"$f":"+RevReq_BaseCase!A422","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,687128.60267126234,791397.48172793235,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O422-RevReq_BaseCase!O422","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P422-RevReq_BaseCase!P422","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q422-RevReq_BaseCase!Q422","v":75993.144239102839},{"$f":"+'RevReq_ExitCase_(2021)'!R422-RevReq_BaseCase!R422","v":227979.43271730881},{"$f":"+'RevReq_ExitCase_(2021)'!S422-RevReq_BaseCase!S422","v":543067.60325835249},{"$f":"+'RevReq_ExitCase_(2021)'!T422-RevReq_BaseCase!T422","v":-55642.698486835208},{"$f":"+'RevReq_ExitCase_(2021)'!U422-RevReq_BaseCase!U422","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V422-RevReq_BaseCase!V422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W422-RevReq_BaseCase!W422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X422-RevReq_BaseCase!X422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y422-RevReq_BaseCase!Y422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z422-RevReq_BaseCase!Z422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA422-RevReq_BaseCase!AA422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB422-RevReq_BaseCase!AB422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC422-RevReq_BaseCase!AC422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD422-RevReq_BaseCase!AD422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE422-RevReq_BaseCase!AE422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF422-RevReq_BaseCase!AF422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG422-RevReq_BaseCase!AG422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH422-RevReq_BaseCase!AH422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI422-RevReq_BaseCase!AI422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ422-RevReq_BaseCase!AJ422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK422-RevReq_BaseCase!AK422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL422-RevReq_BaseCase!AL422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM422-RevReq_BaseCase!AM422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN422-RevReq_BaseCase!AN422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO422-RevReq_BaseCase!AO422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP422-RevReq_BaseCase!AP422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ422-RevReq_BaseCase!AQ422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR422-RevReq_BaseCase!AR422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS422-RevReq_BaseCase!AS422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT422-RevReq_BaseCase!AT422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU422-RevReq_BaseCase!AU422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV422-RevReq_BaseCase!AV422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW422-RevReq_BaseCase!AW422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX422-RevReq_BaseCase!AX422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY422-RevReq_BaseCase!AY422","v":1.1664765770547093E-10}]
[{"$f":"+RevReq_BaseCase!A423","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O423-RevReq_BaseCase!O423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P423-RevReq_BaseCase!P423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q423-RevReq_BaseCase!Q423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R423-RevReq_BaseCase!R423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S423-RevReq_BaseCase!S423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T423-RevReq_BaseCase!T423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U423-RevReq_BaseCase!U423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V423-RevReq_BaseCase!V423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W423-RevReq_BaseCase!W423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X423-RevReq_BaseCase!X423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y423-RevReq_BaseCase!Y423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z423-RevReq_BaseCase!Z423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA423-RevReq_BaseCase!AA423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB423-RevReq_BaseCase!AB423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC423-RevReq_BaseCase!AC423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD423-RevReq_BaseCase!AD423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE423-RevReq_BaseCase!AE423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF423-RevReq_BaseCase!AF423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG423-RevReq_BaseCase!AG423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH423-RevReq_BaseCase!AH423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI423-RevReq_BaseCase!AI423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ423-RevReq_BaseCase!AJ423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK423-RevReq_BaseCase!AK423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL423-RevReq_BaseCase!AL423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM423-RevReq_BaseCase!AM423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN423-RevReq_BaseCase!AN423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO423-RevReq_BaseCase!AO423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP423-RevReq_BaseCase!AP423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ423-RevReq_BaseCase!AQ423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR423-RevReq_BaseCase!AR423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS423-RevReq_BaseCase!AS423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT423-RevReq_BaseCase!AT423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU423-RevReq_BaseCase!AU423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV423-RevReq_BaseCase!AV423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW423-RevReq_BaseCase!AW423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX423-RevReq_BaseCase!AX423","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY423-RevReq_BaseCase!AY423","v":0}]
[{"$f":"+RevReq_BaseCase!A424","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O424-RevReq_BaseCase!O424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P424-RevReq_BaseCase!P424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q424-RevReq_BaseCase!Q424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R424-RevReq_BaseCase!R424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S424-RevReq_BaseCase!S424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T424-RevReq_BaseCase!T424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U424-RevReq_BaseCase!U424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V424-RevReq_BaseCase!V424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W424-RevReq_BaseCase!W424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X424-RevReq_BaseCase!X424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y424-RevReq_BaseCase!Y424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z424-RevReq_BaseCase!Z424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA424-RevReq_BaseCase!AA424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB424-RevReq_BaseCase!AB424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC424-RevReq_BaseCase!AC424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD424-RevReq_BaseCase!AD424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE424-RevReq_BaseCase!AE424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF424-RevReq_BaseCase!AF424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG424-RevReq_BaseCase!AG424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH424-RevReq_BaseCase!AH424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI424-RevReq_BaseCase!AI424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ424-RevReq_BaseCase!AJ424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK424-RevReq_BaseCase!AK424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL424-RevReq_BaseCase!AL424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM424-RevReq_BaseCase!AM424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN424-RevReq_BaseCase!AN424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO424-RevReq_BaseCase!AO424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP424-RevReq_BaseCase!AP424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ424-RevReq_BaseCase!AQ424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR424-RevReq_BaseCase!AR424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS424-RevReq_BaseCase!AS424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT424-RevReq_BaseCase!AT424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU424-RevReq_BaseCase!AU424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV424-RevReq_BaseCase!AV424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW424-RevReq_BaseCase!AW424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX424-RevReq_BaseCase!AX424","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY424-RevReq_BaseCase!AY424","v":0}]
[{"$f":"+RevReq_BaseCase!A425","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,2389095.1039825818,2606668.8904619119,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O425-RevReq_BaseCase!O425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P425-RevReq_BaseCase!P425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q425-RevReq_BaseCase!Q425","v":1371926.1369055933},{"$f":"+'RevReq_ExitCase_(2021)'!R425-RevReq_BaseCase!R425","v":705567.28774646751},{"$f":"+'RevReq_ExitCase_(2021)'!S425-RevReq_BaseCase!S425","v":403181.30728369573},{"$f":"+'RevReq_ExitCase_(2021)'!T425-RevReq_BaseCase!T425","v":125994.15852615495},{"$f":"+'RevReq_ExitCase_(2021)'!U425-RevReq_BaseCase!U425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V425-RevReq_BaseCase!V425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W425-RevReq_BaseCase!W425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X425-RevReq_BaseCase!X425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y425-RevReq_BaseCase!Y425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z425-RevReq_BaseCase!Z425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA425-RevReq_BaseCase!AA425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB425-RevReq_BaseCase!AB425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC425-RevReq_BaseCase!AC425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD425-RevReq_BaseCase!AD425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE425-RevReq_BaseCase!AE425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF425-RevReq_BaseCase!AF425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG425-RevReq_BaseCase!AG425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH425-RevReq_BaseCase!AH425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI425-RevReq_BaseCase!AI425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ425-RevReq_BaseCase!AJ425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK425-RevReq_BaseCase!AK425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL425-RevReq_BaseCase!AL425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM425-RevReq_BaseCase!AM425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN425-RevReq_BaseCase!AN425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO425-RevReq_BaseCase!AO425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP425-RevReq_BaseCase!AP425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ425-RevReq_BaseCase!AQ425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR425-RevReq_BaseCase!AR425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS425-RevReq_BaseCase!AS425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT425-RevReq_BaseCase!AT425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU425-RevReq_BaseCase!AU425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV425-RevReq_BaseCase!AV425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW425-RevReq_BaseCase!AW425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX425-RevReq_BaseCase!AX425","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY425-RevReq_BaseCase!AY425","v":0}]
[{"$f":"+RevReq_BaseCase!A426","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-219259.99872759945,-245177.49293182592,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O426-RevReq_BaseCase!O426","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P426-RevReq_BaseCase!P426","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q426-RevReq_BaseCase!Q426","v":-67844.605651513397},{"$f":"+'RevReq_ExitCase_(2021)'!R426-RevReq_BaseCase!R426","v":-108710.93418817464},{"$f":"+'RevReq_ExitCase_(2021)'!S426-RevReq_BaseCase!S426","v":-54744.140814400002},{"$f":"+'RevReq_ExitCase_(2021)'!T426-RevReq_BaseCase!T426","v":-13877.812277738751},{"$f":"+'RevReq_ExitCase_(2021)'!U426-RevReq_BaseCase!U426","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V426-RevReq_BaseCase!V426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!W426-RevReq_BaseCase!W426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!X426-RevReq_BaseCase!X426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Y426-RevReq_BaseCase!Y426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Z426-RevReq_BaseCase!Z426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AA426-RevReq_BaseCase!AA426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AB426-RevReq_BaseCase!AB426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AC426-RevReq_BaseCase!AC426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AD426-RevReq_BaseCase!AD426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AE426-RevReq_BaseCase!AE426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AF426-RevReq_BaseCase!AF426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AG426-RevReq_BaseCase!AG426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AH426-RevReq_BaseCase!AH426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AI426-RevReq_BaseCase!AI426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AJ426-RevReq_BaseCase!AJ426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AK426-RevReq_BaseCase!AK426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AL426-RevReq_BaseCase!AL426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AM426-RevReq_BaseCase!AM426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AN426-RevReq_BaseCase!AN426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AO426-RevReq_BaseCase!AO426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AP426-RevReq_BaseCase!AP426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AQ426-RevReq_BaseCase!AQ426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AR426-RevReq_BaseCase!AR426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AS426-RevReq_BaseCase!AS426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AT426-RevReq_BaseCase!AT426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AU426-RevReq_BaseCase!AU426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AV426-RevReq_BaseCase!AV426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AW426-RevReq_BaseCase!AW426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AX426-RevReq_BaseCase!AX426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AY426-RevReq_BaseCase!AY426","v":2.9161914426367732E-11}]
[{"$f":"+RevReq_BaseCase!A427","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-4668.6789419221823,-5522.4971711453982,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O427-RevReq_BaseCase!O427","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P427-RevReq_BaseCase!P427","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q427-RevReq_BaseCase!Q427","v":-460.20809759554686},{"$f":"+'RevReq_ExitCase_(2021)'!R427-RevReq_BaseCase!R427","v":-1380.6242927866406},{"$f":"+'RevReq_ExitCase_(2021)'!S427-RevReq_BaseCase!S427","v":-2301.0404879777489},{"$f":"+'RevReq_ExitCase_(2021)'!T427-RevReq_BaseCase!T427","v":-1380.6242927866351},{"$f":"+'RevReq_ExitCase_(2021)'!U427-RevReq_BaseCase!U427","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V427-RevReq_BaseCase!V427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!W427-RevReq_BaseCase!W427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!X427-RevReq_BaseCase!X427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Y427-RevReq_BaseCase!Y427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Z427-RevReq_BaseCase!Z427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AA427-RevReq_BaseCase!AA427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AB427-RevReq_BaseCase!AB427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AC427-RevReq_BaseCase!AC427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AD427-RevReq_BaseCase!AD427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AE427-RevReq_BaseCase!AE427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AF427-RevReq_BaseCase!AF427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AG427-RevReq_BaseCase!AG427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AH427-RevReq_BaseCase!AH427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AI427-RevReq_BaseCase!AI427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AJ427-RevReq_BaseCase!AJ427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AK427-RevReq_BaseCase!AK427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AL427-RevReq_BaseCase!AL427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AM427-RevReq_BaseCase!AM427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AN427-RevReq_BaseCase!AN427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AO427-RevReq_BaseCase!AO427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AP427-RevReq_BaseCase!AP427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AQ427-RevReq_BaseCase!AQ427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AR427-RevReq_BaseCase!AR427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AS427-RevReq_BaseCase!AS427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AT427-RevReq_BaseCase!AT427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AU427-RevReq_BaseCase!AU427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AV427-RevReq_BaseCase!AV427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AW427-RevReq_BaseCase!AW427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AX427-RevReq_BaseCase!AX427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AY427-RevReq_BaseCase!AY427","v":3.8882552568490305E-11}]
[{"$f":"+RevReq_BaseCase!A428","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O428-RevReq_BaseCase!O428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P428-RevReq_BaseCase!P428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q428-RevReq_BaseCase!Q428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R428-RevReq_BaseCase!R428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S428-RevReq_BaseCase!S428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T428-RevReq_BaseCase!T428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U428-RevReq_BaseCase!U428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V428-RevReq_BaseCase!V428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W428-RevReq_BaseCase!W428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X428-RevReq_BaseCase!X428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y428-RevReq_BaseCase!Y428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z428-RevReq_BaseCase!Z428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA428-RevReq_BaseCase!AA428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB428-RevReq_BaseCase!AB428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC428-RevReq_BaseCase!AC428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD428-RevReq_BaseCase!AD428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE428-RevReq_BaseCase!AE428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF428-RevReq_BaseCase!AF428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG428-RevReq_BaseCase!AG428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH428-RevReq_BaseCase!AH428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI428-RevReq_BaseCase!AI428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ428-RevReq_BaseCase!AJ428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK428-RevReq_BaseCase!AK428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL428-RevReq_BaseCase!AL428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM428-RevReq_BaseCase!AM428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN428-RevReq_BaseCase!AN428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO428-RevReq_BaseCase!AO428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP428-RevReq_BaseCase!AP428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ428-RevReq_BaseCase!AQ428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR428-RevReq_BaseCase!AR428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS428-RevReq_BaseCase!AS428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT428-RevReq_BaseCase!AT428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU428-RevReq_BaseCase!AU428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV428-RevReq_BaseCase!AV428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW428-RevReq_BaseCase!AW428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX428-RevReq_BaseCase!AX428","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY428-RevReq_BaseCase!AY428","v":0}]
[{"$f":"+RevReq_BaseCase!A429","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O429-RevReq_BaseCase!O429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P429-RevReq_BaseCase!P429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q429-RevReq_BaseCase!Q429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R429-RevReq_BaseCase!R429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S429-RevReq_BaseCase!S429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T429-RevReq_BaseCase!T429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U429-RevReq_BaseCase!U429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V429-RevReq_BaseCase!V429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W429-RevReq_BaseCase!W429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X429-RevReq_BaseCase!X429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y429-RevReq_BaseCase!Y429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z429-RevReq_BaseCase!Z429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA429-RevReq_BaseCase!AA429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB429-RevReq_BaseCase!AB429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC429-RevReq_BaseCase!AC429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD429-RevReq_BaseCase!AD429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE429-RevReq_BaseCase!AE429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF429-RevReq_BaseCase!AF429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG429-RevReq_BaseCase!AG429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH429-RevReq_BaseCase!AH429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI429-RevReq_BaseCase!AI429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ429-RevReq_BaseCase!AJ429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK429-RevReq_BaseCase!AK429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL429-RevReq_BaseCase!AL429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM429-RevReq_BaseCase!AM429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN429-RevReq_BaseCase!AN429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO429-RevReq_BaseCase!AO429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP429-RevReq_BaseCase!AP429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ429-RevReq_BaseCase!AQ429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR429-RevReq_BaseCase!AR429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS429-RevReq_BaseCase!AS429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT429-RevReq_BaseCase!AT429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU429-RevReq_BaseCase!AU429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV429-RevReq_BaseCase!AV429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW429-RevReq_BaseCase!AW429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX429-RevReq_BaseCase!AX429","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY429-RevReq_BaseCase!AY429","v":0}]
[{"$f":"+RevReq_BaseCase!A430","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O430-RevReq_BaseCase!O430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P430-RevReq_BaseCase!P430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q430-RevReq_BaseCase!Q430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R430-RevReq_BaseCase!R430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S430-RevReq_BaseCase!S430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T430-RevReq_BaseCase!T430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U430-RevReq_BaseCase!U430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V430-RevReq_BaseCase!V430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W430-RevReq_BaseCase!W430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X430-RevReq_BaseCase!X430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y430-RevReq_BaseCase!Y430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z430-RevReq_BaseCase!Z430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA430-RevReq_BaseCase!AA430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB430-RevReq_BaseCase!AB430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC430-RevReq_BaseCase!AC430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD430-RevReq_BaseCase!AD430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE430-RevReq_BaseCase!AE430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF430-RevReq_BaseCase!AF430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG430-RevReq_BaseCase!AG430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH430-RevReq_BaseCase!AH430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI430-RevReq_BaseCase!AI430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ430-RevReq_BaseCase!AJ430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK430-RevReq_BaseCase!AK430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL430-RevReq_BaseCase!AL430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM430-RevReq_BaseCase!AM430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN430-RevReq_BaseCase!AN430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO430-RevReq_BaseCase!AO430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP430-RevReq_BaseCase!AP430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ430-RevReq_BaseCase!AQ430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR430-RevReq_BaseCase!AR430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS430-RevReq_BaseCase!AS430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT430-RevReq_BaseCase!AT430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU430-RevReq_BaseCase!AU430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV430-RevReq_BaseCase!AV430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW430-RevReq_BaseCase!AW430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX430-RevReq_BaseCase!AX430","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY430-RevReq_BaseCase!AY430","v":0}]
[{"$f":"+RevReq_BaseCase!A431","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O431-RevReq_BaseCase!O431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P431-RevReq_BaseCase!P431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q431-RevReq_BaseCase!Q431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R431-RevReq_BaseCase!R431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S431-RevReq_BaseCase!S431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T431-RevReq_BaseCase!T431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U431-RevReq_BaseCase!U431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V431-RevReq_BaseCase!V431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W431-RevReq_BaseCase!W431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X431-RevReq_BaseCase!X431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y431-RevReq_BaseCase!Y431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z431-RevReq_BaseCase!Z431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA431-RevReq_BaseCase!AA431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB431-RevReq_BaseCase!AB431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC431-RevReq_BaseCase!AC431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD431-RevReq_BaseCase!AD431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE431-RevReq_BaseCase!AE431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF431-RevReq_BaseCase!AF431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG431-RevReq_BaseCase!AG431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH431-RevReq_BaseCase!AH431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI431-RevReq_BaseCase!AI431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ431-RevReq_BaseCase!AJ431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK431-RevReq_BaseCase!AK431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL431-RevReq_BaseCase!AL431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM431-RevReq_BaseCase!AM431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN431-RevReq_BaseCase!AN431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO431-RevReq_BaseCase!AO431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP431-RevReq_BaseCase!AP431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ431-RevReq_BaseCase!AQ431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR431-RevReq_BaseCase!AR431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS431-RevReq_BaseCase!AS431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT431-RevReq_BaseCase!AT431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU431-RevReq_BaseCase!AU431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV431-RevReq_BaseCase!AV431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW431-RevReq_BaseCase!AW431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX431-RevReq_BaseCase!AX431","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY431-RevReq_BaseCase!AY431","v":0}]
[{"$f":"+RevReq_BaseCase!A432","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O432-RevReq_BaseCase!O432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P432-RevReq_BaseCase!P432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q432-RevReq_BaseCase!Q432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R432-RevReq_BaseCase!R432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S432-RevReq_BaseCase!S432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T432-RevReq_BaseCase!T432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U432-RevReq_BaseCase!U432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V432-RevReq_BaseCase!V432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W432-RevReq_BaseCase!W432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X432-RevReq_BaseCase!X432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y432-RevReq_BaseCase!Y432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z432-RevReq_BaseCase!Z432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA432-RevReq_BaseCase!AA432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB432-RevReq_BaseCase!AB432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC432-RevReq_BaseCase!AC432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD432-RevReq_BaseCase!AD432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE432-RevReq_BaseCase!AE432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF432-RevReq_BaseCase!AF432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG432-RevReq_BaseCase!AG432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH432-RevReq_BaseCase!AH432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI432-RevReq_BaseCase!AI432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ432-RevReq_BaseCase!AJ432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK432-RevReq_BaseCase!AK432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL432-RevReq_BaseCase!AL432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM432-RevReq_BaseCase!AM432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN432-RevReq_BaseCase!AN432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO432-RevReq_BaseCase!AO432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP432-RevReq_BaseCase!AP432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ432-RevReq_BaseCase!AQ432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR432-RevReq_BaseCase!AR432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS432-RevReq_BaseCase!AS432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT432-RevReq_BaseCase!AT432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU432-RevReq_BaseCase!AU432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV432-RevReq_BaseCase!AV432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW432-RevReq_BaseCase!AW432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX432-RevReq_BaseCase!AX432","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY432-RevReq_BaseCase!AY432","v":0}]
[{"$f":"+RevReq_BaseCase!A433","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O433-RevReq_BaseCase!O433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P433-RevReq_BaseCase!P433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q433-RevReq_BaseCase!Q433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R433-RevReq_BaseCase!R433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S433-RevReq_BaseCase!S433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T433-RevReq_BaseCase!T433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U433-RevReq_BaseCase!U433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V433-RevReq_BaseCase!V433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W433-RevReq_BaseCase!W433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X433-RevReq_BaseCase!X433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y433-RevReq_BaseCase!Y433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z433-RevReq_BaseCase!Z433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA433-RevReq_BaseCase!AA433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB433-RevReq_BaseCase!AB433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC433-RevReq_BaseCase!AC433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD433-RevReq_BaseCase!AD433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE433-RevReq_BaseCase!AE433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF433-RevReq_BaseCase!AF433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG433-RevReq_BaseCase!AG433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH433-RevReq_BaseCase!AH433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI433-RevReq_BaseCase!AI433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ433-RevReq_BaseCase!AJ433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK433-RevReq_BaseCase!AK433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL433-RevReq_BaseCase!AL433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM433-RevReq_BaseCase!AM433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN433-RevReq_BaseCase!AN433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO433-RevReq_BaseCase!AO433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP433-RevReq_BaseCase!AP433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ433-RevReq_BaseCase!AQ433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR433-RevReq_BaseCase!AR433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS433-RevReq_BaseCase!AS433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT433-RevReq_BaseCase!AT433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU433-RevReq_BaseCase!AU433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV433-RevReq_BaseCase!AV433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW433-RevReq_BaseCase!AW433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX433-RevReq_BaseCase!AX433","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY433-RevReq_BaseCase!AY433","v":0}]
[null,null,null,{"$f":"\"Total \"&D408","v":"Total Interest Expense"},null,null,null,null,null,null,-9596742.1393693164,-49495413.100325517,null,null,null,{"$f":"SUM(P409:P433)","v":0},1230554.7450056649,1028401.2365973697,1163092.3296712351,260951.16626220493,11525.372560688294,-184811.82928816497,-376536.72385959193,-645996.68725264736,-928693.90324322751,-1197043.1042077725,-1514884.0808188536,-1788279.7544087567,-2040998.5190732158,-2176112.8122680732,-2160424.0719901873,-2120144.1791246035,-2080827.2338425196,-2091584.9311794715,-2119864.174498369,-2100541.0364638427,-2067240.5102136049,-2042732.915517902,-2034103.0614037255,-2051834.3305453823,-2077535.5406223394,-2099026.9400914633,-2087634.2735756349,-2087841.8112984553,-2074554.0886090789,-2022320.2679865083,-1973665.5191489325,-1915160.2504363852,-1858077.3528911106,-1804765.1381213774,-1466702.9084414963]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"+RevReq_BaseCase!A438","v":"Base"},null,{"$f":"C437+1","v":1},{"$f":"INDEX(D$55:D$79,$C438,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C438,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,{"$f":"SUMPRODUCT(O438:AY438,$O$5:$AY$5)","v":-7132477.5346028134},{"$f":"SUM(O438:AY438)","v":-22193886.115069944},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O438-RevReq_BaseCase!O438","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P438-RevReq_BaseCase!P438","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q438-RevReq_BaseCase!Q438","v":-151436.62955017854},{"$f":"+'RevReq_ExitCase_(2021)'!R438-RevReq_BaseCase!R438","v":-165410.86040013563},{"$f":"+'RevReq_ExitCase_(2021)'!S438-RevReq_BaseCase!S438","v":108917.68513808027},{"$f":"+'RevReq_ExitCase_(2021)'!T438-RevReq_BaseCase!T438","v":152589.53015557397},{"$f":"+'RevReq_ExitCase_(2021)'!U438-RevReq_BaseCase!U438","v":-34358.919205311686},{"$f":"+'RevReq_ExitCase_(2021)'!V438-RevReq_BaseCase!V438","v":-222492.97034758702},{"$f":"+'RevReq_ExitCase_(2021)'!W438-RevReq_BaseCase!W438","v":-412000.44912583195},{"$f":"+'RevReq_ExitCase_(2021)'!X438-RevReq_BaseCase!X438","v":-603125.55575612094},{"$f":"+'RevReq_ExitCase_(2021)'!Y438-RevReq_BaseCase!Y438","v":-796334.89197937469},{"$f":"+'RevReq_ExitCase_(2021)'!Z438-RevReq_BaseCase!Z438","v":-992991.45144959842},{"$f":"+'RevReq_ExitCase_(2021)'!AA438-RevReq_BaseCase!AA438","v":-1193229.8085084842},{"$f":"+'RevReq_ExitCase_(2021)'!AB438-RevReq_BaseCase!AB438","v":-1401316.5601429786},{"$f":"+'RevReq_ExitCase_(2021)'!AC438-RevReq_BaseCase!AC438","v":-1621482.6070991186},{"$f":"+'RevReq_ExitCase_(2021)'!AD438-RevReq_BaseCase!AD438","v":-1618502.0868902828},{"$f":"+'RevReq_ExitCase_(2021)'!AE438-RevReq_BaseCase!AE438","v":-1414457.1691798095},{"$f":"+'RevReq_ExitCase_(2021)'!AF438-RevReq_BaseCase!AF438","v":-1241608.1682441116},{"$f":"+'RevReq_ExitCase_(2021)'!AG438-RevReq_BaseCase!AG438","v":-1074948.2822307812},{"$f":"+'RevReq_ExitCase_(2021)'!AH438-RevReq_BaseCase!AH438","v":-936509.71116429602},{"$f":"+'RevReq_ExitCase_(2021)'!AI438-RevReq_BaseCase!AI438","v":-829919.70675843244},{"$f":"+'RevReq_ExitCase_(2021)'!AJ438-RevReq_BaseCase!AJ438","v":-742808.3920438214},{"$f":"+'RevReq_ExitCase_(2021)'!AK438-RevReq_BaseCase!AK438","v":-675665.23357602325},{"$f":"+'RevReq_ExitCase_(2021)'!AL438-RevReq_BaseCase!AL438","v":-623665.50621331716},{"$f":"+'RevReq_ExitCase_(2021)'!AM438-RevReq_BaseCase!AM438","v":-586335.65561123972},{"$f":"+'RevReq_ExitCase_(2021)'!AN438-RevReq_BaseCase!AN438","v":-555855.18879723619},{"$f":"+'RevReq_ExitCase_(2021)'!AO438-RevReq_BaseCase!AO438","v":-527327.38956684479},{"$f":"+'RevReq_ExitCase_(2021)'!AP438-RevReq_BaseCase!AP438","v":-500836.29576575552},{"$f":"+'RevReq_ExitCase_(2021)'!AQ438-RevReq_BaseCase!AQ438","v":-476520.95036282076},{"$f":"+'RevReq_ExitCase_(2021)'!AR438-RevReq_BaseCase!AR438","v":-455229.58205826813},{"$f":"+'RevReq_ExitCase_(2021)'!AS438-RevReq_BaseCase!AS438","v":-435843.73709481035},{"$f":"+'RevReq_ExitCase_(2021)'!AT438-RevReq_BaseCase!AT438","v":-419504.55507188319},{"$f":"+'RevReq_ExitCase_(2021)'!AU438-RevReq_BaseCase!AU438","v":-406388.8621477792},{"$f":"+'RevReq_ExitCase_(2021)'!AV438-RevReq_BaseCase!AV438","v":-395365.77854593488},{"$f":"+'RevReq_ExitCase_(2021)'!AW438-RevReq_BaseCase!AW438","v":-386618.84033495461},{"$f":"+'RevReq_ExitCase_(2021)'!AX438-RevReq_BaseCase!AX438","v":-374309.92479921744},{"$f":"+'RevReq_ExitCase_(2021)'!AY438-RevReq_BaseCase!AY438","v":-182991.61034125387}]
[{"$f":"+RevReq_BaseCase!A439","v":"Clause"},null,{"$f":"C438+1","v":2},{"$f":"INDEX(D$55:D$79,$C439,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-8002013.3944067806,-26704620.980109099,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O439-RevReq_BaseCase!O439","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P439-RevReq_BaseCase!P439","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q439-RevReq_BaseCase!Q439","v":38666.9607021017},{"$f":"+'RevReq_ExitCase_(2021)'!R439-RevReq_BaseCase!R439","v":116000.8821063051},{"$f":"+'RevReq_ExitCase_(2021)'!S439-RevReq_BaseCase!S439","v":193334.8035105085},{"$f":"+'RevReq_ExitCase_(2021)'!T439-RevReq_BaseCase!T439","v":133520.15285902238},{"$f":"+'RevReq_ExitCase_(2021)'!U439-RevReq_BaseCase!U439","v":-63443.06984815374},{"$f":"+'RevReq_ExitCase_(2021)'!V439-RevReq_BaseCase!V439","v":-260406.29255532939},{"$f":"+'RevReq_ExitCase_(2021)'!W439-RevReq_BaseCase!W439","v":-457369.51526250551},{"$f":"+'RevReq_ExitCase_(2021)'!X439-RevReq_BaseCase!X439","v":-654332.73796968115},{"$f":"+'RevReq_ExitCase_(2021)'!Y439-RevReq_BaseCase!Y439","v":-851295.96067685727},{"$f":"+'RevReq_ExitCase_(2021)'!Z439-RevReq_BaseCase!Z439","v":-1048259.1833840335},{"$f":"+'RevReq_ExitCase_(2021)'!AA439-RevReq_BaseCase!AA439","v":-1245222.4060912093},{"$f":"+'RevReq_ExitCase_(2021)'!AB439-RevReq_BaseCase!AB439","v":-1442185.6287983856},{"$f":"+'RevReq_ExitCase_(2021)'!AC439-RevReq_BaseCase!AC439","v":-1639148.8515055613},{"$f":"+'RevReq_ExitCase_(2021)'!AD439-RevReq_BaseCase!AD439","v":-1698963.5021570476},{"$f":"+'RevReq_ExitCase_(2021)'!AE439-RevReq_BaseCase!AE439","v":-1621629.5807528442},{"$f":"+'RevReq_ExitCase_(2021)'!AF439-RevReq_BaseCase!AF439","v":-1544295.6593486406},{"$f":"+'RevReq_ExitCase_(2021)'!AG439-RevReq_BaseCase!AG439","v":-1466961.7379444372},{"$f":"+'RevReq_ExitCase_(2021)'!AH439-RevReq_BaseCase!AH439","v":-1389627.8165402338},{"$f":"+'RevReq_ExitCase_(2021)'!AI439-RevReq_BaseCase!AI439","v":-1312293.8951360304},{"$f":"+'RevReq_ExitCase_(2021)'!AJ439-RevReq_BaseCase!AJ439","v":-1234959.973731827},{"$f":"+'RevReq_ExitCase_(2021)'!AK439-RevReq_BaseCase!AK439","v":-1157626.0523276234},{"$f":"+'RevReq_ExitCase_(2021)'!AL439-RevReq_BaseCase!AL439","v":-1080292.13092342},{"$f":"+'RevReq_ExitCase_(2021)'!AM439-RevReq_BaseCase!AM439","v":-1002958.2095192164},{"$f":"+'RevReq_ExitCase_(2021)'!AN439-RevReq_BaseCase!AN439","v":-925624.28811501304},{"$f":"+'RevReq_ExitCase_(2021)'!AO439-RevReq_BaseCase!AO439","v":-848290.36671080964},{"$f":"+'RevReq_ExitCase_(2021)'!AP439-RevReq_BaseCase!AP439","v":-770956.44530660613},{"$f":"+'RevReq_ExitCase_(2021)'!AQ439-RevReq_BaseCase!AQ439","v":-693622.52390240273},{"$f":"+'RevReq_ExitCase_(2021)'!AR439-RevReq_BaseCase!AR439","v":-616288.60249819921},{"$f":"+'RevReq_ExitCase_(2021)'!AS439-RevReq_BaseCase!AS439","v":-538954.68109399581},{"$f":"+'RevReq_ExitCase_(2021)'!AT439-RevReq_BaseCase!AT439","v":-461620.75968979241},{"$f":"+'RevReq_ExitCase_(2021)'!AU439-RevReq_BaseCase!AU439","v":-384286.83828558895},{"$f":"+'RevReq_ExitCase_(2021)'!AV439-RevReq_BaseCase!AV439","v":-306952.91688138549},{"$f":"+'RevReq_ExitCase_(2021)'!AW439-RevReq_BaseCase!AW439","v":-229757.33475187616},{"$f":"+'RevReq_ExitCase_(2021)'!AX439-RevReq_BaseCase!AX439","v":-167065.58712028217},{"$f":"+'RevReq_ExitCase_(2021)'!AY439-RevReq_BaseCase!AY439","v":-71451.23045804922}]
[{"$f":"+RevReq_BaseCase!A440","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-33673477.59909381,-146106206.26968089,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O440-RevReq_BaseCase!O440","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P440-RevReq_BaseCase!P440","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q440-RevReq_BaseCase!Q440","v":-74528.873700353681},{"$f":"+'RevReq_ExitCase_(2021)'!R440-RevReq_BaseCase!R440","v":-202644.64683229558},{"$f":"+'RevReq_ExitCase_(2021)'!S440-RevReq_BaseCase!S440","v":-358272.03052794625},{"$f":"+'RevReq_ExitCase_(2021)'!T440-RevReq_BaseCase!T440","v":-558670.97608968918},{"$f":"+'RevReq_ExitCase_(2021)'!U440-RevReq_BaseCase!U440","v":-771736.33586163097},{"$f":"+'RevReq_ExitCase_(2021)'!V440-RevReq_BaseCase!V440","v":-989649.60249338299},{"$f":"+'RevReq_ExitCase_(2021)'!W440-RevReq_BaseCase!W440","v":-1192292.3735226833},{"$f":"+'RevReq_ExitCase_(2021)'!X440-RevReq_BaseCase!X440","v":-1627461.5758330664},{"$f":"+'RevReq_ExitCase_(2021)'!Y440-RevReq_BaseCase!Y440","v":-2100414.5514845997},{"$f":"+'RevReq_ExitCase_(2021)'!Z440-RevReq_BaseCase!Z440","v":-2526697.7375603914},{"$f":"+'RevReq_ExitCase_(2021)'!AA440-RevReq_BaseCase!AA440","v":-3098470.3814576315},{"$f":"+'RevReq_ExitCase_(2021)'!AB440-RevReq_BaseCase!AB440","v":-3528514.8645054349},{"$f":"+'RevReq_ExitCase_(2021)'!AC440-RevReq_BaseCase!AC440","v":-3884193.7466946598},{"$f":"+'RevReq_ExitCase_(2021)'!AD440-RevReq_BaseCase!AD440","v":-4245922.703437482},{"$f":"+'RevReq_ExitCase_(2021)'!AE440-RevReq_BaseCase!AE440","v":-4491621.0001018848},{"$f":"+'RevReq_ExitCase_(2021)'!AF440-RevReq_BaseCase!AF440","v":-4632046.5651430236},{"$f":"+'RevReq_ExitCase_(2021)'!AG440-RevReq_BaseCase!AG440","v":-4769178.4368991191},{"$f":"+'RevReq_ExitCase_(2021)'!AH440-RevReq_BaseCase!AH440","v":-5028915.2478022184},{"$f":"+'RevReq_ExitCase_(2021)'!AI440-RevReq_BaseCase!AI440","v":-5309575.4004706172},{"$f":"+'RevReq_ExitCase_(2021)'!AJ440-RevReq_BaseCase!AJ440","v":-5427366.7652364671},{"$f":"+'RevReq_ExitCase_(2021)'!AK440-RevReq_BaseCase!AK440","v":-5483082.7030831333},{"$f":"+'RevReq_ExitCase_(2021)'!AL440-RevReq_BaseCase!AL440","v":-5550135.049701524},{"$f":"+'RevReq_ExitCase_(2021)'!AM440-RevReq_BaseCase!AM440","v":-5650337.6305141347},{"$f":"+'RevReq_ExitCase_(2021)'!AN440-RevReq_BaseCase!AN440","v":-5823088.1615781412},{"$f":"+'RevReq_ExitCase_(2021)'!AO440-RevReq_BaseCase!AO440","v":-6017886.5631854488},{"$f":"+'RevReq_ExitCase_(2021)'!AP440-RevReq_BaseCase!AP440","v":-6197961.6519753579},{"$f":"+'RevReq_ExitCase_(2021)'!AQ440-RevReq_BaseCase!AQ440","v":-6276803.6054002931},{"$f":"+'RevReq_ExitCase_(2021)'!AR440-RevReq_BaseCase!AR440","v":-6387556.5880249301},{"$f":"+'RevReq_ExitCase_(2021)'!AS440-RevReq_BaseCase!AS440","v":-6455748.0610870197},{"$f":"+'RevReq_ExitCase_(2021)'!AT440-RevReq_BaseCase!AT440","v":-6403575.4597443007},{"$f":"+'RevReq_ExitCase_(2021)'!AU440-RevReq_BaseCase!AU440","v":-6358953.27311219},{"$f":"+'RevReq_ExitCase_(2021)'!AV440-RevReq_BaseCase!AV440","v":-6282560.5362812048},{"$f":"+'RevReq_ExitCase_(2021)'!AW440-RevReq_BaseCase!AW440","v":-6208030.6784074996},{"$f":"+'RevReq_ExitCase_(2021)'!AX440-RevReq_BaseCase!AX440","v":-6133909.6126475781},{"$f":"+'RevReq_ExitCase_(2021)'!AY440-RevReq_BaseCase!AY440","v":-6058402.8792835278}]
[{"$f":"+RevReq_BaseCase!A441","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-3456122.0481492467,-15589862.322086243,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O441-RevReq_BaseCase!O441","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P441-RevReq_BaseCase!P441","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q441-RevReq_BaseCase!Q441","v":-12701.058905351059},{"$f":"+'RevReq_ExitCase_(2021)'!R441-RevReq_BaseCase!R441","v":-38105.091704862316},{"$f":"+'RevReq_ExitCase_(2021)'!S441-RevReq_BaseCase!S441","v":-63512.992781768051},{"$f":"+'RevReq_ExitCase_(2021)'!T441-RevReq_BaseCase!T441","v":-88924.839501616152},{"$f":"+'RevReq_ExitCase_(2021)'!U441-RevReq_BaseCase!U441","v":-114340.71077726546},{"$f":"+'RevReq_ExitCase_(2021)'!V441-RevReq_BaseCase!V441","v":-139760.68709983196},{"$f":"+'RevReq_ExitCase_(2021)'!W441-RevReq_BaseCase!W441","v":-165184.85057025409},{"$f":"+'RevReq_ExitCase_(2021)'!X441-RevReq_BaseCase!X441","v":-190613.28493148889},{"$f":"+'RevReq_ExitCase_(2021)'!Y441-RevReq_BaseCase!Y441","v":-216046.07560135261},{"$f":"+'RevReq_ExitCase_(2021)'!Z441-RevReq_BaseCase!Z441","v":-241483.30970601787},{"$f":"+'RevReq_ExitCase_(2021)'!AA441-RevReq_BaseCase!AA441","v":-266925.07611418067},{"$f":"+'RevReq_ExitCase_(2021)'!AB441-RevReq_BaseCase!AB441","v":-292371.46547191101},{"$f":"+'RevReq_ExitCase_(2021)'!AC441-RevReq_BaseCase!AC441","v":-317822.57023820013},{"$f":"+'RevReq_ExitCase_(2021)'!AD441-RevReq_BaseCase!AD441","v":-343278.48472121928},{"$f":"+'RevReq_ExitCase_(2021)'!AE441-RevReq_BaseCase!AE441","v":-368739.30511530308},{"$f":"+'RevReq_ExitCase_(2021)'!AF441-RevReq_BaseCase!AF441","v":-394205.1295386728},{"$f":"+'RevReq_ExitCase_(2021)'!AG441-RevReq_BaseCase!AG441","v":-419676.05807191413},{"$f":"+'RevReq_ExitCase_(2021)'!AH441-RevReq_BaseCase!AH441","v":-445152.19279722462},{"$f":"+'RevReq_ExitCase_(2021)'!AI441-RevReq_BaseCase!AI441","v":-470633.63783844549},{"$f":"+'RevReq_ExitCase_(2021)'!AJ441-RevReq_BaseCase!AJ441","v":-496120.49940189498},{"$f":"+'RevReq_ExitCase_(2021)'!AK441-RevReq_BaseCase!AK441","v":-521612.88581801794},{"$f":"+'RevReq_ExitCase_(2021)'!AL441-RevReq_BaseCase!AL441","v":-547110.90758386743},{"$f":"+'RevReq_ExitCase_(2021)'!AM441-RevReq_BaseCase!AM441","v":-572614.67740643804},{"$f":"+'RevReq_ExitCase_(2021)'!AN441-RevReq_BaseCase!AN441","v":-598124.31024686445},{"$f":"+'RevReq_ExitCase_(2021)'!AO441-RevReq_BaseCase!AO441","v":-623639.92336550355},{"$f":"+'RevReq_ExitCase_(2021)'!AP441-RevReq_BaseCase!AP441","v":-649161.63636791985},{"$f":"+'RevReq_ExitCase_(2021)'!AQ441-RevReq_BaseCase!AQ441","v":-674689.57125178853},{"$f":"+'RevReq_ExitCase_(2021)'!AR441-RevReq_BaseCase!AR441","v":-700223.85245473904},{"$f":"+'RevReq_ExitCase_(2021)'!AS441-RevReq_BaseCase!AS441","v":-725764.60690315266},{"$f":"+'RevReq_ExitCase_(2021)'!AT441-RevReq_BaseCase!AT441","v":-751311.96406193892},{"$f":"+'RevReq_ExitCase_(2021)'!AU441-RevReq_BaseCase!AU441","v":-776866.05598530499},{"$f":"+'RevReq_ExitCase_(2021)'!AV441-RevReq_BaseCase!AV441","v":-802427.01736854261},{"$f":"+'RevReq_ExitCase_(2021)'!AW441-RevReq_BaseCase!AW441","v":-827994.98560084926},{"$f":"+'RevReq_ExitCase_(2021)'!AX441-RevReq_BaseCase!AX441","v":-853570.10081920633},{"$f":"+'RevReq_ExitCase_(2021)'!AY441-RevReq_BaseCase!AY441","v":-879152.50596333481}]
[{"$f":"+RevReq_BaseCase!A442","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O442-RevReq_BaseCase!O442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P442-RevReq_BaseCase!P442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q442-RevReq_BaseCase!Q442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R442-RevReq_BaseCase!R442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S442-RevReq_BaseCase!S442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T442-RevReq_BaseCase!T442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U442-RevReq_BaseCase!U442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V442-RevReq_BaseCase!V442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W442-RevReq_BaseCase!W442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X442-RevReq_BaseCase!X442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y442-RevReq_BaseCase!Y442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z442-RevReq_BaseCase!Z442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA442-RevReq_BaseCase!AA442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB442-RevReq_BaseCase!AB442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC442-RevReq_BaseCase!AC442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD442-RevReq_BaseCase!AD442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE442-RevReq_BaseCase!AE442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF442-RevReq_BaseCase!AF442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG442-RevReq_BaseCase!AG442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH442-RevReq_BaseCase!AH442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI442-RevReq_BaseCase!AI442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ442-RevReq_BaseCase!AJ442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK442-RevReq_BaseCase!AK442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL442-RevReq_BaseCase!AL442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM442-RevReq_BaseCase!AM442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN442-RevReq_BaseCase!AN442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO442-RevReq_BaseCase!AO442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP442-RevReq_BaseCase!AP442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ442-RevReq_BaseCase!AQ442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR442-RevReq_BaseCase!AR442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS442-RevReq_BaseCase!AS442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT442-RevReq_BaseCase!AT442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU442-RevReq_BaseCase!AU442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV442-RevReq_BaseCase!AV442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW442-RevReq_BaseCase!AW442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX442-RevReq_BaseCase!AX442","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY442-RevReq_BaseCase!AY442","v":0}]
[{"$f":"+RevReq_BaseCase!A443","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O443-RevReq_BaseCase!O443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P443-RevReq_BaseCase!P443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q443-RevReq_BaseCase!Q443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R443-RevReq_BaseCase!R443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S443-RevReq_BaseCase!S443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T443-RevReq_BaseCase!T443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U443-RevReq_BaseCase!U443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V443-RevReq_BaseCase!V443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W443-RevReq_BaseCase!W443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X443-RevReq_BaseCase!X443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y443-RevReq_BaseCase!Y443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z443-RevReq_BaseCase!Z443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA443-RevReq_BaseCase!AA443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB443-RevReq_BaseCase!AB443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC443-RevReq_BaseCase!AC443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD443-RevReq_BaseCase!AD443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE443-RevReq_BaseCase!AE443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF443-RevReq_BaseCase!AF443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG443-RevReq_BaseCase!AG443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH443-RevReq_BaseCase!AH443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI443-RevReq_BaseCase!AI443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ443-RevReq_BaseCase!AJ443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK443-RevReq_BaseCase!AK443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL443-RevReq_BaseCase!AL443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM443-RevReq_BaseCase!AM443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN443-RevReq_BaseCase!AN443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO443-RevReq_BaseCase!AO443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP443-RevReq_BaseCase!AP443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ443-RevReq_BaseCase!AQ443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR443-RevReq_BaseCase!AR443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS443-RevReq_BaseCase!AS443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT443-RevReq_BaseCase!AT443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU443-RevReq_BaseCase!AU443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV443-RevReq_BaseCase!AV443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW443-RevReq_BaseCase!AW443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX443-RevReq_BaseCase!AX443","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY443-RevReq_BaseCase!AY443","v":0}]
[{"$f":"+RevReq_BaseCase!A444","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,14765940.673477586,52027546.796687797,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O444-RevReq_BaseCase!O444","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P444-RevReq_BaseCase!P444","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q444-RevReq_BaseCase!Q444","v":-248988.0382371156},{"$f":"+'RevReq_ExitCase_(2021)'!R444-RevReq_BaseCase!R444","v":907484.45640345663},{"$f":"+'RevReq_ExitCase_(2021)'!S444-RevReq_BaseCase!S444","v":944521.29939483211},{"$f":"+'RevReq_ExitCase_(2021)'!T444-RevReq_BaseCase!T444","v":981558.14238620771},{"$f":"+'RevReq_ExitCase_(2021)'!U444-RevReq_BaseCase!U444","v":1018594.9853775832},{"$f":"+'RevReq_ExitCase_(2021)'!V444-RevReq_BaseCase!V444","v":1055631.8283689586},{"$f":"+'RevReq_ExitCase_(2021)'!W444-RevReq_BaseCase!W444","v":1092668.6713603339},{"$f":"+'RevReq_ExitCase_(2021)'!X444-RevReq_BaseCase!X444","v":1129705.5143517095},{"$f":"+'RevReq_ExitCase_(2021)'!Y444-RevReq_BaseCase!Y444","v":1166742.3573430851},{"$f":"+'RevReq_ExitCase_(2021)'!Z444-RevReq_BaseCase!Z444","v":1203779.2003344605},{"$f":"+'RevReq_ExitCase_(2021)'!AA444-RevReq_BaseCase!AA444","v":1240816.0433258358},{"$f":"+'RevReq_ExitCase_(2021)'!AB444-RevReq_BaseCase!AB444","v":1277852.8863172114},{"$f":"+'RevReq_ExitCase_(2021)'!AC444-RevReq_BaseCase!AC444","v":1314889.729308587},{"$f":"+'RevReq_ExitCase_(2021)'!AD444-RevReq_BaseCase!AD444","v":1351926.5722999624},{"$f":"+'RevReq_ExitCase_(2021)'!AE444-RevReq_BaseCase!AE444","v":1388963.4152913378},{"$f":"+'RevReq_ExitCase_(2021)'!AF444-RevReq_BaseCase!AF444","v":1426000.2582827134},{"$f":"+'RevReq_ExitCase_(2021)'!AG444-RevReq_BaseCase!AG444","v":1463037.101274089},{"$f":"+'RevReq_ExitCase_(2021)'!AH444-RevReq_BaseCase!AH444","v":1500073.9442654643},{"$f":"+'RevReq_ExitCase_(2021)'!AI444-RevReq_BaseCase!AI444","v":1537110.7872568397},{"$f":"+'RevReq_ExitCase_(2021)'!AJ444-RevReq_BaseCase!AJ444","v":1574147.6302482153},{"$f":"+'RevReq_ExitCase_(2021)'!AK444-RevReq_BaseCase!AK444","v":1611184.4732395909},{"$f":"+'RevReq_ExitCase_(2021)'!AL444-RevReq_BaseCase!AL444","v":1648221.3162309662},{"$f":"+'RevReq_ExitCase_(2021)'!AM444-RevReq_BaseCase!AM444","v":1685258.1592223416},{"$f":"+'RevReq_ExitCase_(2021)'!AN444-RevReq_BaseCase!AN444","v":1722295.0022137174},{"$f":"+'RevReq_ExitCase_(2021)'!AO444-RevReq_BaseCase!AO444","v":1759331.8452050928},{"$f":"+'RevReq_ExitCase_(2021)'!AP444-RevReq_BaseCase!AP444","v":1796368.6881964686},{"$f":"+'RevReq_ExitCase_(2021)'!AQ444-RevReq_BaseCase!AQ444","v":1833405.531187844},{"$f":"+'RevReq_ExitCase_(2021)'!AR444-RevReq_BaseCase!AR444","v":1870442.3741792198},{"$f":"+'RevReq_ExitCase_(2021)'!AS444-RevReq_BaseCase!AS444","v":1907479.217170595},{"$f":"+'RevReq_ExitCase_(2021)'!AT444-RevReq_BaseCase!AT444","v":1944516.0601619713},{"$f":"+'RevReq_ExitCase_(2021)'!AU444-RevReq_BaseCase!AU444","v":1981552.9031533464},{"$f":"+'RevReq_ExitCase_(2021)'!AV444-RevReq_BaseCase!AV444","v":2018589.7461447222},{"$f":"+'RevReq_ExitCase_(2021)'!AW444-RevReq_BaseCase!AW444","v":2055626.5891360976},{"$f":"+'RevReq_ExitCase_(2021)'!AX444-RevReq_BaseCase!AX444","v":2092663.4321274736},{"$f":"+'RevReq_ExitCase_(2021)'!AY444-RevReq_BaseCase!AY444","v":2774094.6741645802}]
[{"$f":"+RevReq_BaseCase!A445","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O445-RevReq_BaseCase!O445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P445-RevReq_BaseCase!P445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q445-RevReq_BaseCase!Q445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R445-RevReq_BaseCase!R445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S445-RevReq_BaseCase!S445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T445-RevReq_BaseCase!T445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U445-RevReq_BaseCase!U445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V445-RevReq_BaseCase!V445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W445-RevReq_BaseCase!W445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X445-RevReq_BaseCase!X445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y445-RevReq_BaseCase!Y445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z445-RevReq_BaseCase!Z445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA445-RevReq_BaseCase!AA445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB445-RevReq_BaseCase!AB445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC445-RevReq_BaseCase!AC445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD445-RevReq_BaseCase!AD445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE445-RevReq_BaseCase!AE445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF445-RevReq_BaseCase!AF445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG445-RevReq_BaseCase!AG445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH445-RevReq_BaseCase!AH445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI445-RevReq_BaseCase!AI445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ445-RevReq_BaseCase!AJ445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK445-RevReq_BaseCase!AK445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL445-RevReq_BaseCase!AL445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM445-RevReq_BaseCase!AM445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN445-RevReq_BaseCase!AN445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO445-RevReq_BaseCase!AO445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP445-RevReq_BaseCase!AP445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ445-RevReq_BaseCase!AQ445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR445-RevReq_BaseCase!AR445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS445-RevReq_BaseCase!AS445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT445-RevReq_BaseCase!AT445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU445-RevReq_BaseCase!AU445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV445-RevReq_BaseCase!AV445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW445-RevReq_BaseCase!AW445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX445-RevReq_BaseCase!AX445","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY445-RevReq_BaseCase!AY445","v":0}]
[{"$f":"+RevReq_BaseCase!A446","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O446-RevReq_BaseCase!O446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P446-RevReq_BaseCase!P446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q446-RevReq_BaseCase!Q446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R446-RevReq_BaseCase!R446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S446-RevReq_BaseCase!S446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T446-RevReq_BaseCase!T446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U446-RevReq_BaseCase!U446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V446-RevReq_BaseCase!V446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W446-RevReq_BaseCase!W446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X446-RevReq_BaseCase!X446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y446-RevReq_BaseCase!Y446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z446-RevReq_BaseCase!Z446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA446-RevReq_BaseCase!AA446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB446-RevReq_BaseCase!AB446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC446-RevReq_BaseCase!AC446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD446-RevReq_BaseCase!AD446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE446-RevReq_BaseCase!AE446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF446-RevReq_BaseCase!AF446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG446-RevReq_BaseCase!AG446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH446-RevReq_BaseCase!AH446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI446-RevReq_BaseCase!AI446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ446-RevReq_BaseCase!AJ446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK446-RevReq_BaseCase!AK446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL446-RevReq_BaseCase!AL446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM446-RevReq_BaseCase!AM446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN446-RevReq_BaseCase!AN446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO446-RevReq_BaseCase!AO446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP446-RevReq_BaseCase!AP446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ446-RevReq_BaseCase!AQ446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR446-RevReq_BaseCase!AR446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS446-RevReq_BaseCase!AS446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT446-RevReq_BaseCase!AT446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU446-RevReq_BaseCase!AU446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV446-RevReq_BaseCase!AV446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW446-RevReq_BaseCase!AW446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX446-RevReq_BaseCase!AX446","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY446-RevReq_BaseCase!AY446","v":0}]
[{"$f":"+RevReq_BaseCase!A447","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O447-RevReq_BaseCase!O447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P447-RevReq_BaseCase!P447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q447-RevReq_BaseCase!Q447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R447-RevReq_BaseCase!R447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S447-RevReq_BaseCase!S447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T447-RevReq_BaseCase!T447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U447-RevReq_BaseCase!U447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V447-RevReq_BaseCase!V447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W447-RevReq_BaseCase!W447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X447-RevReq_BaseCase!X447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y447-RevReq_BaseCase!Y447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z447-RevReq_BaseCase!Z447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA447-RevReq_BaseCase!AA447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB447-RevReq_BaseCase!AB447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC447-RevReq_BaseCase!AC447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD447-RevReq_BaseCase!AD447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE447-RevReq_BaseCase!AE447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF447-RevReq_BaseCase!AF447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG447-RevReq_BaseCase!AG447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH447-RevReq_BaseCase!AH447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI447-RevReq_BaseCase!AI447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ447-RevReq_BaseCase!AJ447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK447-RevReq_BaseCase!AK447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL447-RevReq_BaseCase!AL447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM447-RevReq_BaseCase!AM447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN447-RevReq_BaseCase!AN447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO447-RevReq_BaseCase!AO447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP447-RevReq_BaseCase!AP447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ447-RevReq_BaseCase!AQ447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR447-RevReq_BaseCase!AR447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS447-RevReq_BaseCase!AS447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT447-RevReq_BaseCase!AT447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU447-RevReq_BaseCase!AU447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV447-RevReq_BaseCase!AV447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW447-RevReq_BaseCase!AW447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX447-RevReq_BaseCase!AX447","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY447-RevReq_BaseCase!AY447","v":0}]
[{"$f":"+RevReq_BaseCase!A448","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O448-RevReq_BaseCase!O448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P448-RevReq_BaseCase!P448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q448-RevReq_BaseCase!Q448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R448-RevReq_BaseCase!R448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S448-RevReq_BaseCase!S448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T448-RevReq_BaseCase!T448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U448-RevReq_BaseCase!U448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V448-RevReq_BaseCase!V448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W448-RevReq_BaseCase!W448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X448-RevReq_BaseCase!X448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y448-RevReq_BaseCase!Y448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z448-RevReq_BaseCase!Z448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA448-RevReq_BaseCase!AA448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB448-RevReq_BaseCase!AB448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC448-RevReq_BaseCase!AC448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD448-RevReq_BaseCase!AD448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE448-RevReq_BaseCase!AE448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF448-RevReq_BaseCase!AF448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG448-RevReq_BaseCase!AG448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH448-RevReq_BaseCase!AH448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI448-RevReq_BaseCase!AI448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ448-RevReq_BaseCase!AJ448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK448-RevReq_BaseCase!AK448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL448-RevReq_BaseCase!AL448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM448-RevReq_BaseCase!AM448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN448-RevReq_BaseCase!AN448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO448-RevReq_BaseCase!AO448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP448-RevReq_BaseCase!AP448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ448-RevReq_BaseCase!AQ448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR448-RevReq_BaseCase!AR448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS448-RevReq_BaseCase!AS448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT448-RevReq_BaseCase!AT448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU448-RevReq_BaseCase!AU448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV448-RevReq_BaseCase!AV448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW448-RevReq_BaseCase!AW448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX448-RevReq_BaseCase!AX448","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY448-RevReq_BaseCase!AY448","v":0}]
[{"$f":"+RevReq_BaseCase!A449","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O449-RevReq_BaseCase!O449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P449-RevReq_BaseCase!P449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q449-RevReq_BaseCase!Q449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R449-RevReq_BaseCase!R449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S449-RevReq_BaseCase!S449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T449-RevReq_BaseCase!T449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U449-RevReq_BaseCase!U449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V449-RevReq_BaseCase!V449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W449-RevReq_BaseCase!W449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X449-RevReq_BaseCase!X449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y449-RevReq_BaseCase!Y449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z449-RevReq_BaseCase!Z449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA449-RevReq_BaseCase!AA449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB449-RevReq_BaseCase!AB449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC449-RevReq_BaseCase!AC449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD449-RevReq_BaseCase!AD449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE449-RevReq_BaseCase!AE449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF449-RevReq_BaseCase!AF449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG449-RevReq_BaseCase!AG449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH449-RevReq_BaseCase!AH449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI449-RevReq_BaseCase!AI449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ449-RevReq_BaseCase!AJ449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK449-RevReq_BaseCase!AK449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL449-RevReq_BaseCase!AL449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM449-RevReq_BaseCase!AM449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN449-RevReq_BaseCase!AN449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO449-RevReq_BaseCase!AO449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP449-RevReq_BaseCase!AP449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ449-RevReq_BaseCase!AQ449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR449-RevReq_BaseCase!AR449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS449-RevReq_BaseCase!AS449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT449-RevReq_BaseCase!AT449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU449-RevReq_BaseCase!AU449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV449-RevReq_BaseCase!AV449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW449-RevReq_BaseCase!AW449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX449-RevReq_BaseCase!AX449","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY449-RevReq_BaseCase!AY449","v":0}]
[{"$f":"+RevReq_BaseCase!A450","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O450-RevReq_BaseCase!O450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P450-RevReq_BaseCase!P450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q450-RevReq_BaseCase!Q450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R450-RevReq_BaseCase!R450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S450-RevReq_BaseCase!S450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T450-RevReq_BaseCase!T450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U450-RevReq_BaseCase!U450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V450-RevReq_BaseCase!V450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W450-RevReq_BaseCase!W450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X450-RevReq_BaseCase!X450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y450-RevReq_BaseCase!Y450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z450-RevReq_BaseCase!Z450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA450-RevReq_BaseCase!AA450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB450-RevReq_BaseCase!AB450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC450-RevReq_BaseCase!AC450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD450-RevReq_BaseCase!AD450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE450-RevReq_BaseCase!AE450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF450-RevReq_BaseCase!AF450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG450-RevReq_BaseCase!AG450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH450-RevReq_BaseCase!AH450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI450-RevReq_BaseCase!AI450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ450-RevReq_BaseCase!AJ450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK450-RevReq_BaseCase!AK450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL450-RevReq_BaseCase!AL450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM450-RevReq_BaseCase!AM450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN450-RevReq_BaseCase!AN450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO450-RevReq_BaseCase!AO450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP450-RevReq_BaseCase!AP450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ450-RevReq_BaseCase!AQ450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR450-RevReq_BaseCase!AR450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS450-RevReq_BaseCase!AS450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT450-RevReq_BaseCase!AT450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU450-RevReq_BaseCase!AU450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV450-RevReq_BaseCase!AV450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW450-RevReq_BaseCase!AW450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX450-RevReq_BaseCase!AX450","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY450-RevReq_BaseCase!AY450","v":0}]
[{"$f":"+RevReq_BaseCase!A451","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,2069722.4208592249,2383794.1040091957,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O451-RevReq_BaseCase!O451","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P451-RevReq_BaseCase!P451","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q451-RevReq_BaseCase!Q451","v":228901.42231280217},{"$f":"+'RevReq_ExitCase_(2021)'!R451-RevReq_BaseCase!R451","v":686704.26693840686},{"$f":"+'RevReq_ExitCase_(2021)'!S451-RevReq_BaseCase!S451","v":1635791.5972882886},{"$f":"+'RevReq_ExitCase_(2021)'!T451-RevReq_BaseCase!T451","v":-167603.18253031588},{"$f":"+'RevReq_ExitCase_(2021)'!U451-RevReq_BaseCase!U451","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V451-RevReq_BaseCase!V451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W451-RevReq_BaseCase!W451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X451-RevReq_BaseCase!X451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y451-RevReq_BaseCase!Y451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z451-RevReq_BaseCase!Z451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA451-RevReq_BaseCase!AA451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB451-RevReq_BaseCase!AB451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC451-RevReq_BaseCase!AC451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD451-RevReq_BaseCase!AD451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE451-RevReq_BaseCase!AE451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF451-RevReq_BaseCase!AF451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG451-RevReq_BaseCase!AG451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH451-RevReq_BaseCase!AH451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI451-RevReq_BaseCase!AI451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ451-RevReq_BaseCase!AJ451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK451-RevReq_BaseCase!AK451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL451-RevReq_BaseCase!AL451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM451-RevReq_BaseCase!AM451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN451-RevReq_BaseCase!AN451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO451-RevReq_BaseCase!AO451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP451-RevReq_BaseCase!AP451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ451-RevReq_BaseCase!AQ451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR451-RevReq_BaseCase!AR451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS451-RevReq_BaseCase!AS451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT451-RevReq_BaseCase!AT451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU451-RevReq_BaseCase!AU451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV451-RevReq_BaseCase!AV451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW451-RevReq_BaseCase!AW451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX451-RevReq_BaseCase!AX451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY451-RevReq_BaseCase!AY451","v":3.5135820508003229E-10}]
[{"$f":"+RevReq_BaseCase!A452","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O452-RevReq_BaseCase!O452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P452-RevReq_BaseCase!P452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q452-RevReq_BaseCase!Q452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R452-RevReq_BaseCase!R452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S452-RevReq_BaseCase!S452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T452-RevReq_BaseCase!T452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U452-RevReq_BaseCase!U452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V452-RevReq_BaseCase!V452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W452-RevReq_BaseCase!W452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X452-RevReq_BaseCase!X452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y452-RevReq_BaseCase!Y452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z452-RevReq_BaseCase!Z452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA452-RevReq_BaseCase!AA452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB452-RevReq_BaseCase!AB452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC452-RevReq_BaseCase!AC452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD452-RevReq_BaseCase!AD452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE452-RevReq_BaseCase!AE452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF452-RevReq_BaseCase!AF452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG452-RevReq_BaseCase!AG452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH452-RevReq_BaseCase!AH452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI452-RevReq_BaseCase!AI452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ452-RevReq_BaseCase!AJ452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK452-RevReq_BaseCase!AK452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL452-RevReq_BaseCase!AL452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM452-RevReq_BaseCase!AM452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN452-RevReq_BaseCase!AN452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO452-RevReq_BaseCase!AO452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP452-RevReq_BaseCase!AP452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ452-RevReq_BaseCase!AQ452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR452-RevReq_BaseCase!AR452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS452-RevReq_BaseCase!AS452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT452-RevReq_BaseCase!AT452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU452-RevReq_BaseCase!AU452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV452-RevReq_BaseCase!AV452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW452-RevReq_BaseCase!AW452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX452-RevReq_BaseCase!AX452","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY452-RevReq_BaseCase!AY452","v":0}]
[{"$f":"+RevReq_BaseCase!A453","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O453-RevReq_BaseCase!O453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P453-RevReq_BaseCase!P453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q453-RevReq_BaseCase!Q453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R453-RevReq_BaseCase!R453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S453-RevReq_BaseCase!S453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T453-RevReq_BaseCase!T453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U453-RevReq_BaseCase!U453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V453-RevReq_BaseCase!V453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W453-RevReq_BaseCase!W453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X453-RevReq_BaseCase!X453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y453-RevReq_BaseCase!Y453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z453-RevReq_BaseCase!Z453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA453-RevReq_BaseCase!AA453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB453-RevReq_BaseCase!AB453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC453-RevReq_BaseCase!AC453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD453-RevReq_BaseCase!AD453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE453-RevReq_BaseCase!AE453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF453-RevReq_BaseCase!AF453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG453-RevReq_BaseCase!AG453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH453-RevReq_BaseCase!AH453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI453-RevReq_BaseCase!AI453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ453-RevReq_BaseCase!AJ453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK453-RevReq_BaseCase!AK453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL453-RevReq_BaseCase!AL453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM453-RevReq_BaseCase!AM453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN453-RevReq_BaseCase!AN453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO453-RevReq_BaseCase!AO453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP453-RevReq_BaseCase!AP453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ453-RevReq_BaseCase!AQ453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR453-RevReq_BaseCase!AR453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS453-RevReq_BaseCase!AS453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT453-RevReq_BaseCase!AT453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU453-RevReq_BaseCase!AU453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV453-RevReq_BaseCase!AV453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW453-RevReq_BaseCase!AW453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX453-RevReq_BaseCase!AX453","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY453-RevReq_BaseCase!AY453","v":0}]
[{"$f":"+RevReq_BaseCase!A454","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,7196271.0954756085,7851632.1768173911,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O454-RevReq_BaseCase!O454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P454-RevReq_BaseCase!P454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q454-RevReq_BaseCase!Q454","v":4132423.3546347823},{"$f":"+'RevReq_ExitCase_(2021)'!R454-RevReq_BaseCase!R454","v":2125262.1841043481},{"$f":"+'RevReq_ExitCase_(2021)'!S454-RevReq_BaseCase!S454","v":1214435.533773913},{"$f":"+'RevReq_ExitCase_(2021)'!T454-RevReq_BaseCase!T454","v":379511.10430434794},{"$f":"+'RevReq_ExitCase_(2021)'!U454-RevReq_BaseCase!U454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V454-RevReq_BaseCase!V454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W454-RevReq_BaseCase!W454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X454-RevReq_BaseCase!X454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y454-RevReq_BaseCase!Y454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z454-RevReq_BaseCase!Z454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA454-RevReq_BaseCase!AA454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB454-RevReq_BaseCase!AB454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC454-RevReq_BaseCase!AC454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD454-RevReq_BaseCase!AD454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE454-RevReq_BaseCase!AE454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF454-RevReq_BaseCase!AF454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG454-RevReq_BaseCase!AG454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH454-RevReq_BaseCase!AH454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI454-RevReq_BaseCase!AI454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ454-RevReq_BaseCase!AJ454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK454-RevReq_BaseCase!AK454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL454-RevReq_BaseCase!AL454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM454-RevReq_BaseCase!AM454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN454-RevReq_BaseCase!AN454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO454-RevReq_BaseCase!AO454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP454-RevReq_BaseCase!AP454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ454-RevReq_BaseCase!AQ454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR454-RevReq_BaseCase!AR454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS454-RevReq_BaseCase!AS454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT454-RevReq_BaseCase!AT454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU454-RevReq_BaseCase!AU454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV454-RevReq_BaseCase!AV454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW454-RevReq_BaseCase!AW454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX454-RevReq_BaseCase!AX454","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY454-RevReq_BaseCase!AY454","v":0}]
[{"$f":"+RevReq_BaseCase!A455","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-660440.17611822404,-738507.10367507231,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O455-RevReq_BaseCase!O455","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P455-RevReq_BaseCase!P455","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q455-RevReq_BaseCase!Q455","v":-204356.94410827709},{"$f":"+'RevReq_ExitCase_(2021)'!R455-RevReq_BaseCase!R455","v":-327451.74194045644},{"$f":"+'RevReq_ExitCase_(2021)'!S455-RevReq_BaseCase!S455","v":-164896.60772926078},{"$f":"+'RevReq_ExitCase_(2021)'!T455-RevReq_BaseCase!T455","v":-41801.809897081439},{"$f":"+'RevReq_ExitCase_(2021)'!U455-RevReq_BaseCase!U455","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V455-RevReq_BaseCase!V455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!W455-RevReq_BaseCase!W455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!X455-RevReq_BaseCase!X455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Y455-RevReq_BaseCase!Y455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Z455-RevReq_BaseCase!Z455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AA455-RevReq_BaseCase!AA455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AB455-RevReq_BaseCase!AB455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AC455-RevReq_BaseCase!AC455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AD455-RevReq_BaseCase!AD455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AE455-RevReq_BaseCase!AE455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AF455-RevReq_BaseCase!AF455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AG455-RevReq_BaseCase!AG455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AH455-RevReq_BaseCase!AH455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AI455-RevReq_BaseCase!AI455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AJ455-RevReq_BaseCase!AJ455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AK455-RevReq_BaseCase!AK455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AL455-RevReq_BaseCase!AL455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AM455-RevReq_BaseCase!AM455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AN455-RevReq_BaseCase!AN455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AO455-RevReq_BaseCase!AO455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AP455-RevReq_BaseCase!AP455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AQ455-RevReq_BaseCase!AQ455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AR455-RevReq_BaseCase!AR455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AS455-RevReq_BaseCase!AS455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AT455-RevReq_BaseCase!AT455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AU455-RevReq_BaseCase!AU455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AV455-RevReq_BaseCase!AV455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AW455-RevReq_BaseCase!AW455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AX455-RevReq_BaseCase!AX455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AY455-RevReq_BaseCase!AY455","v":8.7839551270008072E-11}]
[{"$f":"+RevReq_BaseCase!A456","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-14062.679743390914,-16634.49341188273,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O456-RevReq_BaseCase!O456","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P456-RevReq_BaseCase!P456","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q456-RevReq_BaseCase!Q456","v":-1386.2077843238367},{"$f":"+'RevReq_ExitCase_(2021)'!R456-RevReq_BaseCase!R456","v":-4158.6233529715682},{"$f":"+'RevReq_ExitCase_(2021)'!S456-RevReq_BaseCase!S456","v":-6931.0389216192998},{"$f":"+'RevReq_ExitCase_(2021)'!T456-RevReq_BaseCase!T456","v":-4158.6233529715173},{"$f":"+'RevReq_ExitCase_(2021)'!U456-RevReq_BaseCase!U456","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V456-RevReq_BaseCase!V456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W456-RevReq_BaseCase!W456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X456-RevReq_BaseCase!X456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y456-RevReq_BaseCase!Y456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z456-RevReq_BaseCase!Z456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA456-RevReq_BaseCase!AA456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB456-RevReq_BaseCase!AB456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC456-RevReq_BaseCase!AC456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD456-RevReq_BaseCase!AD456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE456-RevReq_BaseCase!AE456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF456-RevReq_BaseCase!AF456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG456-RevReq_BaseCase!AG456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH456-RevReq_BaseCase!AH456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI456-RevReq_BaseCase!AI456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ456-RevReq_BaseCase!AJ456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK456-RevReq_BaseCase!AK456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL456-RevReq_BaseCase!AL456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM456-RevReq_BaseCase!AM456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN456-RevReq_BaseCase!AN456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO456-RevReq_BaseCase!AO456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP456-RevReq_BaseCase!AP456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ456-RevReq_BaseCase!AQ456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR456-RevReq_BaseCase!AR456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS456-RevReq_BaseCase!AS456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT456-RevReq_BaseCase!AT456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU456-RevReq_BaseCase!AU456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV456-RevReq_BaseCase!AV456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW456-RevReq_BaseCase!AW456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX456-RevReq_BaseCase!AX456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY456-RevReq_BaseCase!AY456","v":1.171194016933441E-10}]
[{"$f":"+RevReq_BaseCase!A457","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O457-RevReq_BaseCase!O457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P457-RevReq_BaseCase!P457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q457-RevReq_BaseCase!Q457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R457-RevReq_BaseCase!R457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S457-RevReq_BaseCase!S457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T457-RevReq_BaseCase!T457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U457-RevReq_BaseCase!U457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V457-RevReq_BaseCase!V457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W457-RevReq_BaseCase!W457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X457-RevReq_BaseCase!X457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y457-RevReq_BaseCase!Y457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z457-RevReq_BaseCase!Z457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA457-RevReq_BaseCase!AA457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB457-RevReq_BaseCase!AB457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC457-RevReq_BaseCase!AC457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD457-RevReq_BaseCase!AD457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE457-RevReq_BaseCase!AE457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF457-RevReq_BaseCase!AF457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG457-RevReq_BaseCase!AG457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH457-RevReq_BaseCase!AH457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI457-RevReq_BaseCase!AI457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ457-RevReq_BaseCase!AJ457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK457-RevReq_BaseCase!AK457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL457-RevReq_BaseCase!AL457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM457-RevReq_BaseCase!AM457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN457-RevReq_BaseCase!AN457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO457-RevReq_BaseCase!AO457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP457-RevReq_BaseCase!AP457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ457-RevReq_BaseCase!AQ457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR457-RevReq_BaseCase!AR457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS457-RevReq_BaseCase!AS457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT457-RevReq_BaseCase!AT457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU457-RevReq_BaseCase!AU457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV457-RevReq_BaseCase!AV457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW457-RevReq_BaseCase!AW457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX457-RevReq_BaseCase!AX457","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY457-RevReq_BaseCase!AY457","v":0}]
[{"$f":"+RevReq_BaseCase!A458","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O458-RevReq_BaseCase!O458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P458-RevReq_BaseCase!P458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q458-RevReq_BaseCase!Q458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R458-RevReq_BaseCase!R458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S458-RevReq_BaseCase!S458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T458-RevReq_BaseCase!T458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U458-RevReq_BaseCase!U458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V458-RevReq_BaseCase!V458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W458-RevReq_BaseCase!W458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X458-RevReq_BaseCase!X458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y458-RevReq_BaseCase!Y458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z458-RevReq_BaseCase!Z458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA458-RevReq_BaseCase!AA458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB458-RevReq_BaseCase!AB458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC458-RevReq_BaseCase!AC458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD458-RevReq_BaseCase!AD458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE458-RevReq_BaseCase!AE458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF458-RevReq_BaseCase!AF458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG458-RevReq_BaseCase!AG458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH458-RevReq_BaseCase!AH458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI458-RevReq_BaseCase!AI458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ458-RevReq_BaseCase!AJ458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK458-RevReq_BaseCase!AK458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL458-RevReq_BaseCase!AL458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM458-RevReq_BaseCase!AM458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN458-RevReq_BaseCase!AN458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO458-RevReq_BaseCase!AO458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP458-RevReq_BaseCase!AP458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ458-RevReq_BaseCase!AQ458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR458-RevReq_BaseCase!AR458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS458-RevReq_BaseCase!AS458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT458-RevReq_BaseCase!AT458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU458-RevReq_BaseCase!AU458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV458-RevReq_BaseCase!AV458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW458-RevReq_BaseCase!AW458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX458-RevReq_BaseCase!AX458","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY458-RevReq_BaseCase!AY458","v":0}]
[{"$f":"+RevReq_BaseCase!A459","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O459-RevReq_BaseCase!O459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P459-RevReq_BaseCase!P459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q459-RevReq_BaseCase!Q459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R459-RevReq_BaseCase!R459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S459-RevReq_BaseCase!S459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T459-RevReq_BaseCase!T459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U459-RevReq_BaseCase!U459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V459-RevReq_BaseCase!V459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W459-RevReq_BaseCase!W459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X459-RevReq_BaseCase!X459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y459-RevReq_BaseCase!Y459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z459-RevReq_BaseCase!Z459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA459-RevReq_BaseCase!AA459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB459-RevReq_BaseCase!AB459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC459-RevReq_BaseCase!AC459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD459-RevReq_BaseCase!AD459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE459-RevReq_BaseCase!AE459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF459-RevReq_BaseCase!AF459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG459-RevReq_BaseCase!AG459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH459-RevReq_BaseCase!AH459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI459-RevReq_BaseCase!AI459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ459-RevReq_BaseCase!AJ459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK459-RevReq_BaseCase!AK459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL459-RevReq_BaseCase!AL459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM459-RevReq_BaseCase!AM459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN459-RevReq_BaseCase!AN459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO459-RevReq_BaseCase!AO459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP459-RevReq_BaseCase!AP459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ459-RevReq_BaseCase!AQ459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR459-RevReq_BaseCase!AR459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS459-RevReq_BaseCase!AS459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT459-RevReq_BaseCase!AT459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU459-RevReq_BaseCase!AU459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV459-RevReq_BaseCase!AV459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW459-RevReq_BaseCase!AW459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX459-RevReq_BaseCase!AX459","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY459-RevReq_BaseCase!AY459","v":0}]
[{"$f":"+RevReq_BaseCase!A460","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O460-RevReq_BaseCase!O460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P460-RevReq_BaseCase!P460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q460-RevReq_BaseCase!Q460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R460-RevReq_BaseCase!R460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S460-RevReq_BaseCase!S460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T460-RevReq_BaseCase!T460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U460-RevReq_BaseCase!U460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V460-RevReq_BaseCase!V460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W460-RevReq_BaseCase!W460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X460-RevReq_BaseCase!X460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y460-RevReq_BaseCase!Y460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z460-RevReq_BaseCase!Z460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA460-RevReq_BaseCase!AA460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB460-RevReq_BaseCase!AB460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC460-RevReq_BaseCase!AC460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD460-RevReq_BaseCase!AD460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE460-RevReq_BaseCase!AE460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF460-RevReq_BaseCase!AF460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG460-RevReq_BaseCase!AG460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH460-RevReq_BaseCase!AH460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI460-RevReq_BaseCase!AI460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ460-RevReq_BaseCase!AJ460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK460-RevReq_BaseCase!AK460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL460-RevReq_BaseCase!AL460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM460-RevReq_BaseCase!AM460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN460-RevReq_BaseCase!AN460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO460-RevReq_BaseCase!AO460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP460-RevReq_BaseCase!AP460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ460-RevReq_BaseCase!AQ460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR460-RevReq_BaseCase!AR460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS460-RevReq_BaseCase!AS460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT460-RevReq_BaseCase!AT460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU460-RevReq_BaseCase!AU460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV460-RevReq_BaseCase!AV460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW460-RevReq_BaseCase!AW460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX460-RevReq_BaseCase!AX460","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY460-RevReq_BaseCase!AY460","v":0}]
[{"$f":"+RevReq_BaseCase!A461","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O461-RevReq_BaseCase!O461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P461-RevReq_BaseCase!P461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q461-RevReq_BaseCase!Q461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R461-RevReq_BaseCase!R461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S461-RevReq_BaseCase!S461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T461-RevReq_BaseCase!T461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U461-RevReq_BaseCase!U461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V461-RevReq_BaseCase!V461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W461-RevReq_BaseCase!W461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X461-RevReq_BaseCase!X461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y461-RevReq_BaseCase!Y461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z461-RevReq_BaseCase!Z461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA461-RevReq_BaseCase!AA461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB461-RevReq_BaseCase!AB461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC461-RevReq_BaseCase!AC461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD461-RevReq_BaseCase!AD461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE461-RevReq_BaseCase!AE461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF461-RevReq_BaseCase!AF461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG461-RevReq_BaseCase!AG461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH461-RevReq_BaseCase!AH461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI461-RevReq_BaseCase!AI461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ461-RevReq_BaseCase!AJ461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK461-RevReq_BaseCase!AK461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL461-RevReq_BaseCase!AL461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM461-RevReq_BaseCase!AM461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN461-RevReq_BaseCase!AN461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO461-RevReq_BaseCase!AO461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP461-RevReq_BaseCase!AP461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ461-RevReq_BaseCase!AQ461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR461-RevReq_BaseCase!AR461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS461-RevReq_BaseCase!AS461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT461-RevReq_BaseCase!AT461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU461-RevReq_BaseCase!AU461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV461-RevReq_BaseCase!AV461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW461-RevReq_BaseCase!AW461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX461-RevReq_BaseCase!AX461","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY461-RevReq_BaseCase!AY461","v":0}]
[{"$f":"+RevReq_BaseCase!A462","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O462-RevReq_BaseCase!O462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P462-RevReq_BaseCase!P462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q462-RevReq_BaseCase!Q462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R462-RevReq_BaseCase!R462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S462-RevReq_BaseCase!S462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T462-RevReq_BaseCase!T462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U462-RevReq_BaseCase!U462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V462-RevReq_BaseCase!V462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W462-RevReq_BaseCase!W462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X462-RevReq_BaseCase!X462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y462-RevReq_BaseCase!Y462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z462-RevReq_BaseCase!Z462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA462-RevReq_BaseCase!AA462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB462-RevReq_BaseCase!AB462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC462-RevReq_BaseCase!AC462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD462-RevReq_BaseCase!AD462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE462-RevReq_BaseCase!AE462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF462-RevReq_BaseCase!AF462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG462-RevReq_BaseCase!AG462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH462-RevReq_BaseCase!AH462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI462-RevReq_BaseCase!AI462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ462-RevReq_BaseCase!AJ462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK462-RevReq_BaseCase!AK462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL462-RevReq_BaseCase!AL462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM462-RevReq_BaseCase!AM462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN462-RevReq_BaseCase!AN462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO462-RevReq_BaseCase!AO462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP462-RevReq_BaseCase!AP462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ462-RevReq_BaseCase!AQ462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR462-RevReq_BaseCase!AR462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS462-RevReq_BaseCase!AS462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT462-RevReq_BaseCase!AT462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU462-RevReq_BaseCase!AU462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV462-RevReq_BaseCase!AV462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW462-RevReq_BaseCase!AW462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX462-RevReq_BaseCase!AX462","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY462-RevReq_BaseCase!AY462","v":0}]
[null,null,null,{"$f":"\"Total \"&D437","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,-28906659.242301844,-149086744.20651871,null,null,null,{"$f":"SUM(P438:P462)","v":0},3706593.9853640865,3097680.8253217954,3503388.2491450282,786019.49833347776,34715.949685221305,-556677.72412717214,-1134178.5171209404,-1945827.6401386471,-2797349.1223990987,-3605652.4817655808,-4563031.6288456693,-5386535.6326014996,-6147758.0462289527,-6554740.2049060687,-6507483.6398585048,-6386155.2639917349,-6267727.4138721628,-6300131.0240385085,-6385311.8529466866,-6327108.0001657959,-6226802.4015652072,-6152982.2781911623,-6126988.0138286874,-6180396.9465235369,-6257812.3976235138,-6322547.34121917,-6288231.1197294611,-6288856.2508569164,-6248831.8690083837,-6091496.6784059443,-5944942.1263775155,-5768716.5029323455,-5596775.2499590823,-5436191.7932588104,-4417903.5518815853]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"+RevReq_BaseCase!A467","v":"Base"},null,{"$f":"C466+1","v":1},{"$f":"INDEX(D$55:D$79,$C467,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C467,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O467:AY467,$O$5:$AY$5)","v":-4479207.5034156051},{"$f":"SUM(O467:AY467)","v":-13937796.61194665},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O467-RevReq_BaseCase!O467","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P467-RevReq_BaseCase!P467","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q467-RevReq_BaseCase!Q467","v":-95102.449896591716},{"$f":"+'RevReq_ExitCase_(2021)'!R467-RevReq_BaseCase!R467","v":-103878.28962043487},{"$f":"+'RevReq_ExitCase_(2021)'!S467-RevReq_BaseCase!S467","v":68400.483584883157},{"$f":"+'RevReq_ExitCase_(2021)'!T467-RevReq_BaseCase!T467","v":95826.473353703972},{"$f":"+'RevReq_ExitCase_(2021)'!U467-RevReq_BaseCase!U467","v":-21577.457197312266},{"$f":"+'RevReq_ExitCase_(2021)'!V467-RevReq_BaseCase!V467","v":-139725.94759720238},{"$f":"+'RevReq_ExitCase_(2021)'!W467-RevReq_BaseCase!W467","v":-258736.95278842445},{"$f":"+'RevReq_ExitCase_(2021)'!X467-RevReq_BaseCase!X467","v":-378763.83090423071},{"$f":"+'RevReq_ExitCase_(2021)'!Y467-RevReq_BaseCase!Y467","v":-500099.60859754798},{"$f":"+'RevReq_ExitCase_(2021)'!Z467-RevReq_BaseCase!Z467","v":-623600.24810204748},{"$f":"+'RevReq_ExitCase_(2021)'!AA467-RevReq_BaseCase!AA467","v":-749350.26232339907},{"$f":"+'RevReq_ExitCase_(2021)'!AB467-RevReq_BaseCase!AB467","v":-880029.08111543185},{"$f":"+'RevReq_ExitCase_(2021)'!AC467-RevReq_BaseCase!AC467","v":-1018293.7170345708},{"$f":"+'RevReq_ExitCase_(2021)'!AD467-RevReq_BaseCase!AD467","v":-1016421.94549113},{"$f":"+'RevReq_ExitCase_(2021)'!AE467-RevReq_BaseCase!AE467","v":-888281.40498349455},{"$f":"+'RevReq_ExitCase_(2021)'!AF467-RevReq_BaseCase!AF467","v":-779731.95099742129},{"$f":"+'RevReq_ExitCase_(2021)'!AG467-RevReq_BaseCase!AG467","v":-675069.27125848399},{"$f":"+'RevReq_ExitCase_(2021)'!AH467-RevReq_BaseCase!AH467","v":-588129.62325051229},{"$f":"+'RevReq_ExitCase_(2021)'!AI467-RevReq_BaseCase!AI467","v":-521190.92695492937},{"$f":"+'RevReq_ExitCase_(2021)'!AJ467-RevReq_BaseCase!AJ467","v":-466484.87949679146},{"$f":"+'RevReq_ExitCase_(2021)'!AK467-RevReq_BaseCase!AK467","v":-424318.86666984292},{"$f":"+'RevReq_ExitCase_(2021)'!AL467-RevReq_BaseCase!AL467","v":-391662.95323042269},{"$f":"+'RevReq_ExitCase_(2021)'!AM467-RevReq_BaseCase!AM467","v":-368219.74627926049},{"$f":"+'RevReq_ExitCase_(2021)'!AN467-RevReq_BaseCase!AN467","v":-349077.9634978167},{"$f":"+'RevReq_ExitCase_(2021)'!AO467-RevReq_BaseCase!AO467","v":-331162.45913782727},{"$f":"+'RevReq_ExitCase_(2021)'!AP467-RevReq_BaseCase!AP467","v":-314526.00910319941},{"$f":"+'RevReq_ExitCase_(2021)'!AQ467-RevReq_BaseCase!AQ467","v":-299255.93260473444},{"$f":"+'RevReq_ExitCase_(2021)'!AR467-RevReq_BaseCase!AR467","v":-285884.91864709312},{"$f":"+'RevReq_ExitCase_(2021)'!AS467-RevReq_BaseCase!AS467","v":-273710.57644985447},{"$f":"+'RevReq_ExitCase_(2021)'!AT467-RevReq_BaseCase!AT467","v":-263449.54353924131},{"$f":"+'RevReq_ExitCase_(2021)'!AU467-RevReq_BaseCase!AU467","v":-255212.86703053457},{"$f":"+'RevReq_ExitCase_(2021)'!AV467-RevReq_BaseCase!AV467","v":-248290.35258297829},{"$f":"+'RevReq_ExitCase_(2021)'!AW467-RevReq_BaseCase!AW467","v":-242797.26114645303},{"$f":"+'RevReq_ExitCase_(2021)'!AX467-RevReq_BaseCase!AX467","v":-235067.24215107554},{"$f":"+'RevReq_ExitCase_(2021)'!AY467-RevReq_BaseCase!AY467","v":-114919.02920494697}]
[{"$f":"+RevReq_BaseCase!A468","v":"Clause"},null,{"$f":"C467+1","v":2},{"$f":"INDEX(D$55:D$79,$C468,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,-5025277.438978292,-16770545.450674945,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O468-RevReq_BaseCase!O468","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P468-RevReq_BaseCase!P468","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q468-RevReq_BaseCase!Q468","v":24282.91427079495},{"$f":"+'RevReq_ExitCase_(2021)'!R468-RevReq_BaseCase!R468","v":72848.742812384618},{"$f":"+'RevReq_ExitCase_(2021)'!S468-RevReq_BaseCase!S468","v":121414.57135397429},{"$f":"+'RevReq_ExitCase_(2021)'!T468-RevReq_BaseCase!T468","v":83850.873366492335},{"$f":"+'RevReq_ExitCase_(2021)'!U468-RevReq_BaseCase!U468","v":-39842.351150061702},{"$f":"+'RevReq_ExitCase_(2021)'!V468-RevReq_BaseCase!V468","v":-163535.57566661527},{"$f":"+'RevReq_ExitCase_(2021)'!W468-RevReq_BaseCase!W468","v":-287228.80018316908},{"$f":"+'RevReq_ExitCase_(2021)'!X468-RevReq_BaseCase!X468","v":-410922.02469972242},{"$f":"+'RevReq_ExitCase_(2021)'!Y468-RevReq_BaseCase!Y468","v":-534615.24921627634},{"$f":"+'RevReq_ExitCase_(2021)'!Z468-RevReq_BaseCase!Z468","v":-658308.47373283014},{"$f":"+'RevReq_ExitCase_(2021)'!AA468-RevReq_BaseCase!AA468","v":-782001.69824938383},{"$f":"+'RevReq_ExitCase_(2021)'!AB468-RevReq_BaseCase!AB468","v":-905694.92276593775},{"$f":"+'RevReq_ExitCase_(2021)'!AC468-RevReq_BaseCase!AC468","v":-1029388.1472824916},{"$f":"+'RevReq_ExitCase_(2021)'!AD468-RevReq_BaseCase!AD468","v":-1066951.8452699734},{"$f":"+'RevReq_ExitCase_(2021)'!AE468-RevReq_BaseCase!AE468","v":-1018386.0167283837},{"$f":"+'RevReq_ExitCase_(2021)'!AF468-RevReq_BaseCase!AF468","v":-969820.18818679382},{"$f":"+'RevReq_ExitCase_(2021)'!AG468-RevReq_BaseCase!AG468","v":-921254.35964520415},{"$f":"+'RevReq_ExitCase_(2021)'!AH468-RevReq_BaseCase!AH468","v":-872688.53110361448},{"$f":"+'RevReq_ExitCase_(2021)'!AI468-RevReq_BaseCase!AI468","v":-824122.70256202482},{"$f":"+'RevReq_ExitCase_(2021)'!AJ468-RevReq_BaseCase!AJ468","v":-775556.87402043515},{"$f":"+'RevReq_ExitCase_(2021)'!AK468-RevReq_BaseCase!AK468","v":-726991.04547884525},{"$f":"+'RevReq_ExitCase_(2021)'!AL468-RevReq_BaseCase!AL468","v":-678425.21693725558},{"$f":"+'RevReq_ExitCase_(2021)'!AM468-RevReq_BaseCase!AM468","v":-629859.3883956658},{"$f":"+'RevReq_ExitCase_(2021)'!AN468-RevReq_BaseCase!AN468","v":-581293.55985407613},{"$f":"+'RevReq_ExitCase_(2021)'!AO468-RevReq_BaseCase!AO468","v":-532727.73131248646},{"$f":"+'RevReq_ExitCase_(2021)'!AP468-RevReq_BaseCase!AP468","v":-484161.90277089679},{"$f":"+'RevReq_ExitCase_(2021)'!AQ468-RevReq_BaseCase!AQ468","v":-435596.07422930707},{"$f":"+'RevReq_ExitCase_(2021)'!AR468-RevReq_BaseCase!AR468","v":-387030.24568771734},{"$f":"+'RevReq_ExitCase_(2021)'!AS468-RevReq_BaseCase!AS468","v":-338464.41714612767},{"$f":"+'RevReq_ExitCase_(2021)'!AT468-RevReq_BaseCase!AT468","v":-289898.58860453794},{"$f":"+'RevReq_ExitCase_(2021)'!AU468-RevReq_BaseCase!AU468","v":-241332.76006294825},{"$f":"+'RevReq_ExitCase_(2021)'!AV468-RevReq_BaseCase!AV468","v":-192766.93152135852},{"$f":"+'RevReq_ExitCase_(2021)'!AW468-RevReq_BaseCase!AW468","v":-144287.98026949327},{"$f":"+'RevReq_ExitCase_(2021)'!AX468-RevReq_BaseCase!AX468","v":-104917.46069458502},{"$f":"+'RevReq_ExitCase_(2021)'!AY468-RevReq_BaseCase!AY468","v":-44871.489050374425}]
[{"$f":"+RevReq_BaseCase!A469","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,-21146998.752707258,-91754935.398501262,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O469-RevReq_BaseCase!O469","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P469-RevReq_BaseCase!P469","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q469-RevReq_BaseCase!Q469","v":-46804.254016949824},{"$f":"+'RevReq_ExitCase_(2021)'!R469-RevReq_BaseCase!R469","v":-127261.1681164966},{"$f":"+'RevReq_ExitCase_(2021)'!S469-RevReq_BaseCase!S469","v":-224995.41843899927},{"$f":"+'RevReq_ExitCase_(2021)'!T469-RevReq_BaseCase!T469","v":-350846.2825015834},{"$f":"+'RevReq_ExitCase_(2021)'!U469-RevReq_BaseCase!U469","v":-484651.6753091155},{"$f":"+'RevReq_ExitCase_(2021)'!V469-RevReq_BaseCase!V469","v":-621501.56151700858},{"$f":"+'RevReq_ExitCase_(2021)'!W469-RevReq_BaseCase!W469","v":-748761.55162617029},{"$f":"+'RevReq_ExitCase_(2021)'!X469-RevReq_BaseCase!X469","v":-1022048.5191332607},{"$f":"+'RevReq_ExitCase_(2021)'!Y469-RevReq_BaseCase!Y469","v":-1319063.7578106378},{"$f":"+'RevReq_ExitCase_(2021)'!Z469-RevReq_BaseCase!Z469","v":-1586770.292655956},{"$f":"+'RevReq_ExitCase_(2021)'!AA469-RevReq_BaseCase!AA469","v":-1945844.443870218},{"$f":"+'RevReq_ExitCase_(2021)'!AB469-RevReq_BaseCase!AB469","v":-2215913.0793373571},{"$f":"+'RevReq_ExitCase_(2021)'!AC469-RevReq_BaseCase!AC469","v":-2439279.9963979898},{"$f":"+'RevReq_ExitCase_(2021)'!AD469-RevReq_BaseCase!AD469","v":-2666446.3701278125},{"$f":"+'RevReq_ExitCase_(2021)'!AE469-RevReq_BaseCase!AE469","v":-2820745.3004302843},{"$f":"+'RevReq_ExitCase_(2021)'!AF469-RevReq_BaseCase!AF469","v":-2908932.7838891679},{"$f":"+'RevReq_ExitCase_(2021)'!AG469-RevReq_BaseCase!AG469","v":-2995051.8226029067},{"$f":"+'RevReq_ExitCase_(2021)'!AH469-RevReq_BaseCase!AH469","v":-3158166.9627020038},{"$f":"+'RevReq_ExitCase_(2021)'!AI469-RevReq_BaseCase!AI469","v":-3334421.995492944},{"$f":"+'RevReq_ExitCase_(2021)'!AJ469-RevReq_BaseCase!AJ469","v":-3408395.1643304313},{"$f":"+'RevReq_ExitCase_(2021)'!AK469-RevReq_BaseCase!AK469","v":-3443384.8640037752},{"$f":"+'RevReq_ExitCase_(2021)'!AL469-RevReq_BaseCase!AL469","v":-3485493.846841454},{"$f":"+'RevReq_ExitCase_(2021)'!AM469-RevReq_BaseCase!AM469","v":-3548421.2307217382},{"$f":"+'RevReq_ExitCase_(2021)'!AN469-RevReq_BaseCase!AN469","v":-3656908.8454680801},{"$f":"+'RevReq_ExitCase_(2021)'!AO469-RevReq_BaseCase!AO469","v":-3779242.558809584},{"$f":"+'RevReq_ExitCase_(2021)'!AP469-RevReq_BaseCase!AP469","v":-3892330.0077321851},{"$f":"+'RevReq_ExitCase_(2021)'!AQ469-RevReq_BaseCase!AQ469","v":-3941842.882837873},{"$f":"+'RevReq_ExitCase_(2021)'!AR469-RevReq_BaseCase!AR469","v":-4011395.9362321808},{"$f":"+'RevReq_ExitCase_(2021)'!AS469-RevReq_BaseCase!AS469","v":-4054220.2923310022},{"$f":"+'RevReq_ExitCase_(2021)'!AT469-RevReq_BaseCase!AT469","v":-4021455.8137506945},{"$f":"+'RevReq_ExitCase_(2021)'!AU469-RevReq_BaseCase!AU469","v":-3993433.0079007368},{"$f":"+'RevReq_ExitCase_(2021)'!AV469-RevReq_BaseCase!AV469","v":-3945458.2448033779},{"$f":"+'RevReq_ExitCase_(2021)'!AW469-RevReq_BaseCase!AW469","v":-3898653.3727239612},{"$f":"+'RevReq_ExitCase_(2021)'!AX469-RevReq_BaseCase!AX469","v":-3852105.222757515},{"$f":"+'RevReq_ExitCase_(2021)'!AY469-RevReq_BaseCase!AY469","v":-3804686.8712798064}]
[{"$f":"+RevReq_BaseCase!A470","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,-2170450.272810048,-9790458.9185914025,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O470-RevReq_BaseCase!O470","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P470-RevReq_BaseCase!P470","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q470-RevReq_BaseCase!Q470","v":-7976.2856699050417},{"$f":"+'RevReq_ExitCase_(2021)'!R470-RevReq_BaseCase!R470","v":-23930.059625804868},{"$f":"+'RevReq_ExitCase_(2021)'!S470-RevReq_BaseCase!S470","v":-39886.262866205987},{"$f":"+'RevReq_ExitCase_(2021)'!T470-RevReq_BaseCase!T470","v":-55844.94397679843},{"$f":"+'RevReq_ExitCase_(2021)'!U470-RevReq_BaseCase!U470","v":-71806.15251498601},{"$f":"+'RevReq_ExitCase_(2021)'!V470-RevReq_BaseCase!V470","v":-87769.939029320609},{"$f":"+'RevReq_ExitCase_(2021)'!W470-RevReq_BaseCase!W470","v":-103736.35507932522},{"$f":"+'RevReq_ExitCase_(2021)'!X470-RevReq_BaseCase!X470","v":-119705.45325571322},{"$f":"+'RevReq_ExitCase_(2021)'!Y470-RevReq_BaseCase!Y470","v":-135677.28720101225},{"$f":"+'RevReq_ExitCase_(2021)'!Z470-RevReq_BaseCase!Z470","v":-151651.91163060057},{"$f":"+'RevReq_ExitCase_(2021)'!AA470-RevReq_BaseCase!AA470","v":-167629.38235416394},{"$f":"+'RevReq_ExitCase_(2021)'!AB470-RevReq_BaseCase!AB470","v":-183609.75629758192},{"$f":"+'RevReq_ExitCase_(2021)'!AC470-RevReq_BaseCase!AC470","v":-199593.09152525145},{"$f":"+'RevReq_ExitCase_(2021)'!AD470-RevReq_BaseCase!AD470","v":-215579.44726285772},{"$f":"+'RevReq_ExitCase_(2021)'!AE470-RevReq_BaseCase!AE470","v":-231568.88392059939},{"$f":"+'RevReq_ExitCase_(2021)'!AF470-RevReq_BaseCase!AF470","v":-247561.4631168792},{"$f":"+'RevReq_ExitCase_(2021)'!AG470-RevReq_BaseCase!AG470","v":-263557.2477024679},{"$f":"+'RevReq_ExitCase_(2021)'!AH470-RevReq_BaseCase!AH470","v":-279556.30178515165},{"$f":"+'RevReq_ExitCase_(2021)'!AI470-RevReq_BaseCase!AI470","v":-295558.6907548724},{"$f":"+'RevReq_ExitCase_(2021)'!AJ470-RevReq_BaseCase!AJ470","v":-311564.48130937078},{"$f":"+'RevReq_ExitCase_(2021)'!AK470-RevReq_BaseCase!AK470","v":-327573.74148034258},{"$f":"+'RevReq_ExitCase_(2021)'!AL470-RevReq_BaseCase!AL470","v":-343586.54066011705},{"$f":"+'RevReq_ExitCase_(2021)'!AM470-RevReq_BaseCase!AM470","v":-359602.94962887018},{"$f":"+'RevReq_ExitCase_(2021)'!AN470-RevReq_BaseCase!AN470","v":-375623.04058238177},{"$f":"+'RevReq_ExitCase_(2021)'!AO470-RevReq_BaseCase!AO470","v":-391646.88716034679},{"$f":"+'RevReq_ExitCase_(2021)'!AP470-RevReq_BaseCase!AP470","v":-407674.56447525456},{"$f":"+'RevReq_ExitCase_(2021)'!AQ470-RevReq_BaseCase!AQ470","v":-423706.14914184361},{"$f":"+'RevReq_ExitCase_(2021)'!AR470-RevReq_BaseCase!AR470","v":-439741.7193071479},{"$f":"+'RevReq_ExitCase_(2021)'!AS470-RevReq_BaseCase!AS470","v":-455781.3546811415},{"$f":"+'RevReq_ExitCase_(2021)'!AT470-RevReq_BaseCase!AT470","v":-471825.13656799833},{"$f":"+'RevReq_ExitCase_(2021)'!AU470-RevReq_BaseCase!AU470","v":-487873.14789797546},{"$f":"+'RevReq_ExitCase_(2021)'!AV470-RevReq_BaseCase!AV470","v":-503925.47325993545},{"$f":"+'RevReq_ExitCase_(2021)'!AW470-RevReq_BaseCase!AW470","v":-519982.19893451792},{"$f":"+'RevReq_ExitCase_(2021)'!AX470-RevReq_BaseCase!AX470","v":-536043.41292797541},{"$f":"+'RevReq_ExitCase_(2021)'!AY470-RevReq_BaseCase!AY470","v":-552109.20500668534}]
[{"$f":"+RevReq_BaseCase!A471","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O471-RevReq_BaseCase!O471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P471-RevReq_BaseCase!P471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q471-RevReq_BaseCase!Q471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R471-RevReq_BaseCase!R471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S471-RevReq_BaseCase!S471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T471-RevReq_BaseCase!T471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U471-RevReq_BaseCase!U471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V471-RevReq_BaseCase!V471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W471-RevReq_BaseCase!W471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X471-RevReq_BaseCase!X471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y471-RevReq_BaseCase!Y471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z471-RevReq_BaseCase!Z471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA471-RevReq_BaseCase!AA471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB471-RevReq_BaseCase!AB471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC471-RevReq_BaseCase!AC471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD471-RevReq_BaseCase!AD471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE471-RevReq_BaseCase!AE471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF471-RevReq_BaseCase!AF471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG471-RevReq_BaseCase!AG471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH471-RevReq_BaseCase!AH471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI471-RevReq_BaseCase!AI471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ471-RevReq_BaseCase!AJ471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK471-RevReq_BaseCase!AK471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL471-RevReq_BaseCase!AL471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM471-RevReq_BaseCase!AM471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN471-RevReq_BaseCase!AN471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO471-RevReq_BaseCase!AO471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP471-RevReq_BaseCase!AP471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ471-RevReq_BaseCase!AQ471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR471-RevReq_BaseCase!AR471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS471-RevReq_BaseCase!AS471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT471-RevReq_BaseCase!AT471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU471-RevReq_BaseCase!AU471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV471-RevReq_BaseCase!AV471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW471-RevReq_BaseCase!AW471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX471-RevReq_BaseCase!AX471","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY471-RevReq_BaseCase!AY471","v":0}]
[{"$f":"+RevReq_BaseCase!A472","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O472-RevReq_BaseCase!O472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P472-RevReq_BaseCase!P472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q472-RevReq_BaseCase!Q472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R472-RevReq_BaseCase!R472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S472-RevReq_BaseCase!S472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T472-RevReq_BaseCase!T472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U472-RevReq_BaseCase!U472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V472-RevReq_BaseCase!V472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W472-RevReq_BaseCase!W472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X472-RevReq_BaseCase!X472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y472-RevReq_BaseCase!Y472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z472-RevReq_BaseCase!Z472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA472-RevReq_BaseCase!AA472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB472-RevReq_BaseCase!AB472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC472-RevReq_BaseCase!AC472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD472-RevReq_BaseCase!AD472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE472-RevReq_BaseCase!AE472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF472-RevReq_BaseCase!AF472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG472-RevReq_BaseCase!AG472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH472-RevReq_BaseCase!AH472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI472-RevReq_BaseCase!AI472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ472-RevReq_BaseCase!AJ472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK472-RevReq_BaseCase!AK472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL472-RevReq_BaseCase!AL472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM472-RevReq_BaseCase!AM472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN472-RevReq_BaseCase!AN472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO472-RevReq_BaseCase!AO472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP472-RevReq_BaseCase!AP472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ472-RevReq_BaseCase!AQ472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR472-RevReq_BaseCase!AR472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS472-RevReq_BaseCase!AS472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT472-RevReq_BaseCase!AT472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU472-RevReq_BaseCase!AU472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV472-RevReq_BaseCase!AV472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW472-RevReq_BaseCase!AW472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX472-RevReq_BaseCase!AX472","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY472-RevReq_BaseCase!AY472","v":0}]
[{"$f":"+RevReq_BaseCase!A473","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,9273034.7819193825,32673384.089250822,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O473-RevReq_BaseCase!O473","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P473-RevReq_BaseCase!P473","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q473-RevReq_BaseCase!Q473","v":-156364.89336584019},{"$f":"+'RevReq_ExitCase_(2021)'!R473-RevReq_BaseCase!R473","v":569901.71600754326},{"$f":"+'RevReq_ExitCase_(2021)'!S473-RevReq_BaseCase!S473","v":593160.91370216769},{"$f":"+'RevReq_ExitCase_(2021)'!T473-RevReq_BaseCase!T473","v":616420.11139679223},{"$f":"+'RevReq_ExitCase_(2021)'!U473-RevReq_BaseCase!U473","v":639679.30909141677},{"$f":"+'RevReq_ExitCase_(2021)'!V473-RevReq_BaseCase!V473","v":662938.50678604119},{"$f":"+'RevReq_ExitCase_(2021)'!W473-RevReq_BaseCase!W473","v":686197.70448066562},{"$f":"+'RevReq_ExitCase_(2021)'!X473-RevReq_BaseCase!X473","v":709456.90217529016},{"$f":"+'RevReq_ExitCase_(2021)'!Y473-RevReq_BaseCase!Y473","v":732716.0998699147},{"$f":"+'RevReq_ExitCase_(2021)'!Z473-RevReq_BaseCase!Z473","v":755975.29756453913},{"$f":"+'RevReq_ExitCase_(2021)'!AA473-RevReq_BaseCase!AA473","v":779234.49525916355},{"$f":"+'RevReq_ExitCase_(2021)'!AB473-RevReq_BaseCase!AB473","v":802493.69295378809},{"$f":"+'RevReq_ExitCase_(2021)'!AC473-RevReq_BaseCase!AC473","v":825752.89064841275},{"$f":"+'RevReq_ExitCase_(2021)'!AD473-RevReq_BaseCase!AD473","v":849012.08834303706},{"$f":"+'RevReq_ExitCase_(2021)'!AE473-RevReq_BaseCase!AE473","v":872271.28603766148},{"$f":"+'RevReq_ExitCase_(2021)'!AF473-RevReq_BaseCase!AF473","v":895530.48373228614},{"$f":"+'RevReq_ExitCase_(2021)'!AG473-RevReq_BaseCase!AG473","v":918789.68142691068},{"$f":"+'RevReq_ExitCase_(2021)'!AH473-RevReq_BaseCase!AH473","v":942048.87912153511},{"$f":"+'RevReq_ExitCase_(2021)'!AI473-RevReq_BaseCase!AI473","v":965308.07681615953},{"$f":"+'RevReq_ExitCase_(2021)'!AJ473-RevReq_BaseCase!AJ473","v":988567.27451078407},{"$f":"+'RevReq_ExitCase_(2021)'!AK473-RevReq_BaseCase!AK473","v":1011826.4722054086},{"$f":"+'RevReq_ExitCase_(2021)'!AL473-RevReq_BaseCase!AL473","v":1035085.669900033},{"$f":"+'RevReq_ExitCase_(2021)'!AM473-RevReq_BaseCase!AM473","v":1058344.8675946575},{"$f":"+'RevReq_ExitCase_(2021)'!AN473-RevReq_BaseCase!AN473","v":1081604.0652892822},{"$f":"+'RevReq_ExitCase_(2021)'!AO473-RevReq_BaseCase!AO473","v":1104863.2629839065},{"$f":"+'RevReq_ExitCase_(2021)'!AP473-RevReq_BaseCase!AP473","v":1128122.4606785313},{"$f":"+'RevReq_ExitCase_(2021)'!AQ473-RevReq_BaseCase!AQ473","v":1151381.6583731556},{"$f":"+'RevReq_ExitCase_(2021)'!AR473-RevReq_BaseCase!AR473","v":1174640.8560677804},{"$f":"+'RevReq_ExitCase_(2021)'!AS473-RevReq_BaseCase!AS473","v":1197900.0537624047},{"$f":"+'RevReq_ExitCase_(2021)'!AT473-RevReq_BaseCase!AT473","v":1221159.2514570297},{"$f":"+'RevReq_ExitCase_(2021)'!AU473-RevReq_BaseCase!AU473","v":1244418.449151654},{"$f":"+'RevReq_ExitCase_(2021)'!AV473-RevReq_BaseCase!AV473","v":1267677.6468462786},{"$f":"+'RevReq_ExitCase_(2021)'!AW473-RevReq_BaseCase!AW473","v":1290936.8445409031},{"$f":"+'RevReq_ExitCase_(2021)'!AX473-RevReq_BaseCase!AX473","v":1314196.0422355279},{"$f":"+'RevReq_ExitCase_(2021)'!AY473-RevReq_BaseCase!AY473","v":1742135.9716060022}]
[{"$f":"+RevReq_BaseCase!A474","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O474-RevReq_BaseCase!O474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P474-RevReq_BaseCase!P474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q474-RevReq_BaseCase!Q474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R474-RevReq_BaseCase!R474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S474-RevReq_BaseCase!S474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T474-RevReq_BaseCase!T474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U474-RevReq_BaseCase!U474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V474-RevReq_BaseCase!V474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W474-RevReq_BaseCase!W474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X474-RevReq_BaseCase!X474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y474-RevReq_BaseCase!Y474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z474-RevReq_BaseCase!Z474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA474-RevReq_BaseCase!AA474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB474-RevReq_BaseCase!AB474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC474-RevReq_BaseCase!AC474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD474-RevReq_BaseCase!AD474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE474-RevReq_BaseCase!AE474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF474-RevReq_BaseCase!AF474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG474-RevReq_BaseCase!AG474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH474-RevReq_BaseCase!AH474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI474-RevReq_BaseCase!AI474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ474-RevReq_BaseCase!AJ474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK474-RevReq_BaseCase!AK474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL474-RevReq_BaseCase!AL474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM474-RevReq_BaseCase!AM474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN474-RevReq_BaseCase!AN474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO474-RevReq_BaseCase!AO474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP474-RevReq_BaseCase!AP474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ474-RevReq_BaseCase!AQ474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR474-RevReq_BaseCase!AR474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS474-RevReq_BaseCase!AS474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT474-RevReq_BaseCase!AT474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU474-RevReq_BaseCase!AU474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV474-RevReq_BaseCase!AV474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW474-RevReq_BaseCase!AW474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX474-RevReq_BaseCase!AX474","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY474-RevReq_BaseCase!AY474","v":0}]
[{"$f":"+RevReq_BaseCase!A475","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O475-RevReq_BaseCase!O475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P475-RevReq_BaseCase!P475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q475-RevReq_BaseCase!Q475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R475-RevReq_BaseCase!R475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S475-RevReq_BaseCase!S475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T475-RevReq_BaseCase!T475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U475-RevReq_BaseCase!U475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V475-RevReq_BaseCase!V475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W475-RevReq_BaseCase!W475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X475-RevReq_BaseCase!X475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y475-RevReq_BaseCase!Y475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z475-RevReq_BaseCase!Z475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA475-RevReq_BaseCase!AA475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB475-RevReq_BaseCase!AB475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC475-RevReq_BaseCase!AC475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD475-RevReq_BaseCase!AD475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE475-RevReq_BaseCase!AE475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF475-RevReq_BaseCase!AF475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG475-RevReq_BaseCase!AG475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH475-RevReq_BaseCase!AH475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI475-RevReq_BaseCase!AI475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ475-RevReq_BaseCase!AJ475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK475-RevReq_BaseCase!AK475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL475-RevReq_BaseCase!AL475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM475-RevReq_BaseCase!AM475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN475-RevReq_BaseCase!AN475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO475-RevReq_BaseCase!AO475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP475-RevReq_BaseCase!AP475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ475-RevReq_BaseCase!AQ475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR475-RevReq_BaseCase!AR475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS475-RevReq_BaseCase!AS475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT475-RevReq_BaseCase!AT475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU475-RevReq_BaseCase!AU475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV475-RevReq_BaseCase!AV475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW475-RevReq_BaseCase!AW475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX475-RevReq_BaseCase!AX475","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY475-RevReq_BaseCase!AY475","v":0}]
[{"$f":"+RevReq_BaseCase!A476","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O476-RevReq_BaseCase!O476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P476-RevReq_BaseCase!P476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q476-RevReq_BaseCase!Q476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R476-RevReq_BaseCase!R476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S476-RevReq_BaseCase!S476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T476-RevReq_BaseCase!T476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U476-RevReq_BaseCase!U476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V476-RevReq_BaseCase!V476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W476-RevReq_BaseCase!W476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X476-RevReq_BaseCase!X476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y476-RevReq_BaseCase!Y476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z476-RevReq_BaseCase!Z476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA476-RevReq_BaseCase!AA476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB476-RevReq_BaseCase!AB476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC476-RevReq_BaseCase!AC476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD476-RevReq_BaseCase!AD476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE476-RevReq_BaseCase!AE476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF476-RevReq_BaseCase!AF476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG476-RevReq_BaseCase!AG476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH476-RevReq_BaseCase!AH476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI476-RevReq_BaseCase!AI476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ476-RevReq_BaseCase!AJ476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK476-RevReq_BaseCase!AK476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL476-RevReq_BaseCase!AL476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM476-RevReq_BaseCase!AM476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN476-RevReq_BaseCase!AN476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO476-RevReq_BaseCase!AO476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP476-RevReq_BaseCase!AP476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ476-RevReq_BaseCase!AQ476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR476-RevReq_BaseCase!AR476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS476-RevReq_BaseCase!AS476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT476-RevReq_BaseCase!AT476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU476-RevReq_BaseCase!AU476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV476-RevReq_BaseCase!AV476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW476-RevReq_BaseCase!AW476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX476-RevReq_BaseCase!AX476","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY476-RevReq_BaseCase!AY476","v":0}]
[{"$f":"+RevReq_BaseCase!A477","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O477-RevReq_BaseCase!O477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P477-RevReq_BaseCase!P477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q477-RevReq_BaseCase!Q477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R477-RevReq_BaseCase!R477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S477-RevReq_BaseCase!S477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T477-RevReq_BaseCase!T477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U477-RevReq_BaseCase!U477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V477-RevReq_BaseCase!V477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W477-RevReq_BaseCase!W477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X477-RevReq_BaseCase!X477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y477-RevReq_BaseCase!Y477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z477-RevReq_BaseCase!Z477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA477-RevReq_BaseCase!AA477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB477-RevReq_BaseCase!AB477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC477-RevReq_BaseCase!AC477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD477-RevReq_BaseCase!AD477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE477-RevReq_BaseCase!AE477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF477-RevReq_BaseCase!AF477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG477-RevReq_BaseCase!AG477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH477-RevReq_BaseCase!AH477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI477-RevReq_BaseCase!AI477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ477-RevReq_BaseCase!AJ477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK477-RevReq_BaseCase!AK477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL477-RevReq_BaseCase!AL477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM477-RevReq_BaseCase!AM477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN477-RevReq_BaseCase!AN477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO477-RevReq_BaseCase!AO477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP477-RevReq_BaseCase!AP477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ477-RevReq_BaseCase!AQ477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR477-RevReq_BaseCase!AR477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS477-RevReq_BaseCase!AS477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT477-RevReq_BaseCase!AT477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU477-RevReq_BaseCase!AU477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV477-RevReq_BaseCase!AV477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW477-RevReq_BaseCase!AW477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX477-RevReq_BaseCase!AX477","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY477-RevReq_BaseCase!AY477","v":0}]
[{"$f":"+RevReq_BaseCase!A478","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O478-RevReq_BaseCase!O478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P478-RevReq_BaseCase!P478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q478-RevReq_BaseCase!Q478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R478-RevReq_BaseCase!R478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S478-RevReq_BaseCase!S478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T478-RevReq_BaseCase!T478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U478-RevReq_BaseCase!U478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V478-RevReq_BaseCase!V478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W478-RevReq_BaseCase!W478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X478-RevReq_BaseCase!X478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y478-RevReq_BaseCase!Y478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z478-RevReq_BaseCase!Z478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA478-RevReq_BaseCase!AA478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB478-RevReq_BaseCase!AB478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC478-RevReq_BaseCase!AC478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD478-RevReq_BaseCase!AD478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE478-RevReq_BaseCase!AE478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF478-RevReq_BaseCase!AF478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG478-RevReq_BaseCase!AG478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH478-RevReq_BaseCase!AH478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI478-RevReq_BaseCase!AI478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ478-RevReq_BaseCase!AJ478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK478-RevReq_BaseCase!AK478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL478-RevReq_BaseCase!AL478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM478-RevReq_BaseCase!AM478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN478-RevReq_BaseCase!AN478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO478-RevReq_BaseCase!AO478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP478-RevReq_BaseCase!AP478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ478-RevReq_BaseCase!AQ478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR478-RevReq_BaseCase!AR478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS478-RevReq_BaseCase!AS478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT478-RevReq_BaseCase!AT478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU478-RevReq_BaseCase!AU478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV478-RevReq_BaseCase!AV478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW478-RevReq_BaseCase!AW478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX478-RevReq_BaseCase!AX478","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY478-RevReq_BaseCase!AY478","v":0}]
[{"$f":"+RevReq_BaseCase!A479","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O479-RevReq_BaseCase!O479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P479-RevReq_BaseCase!P479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q479-RevReq_BaseCase!Q479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R479-RevReq_BaseCase!R479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S479-RevReq_BaseCase!S479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T479-RevReq_BaseCase!T479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U479-RevReq_BaseCase!U479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V479-RevReq_BaseCase!V479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W479-RevReq_BaseCase!W479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X479-RevReq_BaseCase!X479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y479-RevReq_BaseCase!Y479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z479-RevReq_BaseCase!Z479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA479-RevReq_BaseCase!AA479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB479-RevReq_BaseCase!AB479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC479-RevReq_BaseCase!AC479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD479-RevReq_BaseCase!AD479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE479-RevReq_BaseCase!AE479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF479-RevReq_BaseCase!AF479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG479-RevReq_BaseCase!AG479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH479-RevReq_BaseCase!AH479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI479-RevReq_BaseCase!AI479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ479-RevReq_BaseCase!AJ479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK479-RevReq_BaseCase!AK479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL479-RevReq_BaseCase!AL479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM479-RevReq_BaseCase!AM479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN479-RevReq_BaseCase!AN479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO479-RevReq_BaseCase!AO479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP479-RevReq_BaseCase!AP479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ479-RevReq_BaseCase!AQ479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR479-RevReq_BaseCase!AR479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS479-RevReq_BaseCase!AS479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT479-RevReq_BaseCase!AT479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU479-RevReq_BaseCase!AU479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV479-RevReq_BaseCase!AV479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW479-RevReq_BaseCase!AW479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX479-RevReq_BaseCase!AX479","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY479-RevReq_BaseCase!AY479","v":0}]
[{"$f":"+RevReq_BaseCase!A480","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,1299789.0498110633,1497026.5781384555,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O480-RevReq_BaseCase!O480","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P480-RevReq_BaseCase!P480","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q480-RevReq_BaseCase!Q480","v":143750.46586432797},{"$f":"+'RevReq_ExitCase_(2021)'!R480-RevReq_BaseCase!R480","v":431251.39759298402},{"$f":"+'RevReq_ExitCase_(2021)'!S480-RevReq_BaseCase!S480","v":1027279.7861684288},{"$f":"+'RevReq_ExitCase_(2021)'!T480-RevReq_BaseCase!T480","v":-105255.0714872924},{"$f":"+'RevReq_ExitCase_(2021)'!U480-RevReq_BaseCase!U480","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V480-RevReq_BaseCase!V480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W480-RevReq_BaseCase!W480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X480-RevReq_BaseCase!X480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y480-RevReq_BaseCase!Y480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z480-RevReq_BaseCase!Z480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA480-RevReq_BaseCase!AA480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB480-RevReq_BaseCase!AB480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC480-RevReq_BaseCase!AC480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD480-RevReq_BaseCase!AD480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE480-RevReq_BaseCase!AE480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF480-RevReq_BaseCase!AF480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG480-RevReq_BaseCase!AG480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH480-RevReq_BaseCase!AH480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI480-RevReq_BaseCase!AI480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ480-RevReq_BaseCase!AJ480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK480-RevReq_BaseCase!AK480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL480-RevReq_BaseCase!AL480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM480-RevReq_BaseCase!AM480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN480-RevReq_BaseCase!AN480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO480-RevReq_BaseCase!AO480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP480-RevReq_BaseCase!AP480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ480-RevReq_BaseCase!AQ480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR480-RevReq_BaseCase!AR480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS480-RevReq_BaseCase!AS480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT480-RevReq_BaseCase!AT480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU480-RevReq_BaseCase!AU480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV480-RevReq_BaseCase!AV480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW480-RevReq_BaseCase!AW480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX480-RevReq_BaseCase!AX480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY480-RevReq_BaseCase!AY480","v":2.2065352480199017E-10}]
[{"$f":"+RevReq_BaseCase!A481","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O481-RevReq_BaseCase!O481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P481-RevReq_BaseCase!P481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q481-RevReq_BaseCase!Q481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R481-RevReq_BaseCase!R481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S481-RevReq_BaseCase!S481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T481-RevReq_BaseCase!T481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U481-RevReq_BaseCase!U481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V481-RevReq_BaseCase!V481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W481-RevReq_BaseCase!W481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X481-RevReq_BaseCase!X481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y481-RevReq_BaseCase!Y481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z481-RevReq_BaseCase!Z481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA481-RevReq_BaseCase!AA481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB481-RevReq_BaseCase!AB481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC481-RevReq_BaseCase!AC481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD481-RevReq_BaseCase!AD481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE481-RevReq_BaseCase!AE481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF481-RevReq_BaseCase!AF481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG481-RevReq_BaseCase!AG481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH481-RevReq_BaseCase!AH481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI481-RevReq_BaseCase!AI481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ481-RevReq_BaseCase!AJ481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK481-RevReq_BaseCase!AK481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL481-RevReq_BaseCase!AL481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM481-RevReq_BaseCase!AM481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN481-RevReq_BaseCase!AN481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO481-RevReq_BaseCase!AO481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP481-RevReq_BaseCase!AP481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ481-RevReq_BaseCase!AQ481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR481-RevReq_BaseCase!AR481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS481-RevReq_BaseCase!AS481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT481-RevReq_BaseCase!AT481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU481-RevReq_BaseCase!AU481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV481-RevReq_BaseCase!AV481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW481-RevReq_BaseCase!AW481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX481-RevReq_BaseCase!AX481","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY481-RevReq_BaseCase!AY481","v":0}]
[{"$f":"+RevReq_BaseCase!A482","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O482-RevReq_BaseCase!O482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P482-RevReq_BaseCase!P482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q482-RevReq_BaseCase!Q482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R482-RevReq_BaseCase!R482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S482-RevReq_BaseCase!S482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T482-RevReq_BaseCase!T482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U482-RevReq_BaseCase!U482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V482-RevReq_BaseCase!V482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W482-RevReq_BaseCase!W482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X482-RevReq_BaseCase!X482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y482-RevReq_BaseCase!Y482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z482-RevReq_BaseCase!Z482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA482-RevReq_BaseCase!AA482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB482-RevReq_BaseCase!AB482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC482-RevReq_BaseCase!AC482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD482-RevReq_BaseCase!AD482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE482-RevReq_BaseCase!AE482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF482-RevReq_BaseCase!AF482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG482-RevReq_BaseCase!AG482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH482-RevReq_BaseCase!AH482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI482-RevReq_BaseCase!AI482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ482-RevReq_BaseCase!AJ482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK482-RevReq_BaseCase!AK482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL482-RevReq_BaseCase!AL482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM482-RevReq_BaseCase!AM482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN482-RevReq_BaseCase!AN482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO482-RevReq_BaseCase!AO482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP482-RevReq_BaseCase!AP482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ482-RevReq_BaseCase!AQ482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR482-RevReq_BaseCase!AR482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS482-RevReq_BaseCase!AS482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT482-RevReq_BaseCase!AT482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU482-RevReq_BaseCase!AU482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV482-RevReq_BaseCase!AV482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW482-RevReq_BaseCase!AW482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX482-RevReq_BaseCase!AX482","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY482-RevReq_BaseCase!AY482","v":0}]
[{"$f":"+RevReq_BaseCase!A483","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,4519269.9634997407,4930837.7895112876,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O483-RevReq_BaseCase!O483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P483-RevReq_BaseCase!P483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q483-RevReq_BaseCase!Q483","v":2595168.5943025923},{"$f":"+'RevReq_ExitCase_(2021)'!R483-RevReq_BaseCase!R483","v":1334668.1115478263},{"$f":"+'RevReq_ExitCase_(2021)'!S483-RevReq_BaseCase!S483","v":762667.49231304356},{"$f":"+'RevReq_ExitCase_(2021)'!T483-RevReq_BaseCase!T483","v":238333.59134782618},{"$f":"+'RevReq_ExitCase_(2021)'!U483-RevReq_BaseCase!U483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V483-RevReq_BaseCase!V483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W483-RevReq_BaseCase!W483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X483-RevReq_BaseCase!X483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y483-RevReq_BaseCase!Y483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z483-RevReq_BaseCase!Z483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA483-RevReq_BaseCase!AA483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB483-RevReq_BaseCase!AB483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC483-RevReq_BaseCase!AC483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD483-RevReq_BaseCase!AD483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE483-RevReq_BaseCase!AE483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF483-RevReq_BaseCase!AF483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG483-RevReq_BaseCase!AG483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH483-RevReq_BaseCase!AH483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI483-RevReq_BaseCase!AI483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ483-RevReq_BaseCase!AJ483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK483-RevReq_BaseCase!AK483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL483-RevReq_BaseCase!AL483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM483-RevReq_BaseCase!AM483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN483-RevReq_BaseCase!AN483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO483-RevReq_BaseCase!AO483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP483-RevReq_BaseCase!AP483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ483-RevReq_BaseCase!AQ483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR483-RevReq_BaseCase!AR483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS483-RevReq_BaseCase!AS483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT483-RevReq_BaseCase!AT483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU483-RevReq_BaseCase!AU483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV483-RevReq_BaseCase!AV483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW483-RevReq_BaseCase!AW483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX483-RevReq_BaseCase!AX483","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY483-RevReq_BaseCase!AY483","v":0}]
[{"$f":"+RevReq_BaseCase!A484","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,-414757.50579992653,-463783.66339871299,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O484-RevReq_BaseCase!O484","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P484-RevReq_BaseCase!P484","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q484-RevReq_BaseCase!Q484","v":-128336.49359343573},{"$f":"+'RevReq_ExitCase_(2021)'!R484-RevReq_BaseCase!R484","v":-205640.22703057565},{"$f":"+'RevReq_ExitCase_(2021)'!S484-RevReq_BaseCase!S484","v":-103555.33810592162},{"$f":"+'RevReq_ExitCase_(2021)'!T484-RevReq_BaseCase!T484","v":-26251.604668781714},{"$f":"+'RevReq_ExitCase_(2021)'!U484-RevReq_BaseCase!U484","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V484-RevReq_BaseCase!V484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!W484-RevReq_BaseCase!W484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!X484-RevReq_BaseCase!X484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Y484-RevReq_BaseCase!Y484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Z484-RevReq_BaseCase!Z484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AA484-RevReq_BaseCase!AA484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AB484-RevReq_BaseCase!AB484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AC484-RevReq_BaseCase!AC484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AD484-RevReq_BaseCase!AD484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AE484-RevReq_BaseCase!AE484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AF484-RevReq_BaseCase!AF484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AG484-RevReq_BaseCase!AG484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AH484-RevReq_BaseCase!AH484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AI484-RevReq_BaseCase!AI484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AJ484-RevReq_BaseCase!AJ484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AK484-RevReq_BaseCase!AK484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AL484-RevReq_BaseCase!AL484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AM484-RevReq_BaseCase!AM484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AN484-RevReq_BaseCase!AN484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AO484-RevReq_BaseCase!AO484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AP484-RevReq_BaseCase!AP484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AQ484-RevReq_BaseCase!AQ484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AR484-RevReq_BaseCase!AR484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AS484-RevReq_BaseCase!AS484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AT484-RevReq_BaseCase!AT484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AU484-RevReq_BaseCase!AU484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AV484-RevReq_BaseCase!AV484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AW484-RevReq_BaseCase!AW484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AX484-RevReq_BaseCase!AX484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AY484-RevReq_BaseCase!AY484","v":5.5163381200497543E-11}]
[{"$f":"+RevReq_BaseCase!A485","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,-8831.3857729150386,-10446.488943644748,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O485-RevReq_BaseCase!O485","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P485-RevReq_BaseCase!P485","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q485-RevReq_BaseCase!Q485","v":-870.5407453039079},{"$f":"+'RevReq_ExitCase_(2021)'!R485-RevReq_BaseCase!R485","v":-2611.6222359117528},{"$f":"+'RevReq_ExitCase_(2021)'!S485-RevReq_BaseCase!S485","v":-4352.7037265195686},{"$f":"+'RevReq_ExitCase_(2021)'!T485-RevReq_BaseCase!T485","v":-2611.6222359117019},{"$f":"+'RevReq_ExitCase_(2021)'!U485-RevReq_BaseCase!U485","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V485-RevReq_BaseCase!V485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!W485-RevReq_BaseCase!W485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!X485-RevReq_BaseCase!X485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Y485-RevReq_BaseCase!Y485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!Z485-RevReq_BaseCase!Z485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AA485-RevReq_BaseCase!AA485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AB485-RevReq_BaseCase!AB485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AC485-RevReq_BaseCase!AC485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AD485-RevReq_BaseCase!AD485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AE485-RevReq_BaseCase!AE485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AF485-RevReq_BaseCase!AF485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AG485-RevReq_BaseCase!AG485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AH485-RevReq_BaseCase!AH485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AI485-RevReq_BaseCase!AI485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AJ485-RevReq_BaseCase!AJ485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AK485-RevReq_BaseCase!AK485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AL485-RevReq_BaseCase!AL485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AM485-RevReq_BaseCase!AM485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AN485-RevReq_BaseCase!AN485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AO485-RevReq_BaseCase!AO485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AP485-RevReq_BaseCase!AP485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AQ485-RevReq_BaseCase!AQ485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AR485-RevReq_BaseCase!AR485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AS485-RevReq_BaseCase!AS485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AT485-RevReq_BaseCase!AT485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AU485-RevReq_BaseCase!AU485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AV485-RevReq_BaseCase!AV485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AW485-RevReq_BaseCase!AW485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AX485-RevReq_BaseCase!AX485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2021)'!AY485-RevReq_BaseCase!AY485","v":7.3551174933996733E-11}]
[{"$f":"+RevReq_BaseCase!A486","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O486-RevReq_BaseCase!O486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P486-RevReq_BaseCase!P486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q486-RevReq_BaseCase!Q486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R486-RevReq_BaseCase!R486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S486-RevReq_BaseCase!S486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T486-RevReq_BaseCase!T486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U486-RevReq_BaseCase!U486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V486-RevReq_BaseCase!V486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W486-RevReq_BaseCase!W486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X486-RevReq_BaseCase!X486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y486-RevReq_BaseCase!Y486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z486-RevReq_BaseCase!Z486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA486-RevReq_BaseCase!AA486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB486-RevReq_BaseCase!AB486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC486-RevReq_BaseCase!AC486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD486-RevReq_BaseCase!AD486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE486-RevReq_BaseCase!AE486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF486-RevReq_BaseCase!AF486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG486-RevReq_BaseCase!AG486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH486-RevReq_BaseCase!AH486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI486-RevReq_BaseCase!AI486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ486-RevReq_BaseCase!AJ486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK486-RevReq_BaseCase!AK486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL486-RevReq_BaseCase!AL486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM486-RevReq_BaseCase!AM486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN486-RevReq_BaseCase!AN486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO486-RevReq_BaseCase!AO486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP486-RevReq_BaseCase!AP486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ486-RevReq_BaseCase!AQ486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR486-RevReq_BaseCase!AR486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS486-RevReq_BaseCase!AS486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT486-RevReq_BaseCase!AT486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU486-RevReq_BaseCase!AU486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV486-RevReq_BaseCase!AV486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW486-RevReq_BaseCase!AW486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX486-RevReq_BaseCase!AX486","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY486-RevReq_BaseCase!AY486","v":0}]
[{"$f":"+RevReq_BaseCase!A487","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O487-RevReq_BaseCase!O487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P487-RevReq_BaseCase!P487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q487-RevReq_BaseCase!Q487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R487-RevReq_BaseCase!R487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S487-RevReq_BaseCase!S487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T487-RevReq_BaseCase!T487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U487-RevReq_BaseCase!U487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V487-RevReq_BaseCase!V487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W487-RevReq_BaseCase!W487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X487-RevReq_BaseCase!X487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y487-RevReq_BaseCase!Y487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z487-RevReq_BaseCase!Z487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA487-RevReq_BaseCase!AA487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB487-RevReq_BaseCase!AB487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC487-RevReq_BaseCase!AC487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD487-RevReq_BaseCase!AD487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE487-RevReq_BaseCase!AE487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF487-RevReq_BaseCase!AF487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG487-RevReq_BaseCase!AG487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH487-RevReq_BaseCase!AH487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI487-RevReq_BaseCase!AI487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ487-RevReq_BaseCase!AJ487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK487-RevReq_BaseCase!AK487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL487-RevReq_BaseCase!AL487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM487-RevReq_BaseCase!AM487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN487-RevReq_BaseCase!AN487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO487-RevReq_BaseCase!AO487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP487-RevReq_BaseCase!AP487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ487-RevReq_BaseCase!AQ487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR487-RevReq_BaseCase!AR487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS487-RevReq_BaseCase!AS487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT487-RevReq_BaseCase!AT487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU487-RevReq_BaseCase!AU487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV487-RevReq_BaseCase!AV487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW487-RevReq_BaseCase!AW487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX487-RevReq_BaseCase!AX487","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY487-RevReq_BaseCase!AY487","v":0}]
[{"$f":"+RevReq_BaseCase!A488","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O488-RevReq_BaseCase!O488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P488-RevReq_BaseCase!P488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q488-RevReq_BaseCase!Q488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R488-RevReq_BaseCase!R488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S488-RevReq_BaseCase!S488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T488-RevReq_BaseCase!T488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U488-RevReq_BaseCase!U488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V488-RevReq_BaseCase!V488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W488-RevReq_BaseCase!W488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X488-RevReq_BaseCase!X488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y488-RevReq_BaseCase!Y488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z488-RevReq_BaseCase!Z488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA488-RevReq_BaseCase!AA488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB488-RevReq_BaseCase!AB488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC488-RevReq_BaseCase!AC488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD488-RevReq_BaseCase!AD488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE488-RevReq_BaseCase!AE488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF488-RevReq_BaseCase!AF488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG488-RevReq_BaseCase!AG488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH488-RevReq_BaseCase!AH488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI488-RevReq_BaseCase!AI488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ488-RevReq_BaseCase!AJ488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK488-RevReq_BaseCase!AK488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL488-RevReq_BaseCase!AL488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM488-RevReq_BaseCase!AM488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN488-RevReq_BaseCase!AN488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO488-RevReq_BaseCase!AO488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP488-RevReq_BaseCase!AP488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ488-RevReq_BaseCase!AQ488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR488-RevReq_BaseCase!AR488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS488-RevReq_BaseCase!AS488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT488-RevReq_BaseCase!AT488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU488-RevReq_BaseCase!AU488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV488-RevReq_BaseCase!AV488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW488-RevReq_BaseCase!AW488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX488-RevReq_BaseCase!AX488","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY488-RevReq_BaseCase!AY488","v":0}]
[{"$f":"+RevReq_BaseCase!A489","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O489-RevReq_BaseCase!O489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P489-RevReq_BaseCase!P489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q489-RevReq_BaseCase!Q489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R489-RevReq_BaseCase!R489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S489-RevReq_BaseCase!S489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T489-RevReq_BaseCase!T489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U489-RevReq_BaseCase!U489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V489-RevReq_BaseCase!V489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W489-RevReq_BaseCase!W489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X489-RevReq_BaseCase!X489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y489-RevReq_BaseCase!Y489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z489-RevReq_BaseCase!Z489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA489-RevReq_BaseCase!AA489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB489-RevReq_BaseCase!AB489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC489-RevReq_BaseCase!AC489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD489-RevReq_BaseCase!AD489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE489-RevReq_BaseCase!AE489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF489-RevReq_BaseCase!AF489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG489-RevReq_BaseCase!AG489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH489-RevReq_BaseCase!AH489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI489-RevReq_BaseCase!AI489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ489-RevReq_BaseCase!AJ489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK489-RevReq_BaseCase!AK489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL489-RevReq_BaseCase!AL489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM489-RevReq_BaseCase!AM489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN489-RevReq_BaseCase!AN489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO489-RevReq_BaseCase!AO489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP489-RevReq_BaseCase!AP489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ489-RevReq_BaseCase!AQ489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR489-RevReq_BaseCase!AR489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS489-RevReq_BaseCase!AS489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT489-RevReq_BaseCase!AT489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU489-RevReq_BaseCase!AU489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV489-RevReq_BaseCase!AV489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW489-RevReq_BaseCase!AW489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX489-RevReq_BaseCase!AX489","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY489-RevReq_BaseCase!AY489","v":0}]
[{"$f":"+RevReq_BaseCase!A490","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O490-RevReq_BaseCase!O490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P490-RevReq_BaseCase!P490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q490-RevReq_BaseCase!Q490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R490-RevReq_BaseCase!R490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S490-RevReq_BaseCase!S490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T490-RevReq_BaseCase!T490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U490-RevReq_BaseCase!U490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V490-RevReq_BaseCase!V490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W490-RevReq_BaseCase!W490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X490-RevReq_BaseCase!X490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y490-RevReq_BaseCase!Y490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z490-RevReq_BaseCase!Z490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA490-RevReq_BaseCase!AA490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB490-RevReq_BaseCase!AB490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC490-RevReq_BaseCase!AC490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD490-RevReq_BaseCase!AD490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE490-RevReq_BaseCase!AE490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF490-RevReq_BaseCase!AF490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG490-RevReq_BaseCase!AG490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH490-RevReq_BaseCase!AH490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI490-RevReq_BaseCase!AI490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ490-RevReq_BaseCase!AJ490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK490-RevReq_BaseCase!AK490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL490-RevReq_BaseCase!AL490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM490-RevReq_BaseCase!AM490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN490-RevReq_BaseCase!AN490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO490-RevReq_BaseCase!AO490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP490-RevReq_BaseCase!AP490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ490-RevReq_BaseCase!AQ490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR490-RevReq_BaseCase!AR490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS490-RevReq_BaseCase!AS490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT490-RevReq_BaseCase!AT490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU490-RevReq_BaseCase!AU490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV490-RevReq_BaseCase!AV490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW490-RevReq_BaseCase!AW490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX490-RevReq_BaseCase!AX490","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY490-RevReq_BaseCase!AY490","v":0}]
[{"$f":"+RevReq_BaseCase!A491","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O491-RevReq_BaseCase!O491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P491-RevReq_BaseCase!P491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q491-RevReq_BaseCase!Q491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R491-RevReq_BaseCase!R491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S491-RevReq_BaseCase!S491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T491-RevReq_BaseCase!T491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U491-RevReq_BaseCase!U491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V491-RevReq_BaseCase!V491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W491-RevReq_BaseCase!W491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X491-RevReq_BaseCase!X491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y491-RevReq_BaseCase!Y491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z491-RevReq_BaseCase!Z491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA491-RevReq_BaseCase!AA491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB491-RevReq_BaseCase!AB491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC491-RevReq_BaseCase!AC491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD491-RevReq_BaseCase!AD491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE491-RevReq_BaseCase!AE491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF491-RevReq_BaseCase!AF491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG491-RevReq_BaseCase!AG491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH491-RevReq_BaseCase!AH491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI491-RevReq_BaseCase!AI491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ491-RevReq_BaseCase!AJ491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK491-RevReq_BaseCase!AK491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL491-RevReq_BaseCase!AL491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM491-RevReq_BaseCase!AM491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN491-RevReq_BaseCase!AN491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO491-RevReq_BaseCase!AO491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP491-RevReq_BaseCase!AP491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ491-RevReq_BaseCase!AQ491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR491-RevReq_BaseCase!AR491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS491-RevReq_BaseCase!AS491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT491-RevReq_BaseCase!AT491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU491-RevReq_BaseCase!AU491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV491-RevReq_BaseCase!AV491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW491-RevReq_BaseCase!AW491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX491-RevReq_BaseCase!AX491","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY491-RevReq_BaseCase!AY491","v":0}]
[null,null,null,{"$f":"\"Total \"&D466","v":"Total Income Tax"},null,null,null,null,null,null,-18153429.064253867,-93626718.075156078,null,null,null,{"$f":"SUM(P467:P491)","v":0},2327747.0571496887,1945348.6013315145,2200133.5239848513,493621.52459444705,21801.672919941251,-349594.5170241053,-712265.95519642299,-1221982.9258176365,-1756739.8029555597,-2264355.6285568951,-2865591.2915380015,-3382753.1465625204,-3860802.0615918906,-4116387.5198087366,-4086710.3200251008,-4010515.9024579767,-3936143.019782152,-3956492.5397197469,-4009986.2389486115,-3973434.1246462446,-3910442.0454273978,-3864082.8877692162,-3847758.447430877,-3881299.3441130724,-3929916.3734363378,-3970570.0234030043,-3949019.3804406021,-3949411.9638063591,-3924276.5868457216,-3825469.8310054429,-3733433.3337405417,-3622763.355321371,-3514783.9685335215,-3413937.2962956233,-2774450.6229358111]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"+RevReq_BaseCase!A496","v":"Base"},null,{"$f":"C495+1","v":1},{"$f":"INDEX(D$55:D$79,$C496,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C496,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,{"$f":"SUMPRODUCT(O496:AY496,$O$5:$AY$5)","v":-13979601.272844357},{"$f":"SUM(O496:AY496)","v":-43499846.593049534},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O496-RevReq_BaseCase!O496","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P496-RevReq_BaseCase!P496","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q496-RevReq_BaseCase!Q496","v":-296814.63263561949},{"$f":"+'RevReq_ExitCase_(2021)'!R496-RevReq_BaseCase!R496","v":-324204.01794098131},{"$f":"+'RevReq_ExitCase_(2021)'!S496-RevReq_BaseCase!S496","v":213477.82764188759},{"$f":"+'RevReq_ExitCase_(2021)'!T496-RevReq_BaseCase!T496","v":299074.30898124352},{"$f":"+'RevReq_ExitCase_(2021)'!U496-RevReq_BaseCase!U496","v":-67343.218163094483},{"$f":"+'RevReq_ExitCase_(2021)'!V496-RevReq_BaseCase!V496","v":-436084.51570724044},{"$f":"+'RevReq_ExitCase_(2021)'!W496-RevReq_BaseCase!W496","v":-807517.72088584024},{"$f":"+'RevReq_ExitCase_(2021)'!X496-RevReq_BaseCase!X496","v":-1182121.4642497646},{"$f":"+'RevReq_ExitCase_(2021)'!Y496-RevReq_BaseCase!Y496","v":-1560810.2816331093},{"$f":"+'RevReq_ExitCase_(2021)'!Z496-RevReq_BaseCase!Z496","v":-1946255.6301456899},{"$f":"+'RevReq_ExitCase_(2021)'!AA496-RevReq_BaseCase!AA496","v":-2338721.2744652471},{"$f":"+'RevReq_ExitCase_(2021)'!AB496-RevReq_BaseCase!AB496","v":-2746569.7119680531},{"$f":"+'RevReq_ExitCase_(2021)'!AC496-RevReq_BaseCase!AC496","v":-3178093.4756719316},{"$f":"+'RevReq_ExitCase_(2021)'!AD496-RevReq_BaseCase!AD496","v":-3172251.6789185544},{"$f":"+'RevReq_ExitCase_(2021)'!AE496-RevReq_BaseCase!AE496","v":-2772325.2049122676},{"$f":"+'RevReq_ExitCase_(2021)'!AF496-RevReq_BaseCase!AF496","v":-2433542.4885605201},{"$f":"+'RevReq_ExitCase_(2021)'!AG496-RevReq_BaseCase!AG496","v":-2106890.3899957547},{"$f":"+'RevReq_ExitCase_(2021)'!AH496-RevReq_BaseCase!AH496","v":-1835551.8523133423},{"$f":"+'RevReq_ExitCase_(2021)'!AI496-RevReq_BaseCase!AI496","v":-1626636.26105692},{"$f":"+'RevReq_ExitCase_(2021)'!AJ496-RevReq_BaseCase!AJ496","v":-1455898.7522241864},{"$f":"+'RevReq_ExitCase_(2021)'!AK496-RevReq_BaseCase!AK496","v":-1324298.6765105948},{"$f":"+'RevReq_ExitCase_(2021)'!AL496-RevReq_BaseCase!AL496","v":-1222379.6096364884},{"$f":"+'RevReq_ExitCase_(2021)'!AM496-RevReq_BaseCase!AM496","v":-1149213.3887181419},{"$f":"+'RevReq_ExitCase_(2021)'!AN496-RevReq_BaseCase!AN496","v":-1089471.9075003308},{"$f":"+'RevReq_ExitCase_(2021)'!AO496-RevReq_BaseCase!AO496","v":-1033557.639772485},{"$f":"+'RevReq_ExitCase_(2021)'!AP496-RevReq_BaseCase!AP496","v":-981635.29906771763},{"$f":"+'RevReq_ExitCase_(2021)'!AQ496-RevReq_BaseCase!AQ496","v":-933977.40853873664},{"$f":"+'RevReq_ExitCase_(2021)'!AR496-RevReq_BaseCase!AR496","v":-892246.48993339716},{"$f":"+'RevReq_ExitCase_(2021)'!AS496-RevReq_BaseCase!AS496","v":-854250.3824642119},{"$f":"+'RevReq_ExitCase_(2021)'!AT496-RevReq_BaseCase!AT496","v":-822225.71099531441},{"$f":"+'RevReq_ExitCase_(2021)'!AU496-RevReq_BaseCase!AU496","v":-796519.05344097689},{"$f":"+'RevReq_ExitCase_(2021)'!AV496-RevReq_BaseCase!AV496","v":-774913.89411121886},{"$f":"+'RevReq_ExitCase_(2021)'!AW496-RevReq_BaseCase!AW496","v":-757769.96229306981},{"$f":"+'RevReq_ExitCase_(2021)'!AX496-RevReq_BaseCase!AX496","v":-733644.58223320718},{"$f":"+'RevReq_ExitCase_(2021)'!AY496-RevReq_BaseCase!AY496","v":-358662.15300864412}]
[{"$f":"+RevReq_BaseCase!A497","v":"Clause"},null,{"$f":"C496+1","v":2},{"$f":"INDEX(D$55:D$79,$C497,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-15683884.890076429,-52340852.338225886,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O497-RevReq_BaseCase!O497","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P497-RevReq_BaseCase!P497","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q497-RevReq_BaseCase!Q497","v":75786.946460844949},{"$f":"+'RevReq_ExitCase_(2021)'!R497-RevReq_BaseCase!R497","v":227360.83938253485},{"$f":"+'RevReq_ExitCase_(2021)'!S497-RevReq_BaseCase!S497","v":378934.73230422474},{"$f":"+'RevReq_ExitCase_(2021)'!T497-RevReq_BaseCase!T497","v":261698.47571238223},{"$f":"+'RevReq_ExitCase_(2021)'!U497-RevReq_BaseCase!U497","v":-124347.93039299641},{"$f":"+'RevReq_ExitCase_(2021)'!V497-RevReq_BaseCase!V497","v":-510394.33649837505},{"$f":"+'RevReq_ExitCase_(2021)'!W497-RevReq_BaseCase!W497","v":-896440.7426037523},{"$f":"+'RevReq_ExitCase_(2021)'!X497-RevReq_BaseCase!X497","v":-1282487.14870913},{"$f":"+'RevReq_ExitCase_(2021)'!Y497-RevReq_BaseCase!Y497","v":-1668533.5548145082},{"$f":"+'RevReq_ExitCase_(2021)'!Z497-RevReq_BaseCase!Z497","v":-2054579.9609198868},{"$f":"+'RevReq_ExitCase_(2021)'!AA497-RevReq_BaseCase!AA497","v":-2440626.367025265},{"$f":"+'RevReq_ExitCase_(2021)'!AB497-RevReq_BaseCase!AB497","v":-2826672.7731306436},{"$f":"+'RevReq_ExitCase_(2021)'!AC497-RevReq_BaseCase!AC497","v":-3212719.1792360209},{"$f":"+'RevReq_ExitCase_(2021)'!AD497-RevReq_BaseCase!AD497","v":-3329955.4358278653},{"$f":"+'RevReq_ExitCase_(2021)'!AE497-RevReq_BaseCase!AE497","v":-3178381.5429061749},{"$f":"+'RevReq_ExitCase_(2021)'!AF497-RevReq_BaseCase!AF497","v":-3026807.6499844845},{"$f":"+'RevReq_ExitCase_(2021)'!AG497-RevReq_BaseCase!AG497","v":-2875233.7570627946},{"$f":"+'RevReq_ExitCase_(2021)'!AH497-RevReq_BaseCase!AH497","v":-2723659.8641411043},{"$f":"+'RevReq_ExitCase_(2021)'!AI497-RevReq_BaseCase!AI497","v":-2572085.9712194139},{"$f":"+'RevReq_ExitCase_(2021)'!AJ497-RevReq_BaseCase!AJ497","v":-2420512.078297724},{"$f":"+'RevReq_ExitCase_(2021)'!AK497-RevReq_BaseCase!AK497","v":-2268938.1853760332},{"$f":"+'RevReq_ExitCase_(2021)'!AL497-RevReq_BaseCase!AL497","v":-2117364.2924543433},{"$f":"+'RevReq_ExitCase_(2021)'!AM497-RevReq_BaseCase!AM497","v":-1965790.3995326529},{"$f":"+'RevReq_ExitCase_(2021)'!AN497-RevReq_BaseCase!AN497","v":-1814216.5066109628},{"$f":"+'RevReq_ExitCase_(2021)'!AO497-RevReq_BaseCase!AO497","v":-1662642.6136892727},{"$f":"+'RevReq_ExitCase_(2021)'!AP497-RevReq_BaseCase!AP497","v":-1511068.7207675823},{"$f":"+'RevReq_ExitCase_(2021)'!AQ497-RevReq_BaseCase!AQ497","v":-1359494.8278458919},{"$f":"+'RevReq_ExitCase_(2021)'!AR497-RevReq_BaseCase!AR497","v":-1207920.9349242018},{"$f":"+'RevReq_ExitCase_(2021)'!AS497-RevReq_BaseCase!AS497","v":-1056347.0420025117},{"$f":"+'RevReq_ExitCase_(2021)'!AT497-RevReq_BaseCase!AT497","v":-904773.14908082143},{"$f":"+'RevReq_ExitCase_(2021)'!AU497-RevReq_BaseCase!AU497","v":-753199.25615913118},{"$f":"+'RevReq_ExitCase_(2021)'!AV497-RevReq_BaseCase!AV497","v":-601625.36323744094},{"$f":"+'RevReq_ExitCase_(2021)'!AW497-RevReq_BaseCase!AW497","v":-450322.61423330475},{"$f":"+'RevReq_ExitCase_(2021)'!AX497-RevReq_BaseCase!AX497","v":-327447.26962329564},{"$f":"+'RevReq_ExitCase_(2021)'!AY497-RevReq_BaseCase!AY497","v":-140043.86377829142}]
[{"$f":"+RevReq_BaseCase!A498","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-65999757.87117596,-286367043.88187486,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O498-RevReq_BaseCase!O498","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P498-RevReq_BaseCase!P498","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q498-RevReq_BaseCase!Q498","v":-146076.02093248512},{"$f":"+'RevReq_ExitCase_(2021)'!R498-RevReq_BaseCase!R498","v":-397181.95382295171},{"$f":"+'RevReq_ExitCase_(2021)'!S498-RevReq_BaseCase!S498","v":-702210.43244714802},{"$f":"+'RevReq_ExitCase_(2021)'!T498-RevReq_BaseCase!T498","v":-1094990.8290008423},{"$f":"+'RevReq_ExitCase_(2021)'!U498-RevReq_BaseCase!U498","v":-1512597.3002748869},{"$f":"+'RevReq_ExitCase_(2021)'!V498-RevReq_BaseCase!V498","v":-1939705.6318182757},{"$f":"+'RevReq_ExitCase_(2021)'!W498-RevReq_BaseCase!W498","v":-2336883.9090817412},{"$f":"+'RevReq_ExitCase_(2021)'!X498-RevReq_BaseCase!X498","v":-3189812.2085411055},{"$f":"+'RevReq_ExitCase_(2021)'!Y498-RevReq_BaseCase!Y498","v":-4116796.4140065187},{"$f":"+'RevReq_ExitCase_(2021)'!Z498-RevReq_BaseCase!Z498","v":-4952308.1897879671},{"$f":"+'RevReq_ExitCase_(2021)'!AA498-RevReq_BaseCase!AA498","v":-6072978.1872222535},{"$f":"+'RevReq_ExitCase_(2021)'!AB498-RevReq_BaseCase!AB498","v":-6915862.0762255648},{"$f":"+'RevReq_ExitCase_(2021)'!AC498-RevReq_BaseCase!AC498","v":-7612989.9578142213},{"$f":"+'RevReq_ExitCase_(2021)'!AD498-RevReq_BaseCase!AD498","v":-8321975.9391332958},{"$f":"+'RevReq_ExitCase_(2021)'!AE498-RevReq_BaseCase!AE498","v":-8803542.7164728399},{"$f":"+'RevReq_ExitCase_(2021)'!AF498-RevReq_BaseCase!AF498","v":-9078775.7471084297},{"$f":"+'RevReq_ExitCase_(2021)'!AG498-RevReq_BaseCase!AG498","v":-9347553.1641628239},{"$f":"+'RevReq_ExitCase_(2021)'!AH498-RevReq_BaseCase!AH498","v":-9856635.3217567075},{"$f":"+'RevReq_ExitCase_(2021)'!AI498-RevReq_BaseCase!AI498","v":-10406727.068761183},{"$f":"+'RevReq_ExitCase_(2021)'!AJ498-RevReq_BaseCase!AJ498","v":-10637597.240426216},{"$f":"+'RevReq_ExitCase_(2021)'!AK498-RevReq_BaseCase!AK498","v":-10746800.051351348},{"$f":"+'RevReq_ExitCase_(2021)'!AL498-RevReq_BaseCase!AL498","v":-10878222.136536486},{"$f":"+'RevReq_ExitCase_(2021)'!AM498-RevReq_BaseCase!AM498","v":-11074618.426531708},{"$f":"+'RevReq_ExitCase_(2021)'!AN498-RevReq_BaseCase!AN498","v":-11413208.142690051},{"$f":"+'RevReq_ExitCase_(2021)'!AO498-RevReq_BaseCase!AO498","v":-11795011.516040487},{"$f":"+'RevReq_ExitCase_(2021)'!AP498-RevReq_BaseCase!AP498","v":-12147957.309173668},{"$f":"+'RevReq_ExitCase_(2021)'!AQ498-RevReq_BaseCase!AQ498","v":-12302486.933291739},{"$f":"+'RevReq_ExitCase_(2021)'!AR498-RevReq_BaseCase!AR498","v":-12519561.929933408},{"$f":"+'RevReq_ExitCase_(2021)'!AS498-RevReq_BaseCase!AS498","v":-12653216.694212874},{"$f":"+'RevReq_ExitCase_(2021)'!AT498-RevReq_BaseCase!AT498","v":-12550958.795663614},{"$f":"+'RevReq_ExitCase_(2021)'!AU498-RevReq_BaseCase!AU498","v":-12463499.652047247},{"$f":"+'RevReq_ExitCase_(2021)'!AV498-RevReq_BaseCase!AV498","v":-12313770.473671645},{"$f":"+'RevReq_ExitCase_(2021)'!AW498-RevReq_BaseCase!AW498","v":-12167692.523766939},{"$f":"+'RevReq_ExitCase_(2021)'!AX498-RevReq_BaseCase!AX498","v":-12022415.80327045},{"$f":"+'RevReq_ExitCase_(2021)'!AY498-RevReq_BaseCase!AY498","v":-11874423.184895778}]
[{"$f":"+RevReq_BaseCase!A499","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-6773972.7113074157,-30556010.601362739,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O499-RevReq_BaseCase!O499","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P499-RevReq_BaseCase!P499","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q499-RevReq_BaseCase!Q499","v":-24893.978057177908},{"$f":"+'RevReq_ExitCase_(2021)'!R499-RevReq_BaseCase!R499","v":-74685.687534914672},{"$f":"+'RevReq_ExitCase_(2021)'!S499-RevReq_BaseCase!S499","v":-124484.97880668094},{"$f":"+'RevReq_ExitCase_(2021)'!T499-RevReq_BaseCase!T499","v":-174292.00350835733},{"$f":"+'RevReq_ExitCase_(2021)'!U499-RevReq_BaseCase!U499","v":-224106.91630854202},{"$f":"+'RevReq_ExitCase_(2021)'!V499-RevReq_BaseCase!V499","v":-273929.87496920512},{"$f":"+'RevReq_ExitCase_(2021)'!W499-RevReq_BaseCase!W499","v":-323761.04040755628},{"$f":"+'RevReq_ExitCase_(2021)'!X499-RevReq_BaseCase!X499","v":-373600.57675914926},{"$f":"+'RevReq_ExitCase_(2021)'!Y499-RevReq_BaseCase!Y499","v":-423448.65144224884},{"$f":"+'RevReq_ExitCase_(2021)'!Z499-RevReq_BaseCase!Z499","v":-473305.43522348523},{"$f":"+'RevReq_ExitCase_(2021)'!AA499-RevReq_BaseCase!AA499","v":-523171.1022848211},{"$f":"+'RevReq_ExitCase_(2021)'!AB499-RevReq_BaseCase!AB499","v":-573045.83029185853},{"$f":"+'RevReq_ExitCase_(2021)'!AC499-RevReq_BaseCase!AC499","v":-622929.80046351138},{"$f":"+'RevReq_ExitCase_(2021)'!AD499-RevReq_BaseCase!AD499","v":-672823.197643072},{"$f":"+'RevReq_ExitCase_(2021)'!AE499-RevReq_BaseCase!AE499","v":-722726.21037069859},{"$f":"+'RevReq_ExitCase_(2021)'!AF499-RevReq_BaseCase!AF499","v":-772639.0309573526},{"$f":"+'RevReq_ExitCase_(2021)'!AG499-RevReq_BaseCase!AG499","v":-822561.85556021449},{"$f":"+'RevReq_ExitCase_(2021)'!AH499-RevReq_BaseCase!AH499","v":-872494.88425960834},{"$f":"+'RevReq_ExitCase_(2021)'!AI499-RevReq_BaseCase!AI499","v":-922438.32113746472},{"$f":"+'RevReq_ExitCase_(2021)'!AJ499-RevReq_BaseCase!AJ499","v":-972392.37435735296},{"$f":"+'RevReq_ExitCase_(2021)'!AK499-RevReq_BaseCase!AK499","v":-1022357.2562461143},{"$f":"+'RevReq_ExitCase_(2021)'!AL499-RevReq_BaseCase!AL499","v":-1072333.1833771253},{"$f":"+'RevReq_ExitCase_(2021)'!AM499-RevReq_BaseCase!AM499","v":-1122320.376655231},{"$f":"+'RevReq_ExitCase_(2021)'!AN499-RevReq_BaseCase!AN499","v":-1172319.0614033737},{"$f":"+'RevReq_ExitCase_(2021)'!AO499-RevReq_BaseCase!AO499","v":-1222329.467450954},{"$f":"+'RevReq_ExitCase_(2021)'!AP499-RevReq_BaseCase!AP499","v":-1272351.8292239611},{"$f":"+'RevReq_ExitCase_(2021)'!AQ499-RevReq_BaseCase!AQ499","v":-1322386.3858369028},{"$f":"+'RevReq_ExitCase_(2021)'!AR499-RevReq_BaseCase!AR499","v":-1372433.3811865784},{"$f":"+'RevReq_ExitCase_(2021)'!AS499-RevReq_BaseCase!AS499","v":-1422493.0640477219},{"$f":"+'RevReq_ExitCase_(2021)'!AT499-RevReq_BaseCase!AT499","v":-1472565.6881705634},{"$f":"+'RevReq_ExitCase_(2021)'!AU499-RevReq_BaseCase!AU499","v":-1522651.5123803362},{"$f":"+'RevReq_ExitCase_(2021)'!AV499-RevReq_BaseCase!AV499","v":-1572750.8006787791},{"$f":"+'RevReq_ExitCase_(2021)'!AW499-RevReq_BaseCase!AW499","v":-1622863.8223476657},{"$f":"+'RevReq_ExitCase_(2021)'!AX499-RevReq_BaseCase!AX499","v":-1672990.852054405},{"$f":"+'RevReq_ExitCase_(2021)'!AY499-RevReq_BaseCase!AY499","v":-1723132.169959754}]
[{"$f":"+RevReq_BaseCase!A500","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O500-RevReq_BaseCase!O500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P500-RevReq_BaseCase!P500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q500-RevReq_BaseCase!Q500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R500-RevReq_BaseCase!R500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S500-RevReq_BaseCase!S500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T500-RevReq_BaseCase!T500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U500-RevReq_BaseCase!U500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V500-RevReq_BaseCase!V500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W500-RevReq_BaseCase!W500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X500-RevReq_BaseCase!X500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y500-RevReq_BaseCase!Y500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z500-RevReq_BaseCase!Z500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA500-RevReq_BaseCase!AA500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB500-RevReq_BaseCase!AB500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC500-RevReq_BaseCase!AC500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD500-RevReq_BaseCase!AD500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE500-RevReq_BaseCase!AE500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF500-RevReq_BaseCase!AF500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG500-RevReq_BaseCase!AG500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH500-RevReq_BaseCase!AH500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI500-RevReq_BaseCase!AI500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ500-RevReq_BaseCase!AJ500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK500-RevReq_BaseCase!AK500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL500-RevReq_BaseCase!AL500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM500-RevReq_BaseCase!AM500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN500-RevReq_BaseCase!AN500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO500-RevReq_BaseCase!AO500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP500-RevReq_BaseCase!AP500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ500-RevReq_BaseCase!AQ500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR500-RevReq_BaseCase!AR500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS500-RevReq_BaseCase!AS500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT500-RevReq_BaseCase!AT500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU500-RevReq_BaseCase!AU500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV500-RevReq_BaseCase!AV500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW500-RevReq_BaseCase!AW500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX500-RevReq_BaseCase!AX500","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY500-RevReq_BaseCase!AY500","v":0}]
[{"$f":"+RevReq_BaseCase!A501","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O501-RevReq_BaseCase!O501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P501-RevReq_BaseCase!P501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q501-RevReq_BaseCase!Q501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R501-RevReq_BaseCase!R501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S501-RevReq_BaseCase!S501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T501-RevReq_BaseCase!T501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U501-RevReq_BaseCase!U501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V501-RevReq_BaseCase!V501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W501-RevReq_BaseCase!W501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X501-RevReq_BaseCase!X501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y501-RevReq_BaseCase!Y501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z501-RevReq_BaseCase!Z501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA501-RevReq_BaseCase!AA501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB501-RevReq_BaseCase!AB501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC501-RevReq_BaseCase!AC501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD501-RevReq_BaseCase!AD501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE501-RevReq_BaseCase!AE501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF501-RevReq_BaseCase!AF501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG501-RevReq_BaseCase!AG501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH501-RevReq_BaseCase!AH501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI501-RevReq_BaseCase!AI501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ501-RevReq_BaseCase!AJ501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK501-RevReq_BaseCase!AK501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL501-RevReq_BaseCase!AL501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM501-RevReq_BaseCase!AM501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN501-RevReq_BaseCase!AN501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO501-RevReq_BaseCase!AO501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP501-RevReq_BaseCase!AP501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ501-RevReq_BaseCase!AQ501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR501-RevReq_BaseCase!AR501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS501-RevReq_BaseCase!AS501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT501-RevReq_BaseCase!AT501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU501-RevReq_BaseCase!AU501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV501-RevReq_BaseCase!AV501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW501-RevReq_BaseCase!AW501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX501-RevReq_BaseCase!AX501","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY501-RevReq_BaseCase!AY501","v":0}]
[{"$f":"+RevReq_BaseCase!A502","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,28941130.488283627,101973592.75137886,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O502-RevReq_BaseCase!O502","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P502-RevReq_BaseCase!P502","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q502-RevReq_BaseCase!Q502","v":-488014.64559487486},{"$f":"+'RevReq_ExitCase_(2021)'!R502-RevReq_BaseCase!R502","v":1778662.5755605262},{"$f":"+'RevReq_ExitCase_(2021)'!S502-RevReq_BaseCase!S502","v":1851254.503808808},{"$f":"+'RevReq_ExitCase_(2021)'!T502-RevReq_BaseCase!T502","v":1923846.4320570901},{"$f":"+'RevReq_ExitCase_(2021)'!U502-RevReq_BaseCase!U502","v":1996438.3603053717},{"$f":"+'RevReq_ExitCase_(2021)'!V502-RevReq_BaseCase!V502","v":2069030.2885536533},{"$f":"+'RevReq_ExitCase_(2021)'!W502-RevReq_BaseCase!W502","v":2141622.2168019349},{"$f":"+'RevReq_ExitCase_(2021)'!X502-RevReq_BaseCase!X502","v":2214214.1450502169},{"$f":"+'RevReq_ExitCase_(2021)'!Y502-RevReq_BaseCase!Y502","v":2286806.073298499},{"$f":"+'RevReq_ExitCase_(2021)'!Z502-RevReq_BaseCase!Z502","v":2359398.0015467806},{"$f":"+'RevReq_ExitCase_(2021)'!AA502-RevReq_BaseCase!AA502","v":2431989.9297950622},{"$f":"+'RevReq_ExitCase_(2021)'!AB502-RevReq_BaseCase!AB502","v":2504581.8580433442},{"$f":"+'RevReq_ExitCase_(2021)'!AC502-RevReq_BaseCase!AC502","v":2577173.7862916263},{"$f":"+'RevReq_ExitCase_(2021)'!AD502-RevReq_BaseCase!AD502","v":2649765.7145399079},{"$f":"+'RevReq_ExitCase_(2021)'!AE502-RevReq_BaseCase!AE502","v":2722357.6427881895},{"$f":"+'RevReq_ExitCase_(2021)'!AF502-RevReq_BaseCase!AF502","v":2794949.5710364711},{"$f":"+'RevReq_ExitCase_(2021)'!AG502-RevReq_BaseCase!AG502","v":2867541.4992847536},{"$f":"+'RevReq_ExitCase_(2021)'!AH502-RevReq_BaseCase!AH502","v":2940133.4275330347},{"$f":"+'RevReq_ExitCase_(2021)'!AI502-RevReq_BaseCase!AI502","v":3012725.3557813168},{"$f":"+'RevReq_ExitCase_(2021)'!AJ502-RevReq_BaseCase!AJ502","v":3085317.2840295983},{"$f":"+'RevReq_ExitCase_(2021)'!AK502-RevReq_BaseCase!AK502","v":3157909.2122778809},{"$f":"+'RevReq_ExitCase_(2021)'!AL502-RevReq_BaseCase!AL502","v":3230501.140526162},{"$f":"+'RevReq_ExitCase_(2021)'!AM502-RevReq_BaseCase!AM502","v":3303093.0687744436},{"$f":"+'RevReq_ExitCase_(2021)'!AN502-RevReq_BaseCase!AN502","v":3375684.9970227261},{"$f":"+'RevReq_ExitCase_(2021)'!AO502-RevReq_BaseCase!AO502","v":3448276.9252710077},{"$f":"+'RevReq_ExitCase_(2021)'!AP502-RevReq_BaseCase!AP502","v":3520868.8535192902},{"$f":"+'RevReq_ExitCase_(2021)'!AQ502-RevReq_BaseCase!AQ502","v":3593460.7817675718},{"$f":"+'RevReq_ExitCase_(2021)'!AR502-RevReq_BaseCase!AR502","v":3666052.7100158543},{"$f":"+'RevReq_ExitCase_(2021)'!AS502-RevReq_BaseCase!AS502","v":3738644.6382641355},{"$f":"+'RevReq_ExitCase_(2021)'!AT502-RevReq_BaseCase!AT502","v":3811236.5665124189},{"$f":"+'RevReq_ExitCase_(2021)'!AU502-RevReq_BaseCase!AU502","v":3883828.4947606996},{"$f":"+'RevReq_ExitCase_(2021)'!AV502-RevReq_BaseCase!AV502","v":3956420.4230089821},{"$f":"+'RevReq_ExitCase_(2021)'!AW502-RevReq_BaseCase!AW502","v":4029012.3512572637},{"$f":"+'RevReq_ExitCase_(2021)'!AX502-RevReq_BaseCase!AX502","v":4101604.2795055471},{"$f":"+'RevReq_ExitCase_(2021)'!AY502-RevReq_BaseCase!AY502","v":5437204.2883835733}]
[{"$f":"+RevReq_BaseCase!A503","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O503-RevReq_BaseCase!O503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P503-RevReq_BaseCase!P503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q503-RevReq_BaseCase!Q503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R503-RevReq_BaseCase!R503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S503-RevReq_BaseCase!S503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T503-RevReq_BaseCase!T503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U503-RevReq_BaseCase!U503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V503-RevReq_BaseCase!V503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W503-RevReq_BaseCase!W503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X503-RevReq_BaseCase!X503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y503-RevReq_BaseCase!Y503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z503-RevReq_BaseCase!Z503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA503-RevReq_BaseCase!AA503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB503-RevReq_BaseCase!AB503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC503-RevReq_BaseCase!AC503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD503-RevReq_BaseCase!AD503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE503-RevReq_BaseCase!AE503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF503-RevReq_BaseCase!AF503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG503-RevReq_BaseCase!AG503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH503-RevReq_BaseCase!AH503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI503-RevReq_BaseCase!AI503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ503-RevReq_BaseCase!AJ503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK503-RevReq_BaseCase!AK503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL503-RevReq_BaseCase!AL503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM503-RevReq_BaseCase!AM503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN503-RevReq_BaseCase!AN503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO503-RevReq_BaseCase!AO503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP503-RevReq_BaseCase!AP503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ503-RevReq_BaseCase!AQ503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR503-RevReq_BaseCase!AR503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS503-RevReq_BaseCase!AS503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT503-RevReq_BaseCase!AT503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU503-RevReq_BaseCase!AU503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV503-RevReq_BaseCase!AV503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW503-RevReq_BaseCase!AW503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX503-RevReq_BaseCase!AX503","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY503-RevReq_BaseCase!AY503","v":0}]
[{"$f":"+RevReq_BaseCase!A504","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O504-RevReq_BaseCase!O504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P504-RevReq_BaseCase!P504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q504-RevReq_BaseCase!Q504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R504-RevReq_BaseCase!R504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S504-RevReq_BaseCase!S504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T504-RevReq_BaseCase!T504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U504-RevReq_BaseCase!U504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V504-RevReq_BaseCase!V504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W504-RevReq_BaseCase!W504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X504-RevReq_BaseCase!X504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y504-RevReq_BaseCase!Y504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z504-RevReq_BaseCase!Z504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA504-RevReq_BaseCase!AA504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB504-RevReq_BaseCase!AB504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC504-RevReq_BaseCase!AC504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD504-RevReq_BaseCase!AD504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE504-RevReq_BaseCase!AE504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF504-RevReq_BaseCase!AF504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG504-RevReq_BaseCase!AG504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH504-RevReq_BaseCase!AH504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI504-RevReq_BaseCase!AI504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ504-RevReq_BaseCase!AJ504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK504-RevReq_BaseCase!AK504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL504-RevReq_BaseCase!AL504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM504-RevReq_BaseCase!AM504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN504-RevReq_BaseCase!AN504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO504-RevReq_BaseCase!AO504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP504-RevReq_BaseCase!AP504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ504-RevReq_BaseCase!AQ504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR504-RevReq_BaseCase!AR504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS504-RevReq_BaseCase!AS504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT504-RevReq_BaseCase!AT504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU504-RevReq_BaseCase!AU504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV504-RevReq_BaseCase!AV504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW504-RevReq_BaseCase!AW504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX504-RevReq_BaseCase!AX504","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY504-RevReq_BaseCase!AY504","v":0}]
[{"$f":"+RevReq_BaseCase!A505","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O505-RevReq_BaseCase!O505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P505-RevReq_BaseCase!P505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q505-RevReq_BaseCase!Q505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R505-RevReq_BaseCase!R505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S505-RevReq_BaseCase!S505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T505-RevReq_BaseCase!T505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U505-RevReq_BaseCase!U505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V505-RevReq_BaseCase!V505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W505-RevReq_BaseCase!W505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X505-RevReq_BaseCase!X505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y505-RevReq_BaseCase!Y505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z505-RevReq_BaseCase!Z505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA505-RevReq_BaseCase!AA505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB505-RevReq_BaseCase!AB505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC505-RevReq_BaseCase!AC505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD505-RevReq_BaseCase!AD505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE505-RevReq_BaseCase!AE505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF505-RevReq_BaseCase!AF505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG505-RevReq_BaseCase!AG505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH505-RevReq_BaseCase!AH505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI505-RevReq_BaseCase!AI505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ505-RevReq_BaseCase!AJ505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK505-RevReq_BaseCase!AK505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL505-RevReq_BaseCase!AL505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM505-RevReq_BaseCase!AM505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN505-RevReq_BaseCase!AN505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO505-RevReq_BaseCase!AO505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP505-RevReq_BaseCase!AP505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ505-RevReq_BaseCase!AQ505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR505-RevReq_BaseCase!AR505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS505-RevReq_BaseCase!AS505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT505-RevReq_BaseCase!AT505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU505-RevReq_BaseCase!AU505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV505-RevReq_BaseCase!AV505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW505-RevReq_BaseCase!AW505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX505-RevReq_BaseCase!AX505","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY505-RevReq_BaseCase!AY505","v":0}]
[{"$f":"+RevReq_BaseCase!A506","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O506-RevReq_BaseCase!O506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P506-RevReq_BaseCase!P506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q506-RevReq_BaseCase!Q506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R506-RevReq_BaseCase!R506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S506-RevReq_BaseCase!S506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T506-RevReq_BaseCase!T506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U506-RevReq_BaseCase!U506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V506-RevReq_BaseCase!V506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W506-RevReq_BaseCase!W506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X506-RevReq_BaseCase!X506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y506-RevReq_BaseCase!Y506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z506-RevReq_BaseCase!Z506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA506-RevReq_BaseCase!AA506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB506-RevReq_BaseCase!AB506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC506-RevReq_BaseCase!AC506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD506-RevReq_BaseCase!AD506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE506-RevReq_BaseCase!AE506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF506-RevReq_BaseCase!AF506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG506-RevReq_BaseCase!AG506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH506-RevReq_BaseCase!AH506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI506-RevReq_BaseCase!AI506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ506-RevReq_BaseCase!AJ506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK506-RevReq_BaseCase!AK506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL506-RevReq_BaseCase!AL506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM506-RevReq_BaseCase!AM506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN506-RevReq_BaseCase!AN506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO506-RevReq_BaseCase!AO506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP506-RevReq_BaseCase!AP506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ506-RevReq_BaseCase!AQ506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR506-RevReq_BaseCase!AR506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS506-RevReq_BaseCase!AS506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT506-RevReq_BaseCase!AT506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU506-RevReq_BaseCase!AU506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV506-RevReq_BaseCase!AV506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW506-RevReq_BaseCase!AW506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX506-RevReq_BaseCase!AX506","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY506-RevReq_BaseCase!AY506","v":0}]
[{"$f":"+RevReq_BaseCase!A507","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O507-RevReq_BaseCase!O507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P507-RevReq_BaseCase!P507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q507-RevReq_BaseCase!Q507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R507-RevReq_BaseCase!R507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S507-RevReq_BaseCase!S507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T507-RevReq_BaseCase!T507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U507-RevReq_BaseCase!U507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V507-RevReq_BaseCase!V507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W507-RevReq_BaseCase!W507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X507-RevReq_BaseCase!X507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y507-RevReq_BaseCase!Y507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z507-RevReq_BaseCase!Z507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA507-RevReq_BaseCase!AA507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB507-RevReq_BaseCase!AB507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC507-RevReq_BaseCase!AC507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD507-RevReq_BaseCase!AD507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE507-RevReq_BaseCase!AE507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF507-RevReq_BaseCase!AF507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG507-RevReq_BaseCase!AG507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH507-RevReq_BaseCase!AH507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI507-RevReq_BaseCase!AI507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ507-RevReq_BaseCase!AJ507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK507-RevReq_BaseCase!AK507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL507-RevReq_BaseCase!AL507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM507-RevReq_BaseCase!AM507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN507-RevReq_BaseCase!AN507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO507-RevReq_BaseCase!AO507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP507-RevReq_BaseCase!AP507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ507-RevReq_BaseCase!AQ507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR507-RevReq_BaseCase!AR507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS507-RevReq_BaseCase!AS507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT507-RevReq_BaseCase!AT507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU507-RevReq_BaseCase!AU507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV507-RevReq_BaseCase!AV507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW507-RevReq_BaseCase!AW507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX507-RevReq_BaseCase!AX507","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY507-RevReq_BaseCase!AY507","v":0}]
[{"$f":"+RevReq_BaseCase!A508","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O508-RevReq_BaseCase!O508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P508-RevReq_BaseCase!P508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q508-RevReq_BaseCase!Q508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R508-RevReq_BaseCase!R508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S508-RevReq_BaseCase!S508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T508-RevReq_BaseCase!T508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U508-RevReq_BaseCase!U508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V508-RevReq_BaseCase!V508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W508-RevReq_BaseCase!W508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X508-RevReq_BaseCase!X508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y508-RevReq_BaseCase!Y508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z508-RevReq_BaseCase!Z508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA508-RevReq_BaseCase!AA508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB508-RevReq_BaseCase!AB508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC508-RevReq_BaseCase!AC508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD508-RevReq_BaseCase!AD508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE508-RevReq_BaseCase!AE508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF508-RevReq_BaseCase!AF508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG508-RevReq_BaseCase!AG508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH508-RevReq_BaseCase!AH508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI508-RevReq_BaseCase!AI508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ508-RevReq_BaseCase!AJ508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK508-RevReq_BaseCase!AK508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL508-RevReq_BaseCase!AL508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM508-RevReq_BaseCase!AM508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN508-RevReq_BaseCase!AN508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO508-RevReq_BaseCase!AO508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP508-RevReq_BaseCase!AP508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ508-RevReq_BaseCase!AQ508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR508-RevReq_BaseCase!AR508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS508-RevReq_BaseCase!AS508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT508-RevReq_BaseCase!AT508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU508-RevReq_BaseCase!AU508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV508-RevReq_BaseCase!AV508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW508-RevReq_BaseCase!AW508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX508-RevReq_BaseCase!AX508","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY508-RevReq_BaseCase!AY508","v":0}]
[{"$f":"+RevReq_BaseCase!A509","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,4056640.0733415512,4672218.1638755873,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O509-RevReq_BaseCase!O509","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P509-RevReq_BaseCase!P509","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q509-RevReq_BaseCase!Q509","v":448645.03241623333},{"$f":"+'RevReq_ExitCase_(2021)'!R509-RevReq_BaseCase!R509","v":1345935.0972486995},{"$f":"+'RevReq_ExitCase_(2021)'!S509-RevReq_BaseCase!S509","v":3206138.9867150704},{"$f":"+'RevReq_ExitCase_(2021)'!T509-RevReq_BaseCase!T509","v":-328500.95250444347},{"$f":"+'RevReq_ExitCase_(2021)'!U509-RevReq_BaseCase!U509","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V509-RevReq_BaseCase!V509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W509-RevReq_BaseCase!W509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X509-RevReq_BaseCase!X509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y509-RevReq_BaseCase!Y509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z509-RevReq_BaseCase!Z509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA509-RevReq_BaseCase!AA509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB509-RevReq_BaseCase!AB509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC509-RevReq_BaseCase!AC509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD509-RevReq_BaseCase!AD509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE509-RevReq_BaseCase!AE509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF509-RevReq_BaseCase!AF509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG509-RevReq_BaseCase!AG509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH509-RevReq_BaseCase!AH509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI509-RevReq_BaseCase!AI509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ509-RevReq_BaseCase!AJ509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK509-RevReq_BaseCase!AK509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL509-RevReq_BaseCase!AL509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM509-RevReq_BaseCase!AM509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN509-RevReq_BaseCase!AN509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO509-RevReq_BaseCase!AO509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP509-RevReq_BaseCase!AP509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ509-RevReq_BaseCase!AQ509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR509-RevReq_BaseCase!AR509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS509-RevReq_BaseCase!AS509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT509-RevReq_BaseCase!AT509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU509-RevReq_BaseCase!AU509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV509-RevReq_BaseCase!AV509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW509-RevReq_BaseCase!AW509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX509-RevReq_BaseCase!AX509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY509-RevReq_BaseCase!AY509","v":6.8865938758749336E-10}]
[{"$f":"+RevReq_BaseCase!A510","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O510-RevReq_BaseCase!O510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P510-RevReq_BaseCase!P510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q510-RevReq_BaseCase!Q510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R510-RevReq_BaseCase!R510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S510-RevReq_BaseCase!S510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T510-RevReq_BaseCase!T510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U510-RevReq_BaseCase!U510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V510-RevReq_BaseCase!V510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W510-RevReq_BaseCase!W510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X510-RevReq_BaseCase!X510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y510-RevReq_BaseCase!Y510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z510-RevReq_BaseCase!Z510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA510-RevReq_BaseCase!AA510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB510-RevReq_BaseCase!AB510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC510-RevReq_BaseCase!AC510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD510-RevReq_BaseCase!AD510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE510-RevReq_BaseCase!AE510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF510-RevReq_BaseCase!AF510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG510-RevReq_BaseCase!AG510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH510-RevReq_BaseCase!AH510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI510-RevReq_BaseCase!AI510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ510-RevReq_BaseCase!AJ510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK510-RevReq_BaseCase!AK510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL510-RevReq_BaseCase!AL510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM510-RevReq_BaseCase!AM510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN510-RevReq_BaseCase!AN510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO510-RevReq_BaseCase!AO510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP510-RevReq_BaseCase!AP510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ510-RevReq_BaseCase!AQ510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR510-RevReq_BaseCase!AR510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS510-RevReq_BaseCase!AS510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT510-RevReq_BaseCase!AT510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU510-RevReq_BaseCase!AU510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV510-RevReq_BaseCase!AV510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW510-RevReq_BaseCase!AW510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX510-RevReq_BaseCase!AX510","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY510-RevReq_BaseCase!AY510","v":0}]
[{"$f":"+RevReq_BaseCase!A511","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O511-RevReq_BaseCase!O511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P511-RevReq_BaseCase!P511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q511-RevReq_BaseCase!Q511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R511-RevReq_BaseCase!R511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S511-RevReq_BaseCase!S511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T511-RevReq_BaseCase!T511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U511-RevReq_BaseCase!U511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V511-RevReq_BaseCase!V511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W511-RevReq_BaseCase!W511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X511-RevReq_BaseCase!X511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y511-RevReq_BaseCase!Y511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z511-RevReq_BaseCase!Z511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA511-RevReq_BaseCase!AA511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB511-RevReq_BaseCase!AB511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC511-RevReq_BaseCase!AC511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD511-RevReq_BaseCase!AD511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE511-RevReq_BaseCase!AE511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF511-RevReq_BaseCase!AF511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG511-RevReq_BaseCase!AG511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH511-RevReq_BaseCase!AH511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI511-RevReq_BaseCase!AI511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ511-RevReq_BaseCase!AJ511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK511-RevReq_BaseCase!AK511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL511-RevReq_BaseCase!AL511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM511-RevReq_BaseCase!AM511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN511-RevReq_BaseCase!AN511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO511-RevReq_BaseCase!AO511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP511-RevReq_BaseCase!AP511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ511-RevReq_BaseCase!AQ511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR511-RevReq_BaseCase!AR511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS511-RevReq_BaseCase!AS511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT511-RevReq_BaseCase!AT511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU511-RevReq_BaseCase!AU511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV511-RevReq_BaseCase!AV511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW511-RevReq_BaseCase!AW511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX511-RevReq_BaseCase!AX511","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY511-RevReq_BaseCase!AY511","v":0}]
[{"$f":"+RevReq_BaseCase!A512","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,14104636.162957929,15389138.856790591,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O512-RevReq_BaseCase!O512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P512-RevReq_BaseCase!P512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q512-RevReq_BaseCase!Q512","v":8099518.0858429689},{"$f":"+'RevReq_ExitCase_(2021)'!R512-RevReq_BaseCase!R512","v":4165497.583398642},{"$f":"+'RevReq_ExitCase_(2021)'!S512-RevReq_BaseCase!S512","v":2380284.3333706525},{"$f":"+'RevReq_ExitCase_(2021)'!T512-RevReq_BaseCase!T512","v":743838.854178329},{"$f":"+'RevReq_ExitCase_(2021)'!U512-RevReq_BaseCase!U512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V512-RevReq_BaseCase!V512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W512-RevReq_BaseCase!W512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X512-RevReq_BaseCase!X512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y512-RevReq_BaseCase!Y512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z512-RevReq_BaseCase!Z512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA512-RevReq_BaseCase!AA512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB512-RevReq_BaseCase!AB512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC512-RevReq_BaseCase!AC512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD512-RevReq_BaseCase!AD512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE512-RevReq_BaseCase!AE512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF512-RevReq_BaseCase!AF512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG512-RevReq_BaseCase!AG512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH512-RevReq_BaseCase!AH512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI512-RevReq_BaseCase!AI512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ512-RevReq_BaseCase!AJ512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK512-RevReq_BaseCase!AK512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL512-RevReq_BaseCase!AL512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM512-RevReq_BaseCase!AM512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN512-RevReq_BaseCase!AN512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO512-RevReq_BaseCase!AO512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP512-RevReq_BaseCase!AP512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ512-RevReq_BaseCase!AQ512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR512-RevReq_BaseCase!AR512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS512-RevReq_BaseCase!AS512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT512-RevReq_BaseCase!AT512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU512-RevReq_BaseCase!AU512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV512-RevReq_BaseCase!AV512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW512-RevReq_BaseCase!AW512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX512-RevReq_BaseCase!AX512","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY512-RevReq_BaseCase!AY512","v":0}]
[{"$f":"+RevReq_BaseCase!A513","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-1294457.6806457504,-1447468.2600056101,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O513-RevReq_BaseCase!O513","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P513-RevReq_BaseCase!P513","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q513-RevReq_BaseCase!Q513","v":-400538.04335322615},{"$f":"+'RevReq_ExitCase_(2021)'!R513-RevReq_BaseCase!R513","v":-641802.90315920673},{"$f":"+'RevReq_ExitCase_(2021)'!S513-RevReq_BaseCase!S513","v":-323196.08664958237},{"$f":"+'RevReq_ExitCase_(2021)'!T513-RevReq_BaseCase!T513","v":-81931.226843601893},{"$f":"+'RevReq_ExitCase_(2021)'!U513-RevReq_BaseCase!U513","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V513-RevReq_BaseCase!V513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W513-RevReq_BaseCase!W513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X513-RevReq_BaseCase!X513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y513-RevReq_BaseCase!Y513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z513-RevReq_BaseCase!Z513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA513-RevReq_BaseCase!AA513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB513-RevReq_BaseCase!AB513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC513-RevReq_BaseCase!AC513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD513-RevReq_BaseCase!AD513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE513-RevReq_BaseCase!AE513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF513-RevReq_BaseCase!AF513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG513-RevReq_BaseCase!AG513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH513-RevReq_BaseCase!AH513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI513-RevReq_BaseCase!AI513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ513-RevReq_BaseCase!AJ513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK513-RevReq_BaseCase!AK513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL513-RevReq_BaseCase!AL513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM513-RevReq_BaseCase!AM513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN513-RevReq_BaseCase!AN513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO513-RevReq_BaseCase!AO513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP513-RevReq_BaseCase!AP513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ513-RevReq_BaseCase!AQ513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR513-RevReq_BaseCase!AR513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS513-RevReq_BaseCase!AS513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT513-RevReq_BaseCase!AT513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU513-RevReq_BaseCase!AU513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV513-RevReq_BaseCase!AV513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW513-RevReq_BaseCase!AW513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX513-RevReq_BaseCase!AX513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY513-RevReq_BaseCase!AY513","v":1.7216484689687334E-10}]
[{"$f":"+RevReq_BaseCase!A514","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-27562.744458228295,-32603.479526673014,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O514-RevReq_BaseCase!O514","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P514-RevReq_BaseCase!P514","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q514-RevReq_BaseCase!Q514","v":-2716.9566272234078},{"$f":"+'RevReq_ExitCase_(2021)'!R514-RevReq_BaseCase!R514","v":-8150.8698816699907},{"$f":"+'RevReq_ExitCase_(2021)'!S514-RevReq_BaseCase!S514","v":-13584.783136116632},{"$f":"+'RevReq_ExitCase_(2021)'!T514-RevReq_BaseCase!T514","v":-8150.8698816698598},{"$f":"+'RevReq_ExitCase_(2021)'!U514-RevReq_BaseCase!U514","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V514-RevReq_BaseCase!V514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!W514-RevReq_BaseCase!W514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!X514-RevReq_BaseCase!X514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Y514-RevReq_BaseCase!Y514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!Z514-RevReq_BaseCase!Z514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AA514-RevReq_BaseCase!AA514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AB514-RevReq_BaseCase!AB514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AC514-RevReq_BaseCase!AC514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AD514-RevReq_BaseCase!AD514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AE514-RevReq_BaseCase!AE514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AF514-RevReq_BaseCase!AF514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AG514-RevReq_BaseCase!AG514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AH514-RevReq_BaseCase!AH514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AI514-RevReq_BaseCase!AI514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AJ514-RevReq_BaseCase!AJ514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AK514-RevReq_BaseCase!AK514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AL514-RevReq_BaseCase!AL514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AM514-RevReq_BaseCase!AM514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AN514-RevReq_BaseCase!AN514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AO514-RevReq_BaseCase!AO514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AP514-RevReq_BaseCase!AP514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AQ514-RevReq_BaseCase!AQ514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AR514-RevReq_BaseCase!AR514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AS514-RevReq_BaseCase!AS514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AT514-RevReq_BaseCase!AT514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AU514-RevReq_BaseCase!AU514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AV514-RevReq_BaseCase!AV514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AW514-RevReq_BaseCase!AW514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AX514-RevReq_BaseCase!AX514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2021)'!AY514-RevReq_BaseCase!AY514","v":2.2955312919583115E-10}]
[{"$f":"+RevReq_BaseCase!A515","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O515-RevReq_BaseCase!O515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P515-RevReq_BaseCase!P515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q515-RevReq_BaseCase!Q515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R515-RevReq_BaseCase!R515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S515-RevReq_BaseCase!S515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T515-RevReq_BaseCase!T515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U515-RevReq_BaseCase!U515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V515-RevReq_BaseCase!V515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W515-RevReq_BaseCase!W515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X515-RevReq_BaseCase!X515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y515-RevReq_BaseCase!Y515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z515-RevReq_BaseCase!Z515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA515-RevReq_BaseCase!AA515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB515-RevReq_BaseCase!AB515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC515-RevReq_BaseCase!AC515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD515-RevReq_BaseCase!AD515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE515-RevReq_BaseCase!AE515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF515-RevReq_BaseCase!AF515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG515-RevReq_BaseCase!AG515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH515-RevReq_BaseCase!AH515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI515-RevReq_BaseCase!AI515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ515-RevReq_BaseCase!AJ515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK515-RevReq_BaseCase!AK515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL515-RevReq_BaseCase!AL515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM515-RevReq_BaseCase!AM515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN515-RevReq_BaseCase!AN515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO515-RevReq_BaseCase!AO515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP515-RevReq_BaseCase!AP515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ515-RevReq_BaseCase!AQ515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR515-RevReq_BaseCase!AR515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS515-RevReq_BaseCase!AS515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT515-RevReq_BaseCase!AT515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU515-RevReq_BaseCase!AU515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV515-RevReq_BaseCase!AV515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW515-RevReq_BaseCase!AW515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX515-RevReq_BaseCase!AX515","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY515-RevReq_BaseCase!AY515","v":0}]
[{"$f":"+RevReq_BaseCase!A516","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O516-RevReq_BaseCase!O516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P516-RevReq_BaseCase!P516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q516-RevReq_BaseCase!Q516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R516-RevReq_BaseCase!R516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S516-RevReq_BaseCase!S516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T516-RevReq_BaseCase!T516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U516-RevReq_BaseCase!U516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V516-RevReq_BaseCase!V516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W516-RevReq_BaseCase!W516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X516-RevReq_BaseCase!X516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y516-RevReq_BaseCase!Y516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z516-RevReq_BaseCase!Z516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA516-RevReq_BaseCase!AA516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB516-RevReq_BaseCase!AB516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC516-RevReq_BaseCase!AC516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD516-RevReq_BaseCase!AD516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE516-RevReq_BaseCase!AE516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF516-RevReq_BaseCase!AF516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG516-RevReq_BaseCase!AG516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH516-RevReq_BaseCase!AH516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI516-RevReq_BaseCase!AI516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ516-RevReq_BaseCase!AJ516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK516-RevReq_BaseCase!AK516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL516-RevReq_BaseCase!AL516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM516-RevReq_BaseCase!AM516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN516-RevReq_BaseCase!AN516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO516-RevReq_BaseCase!AO516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP516-RevReq_BaseCase!AP516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ516-RevReq_BaseCase!AQ516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR516-RevReq_BaseCase!AR516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS516-RevReq_BaseCase!AS516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT516-RevReq_BaseCase!AT516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU516-RevReq_BaseCase!AU516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV516-RevReq_BaseCase!AV516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW516-RevReq_BaseCase!AW516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX516-RevReq_BaseCase!AX516","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY516-RevReq_BaseCase!AY516","v":0}]
[{"$f":"+RevReq_BaseCase!A517","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O517-RevReq_BaseCase!O517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P517-RevReq_BaseCase!P517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q517-RevReq_BaseCase!Q517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R517-RevReq_BaseCase!R517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S517-RevReq_BaseCase!S517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T517-RevReq_BaseCase!T517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U517-RevReq_BaseCase!U517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V517-RevReq_BaseCase!V517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W517-RevReq_BaseCase!W517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X517-RevReq_BaseCase!X517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y517-RevReq_BaseCase!Y517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z517-RevReq_BaseCase!Z517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA517-RevReq_BaseCase!AA517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB517-RevReq_BaseCase!AB517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC517-RevReq_BaseCase!AC517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD517-RevReq_BaseCase!AD517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE517-RevReq_BaseCase!AE517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF517-RevReq_BaseCase!AF517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG517-RevReq_BaseCase!AG517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH517-RevReq_BaseCase!AH517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI517-RevReq_BaseCase!AI517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ517-RevReq_BaseCase!AJ517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK517-RevReq_BaseCase!AK517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL517-RevReq_BaseCase!AL517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM517-RevReq_BaseCase!AM517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN517-RevReq_BaseCase!AN517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO517-RevReq_BaseCase!AO517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP517-RevReq_BaseCase!AP517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ517-RevReq_BaseCase!AQ517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR517-RevReq_BaseCase!AR517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS517-RevReq_BaseCase!AS517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT517-RevReq_BaseCase!AT517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU517-RevReq_BaseCase!AU517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV517-RevReq_BaseCase!AV517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW517-RevReq_BaseCase!AW517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX517-RevReq_BaseCase!AX517","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY517-RevReq_BaseCase!AY517","v":0}]
[{"$f":"+RevReq_BaseCase!A518","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O518-RevReq_BaseCase!O518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P518-RevReq_BaseCase!P518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q518-RevReq_BaseCase!Q518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R518-RevReq_BaseCase!R518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S518-RevReq_BaseCase!S518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T518-RevReq_BaseCase!T518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U518-RevReq_BaseCase!U518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V518-RevReq_BaseCase!V518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W518-RevReq_BaseCase!W518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X518-RevReq_BaseCase!X518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y518-RevReq_BaseCase!Y518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z518-RevReq_BaseCase!Z518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA518-RevReq_BaseCase!AA518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB518-RevReq_BaseCase!AB518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC518-RevReq_BaseCase!AC518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD518-RevReq_BaseCase!AD518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE518-RevReq_BaseCase!AE518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF518-RevReq_BaseCase!AF518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG518-RevReq_BaseCase!AG518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH518-RevReq_BaseCase!AH518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI518-RevReq_BaseCase!AI518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ518-RevReq_BaseCase!AJ518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK518-RevReq_BaseCase!AK518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL518-RevReq_BaseCase!AL518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM518-RevReq_BaseCase!AM518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN518-RevReq_BaseCase!AN518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO518-RevReq_BaseCase!AO518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP518-RevReq_BaseCase!AP518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ518-RevReq_BaseCase!AQ518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR518-RevReq_BaseCase!AR518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS518-RevReq_BaseCase!AS518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT518-RevReq_BaseCase!AT518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU518-RevReq_BaseCase!AU518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV518-RevReq_BaseCase!AV518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW518-RevReq_BaseCase!AW518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX518-RevReq_BaseCase!AX518","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY518-RevReq_BaseCase!AY518","v":0}]
[{"$f":"+RevReq_BaseCase!A519","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O519-RevReq_BaseCase!O519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P519-RevReq_BaseCase!P519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q519-RevReq_BaseCase!Q519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R519-RevReq_BaseCase!R519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S519-RevReq_BaseCase!S519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T519-RevReq_BaseCase!T519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U519-RevReq_BaseCase!U519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V519-RevReq_BaseCase!V519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W519-RevReq_BaseCase!W519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X519-RevReq_BaseCase!X519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y519-RevReq_BaseCase!Y519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z519-RevReq_BaseCase!Z519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA519-RevReq_BaseCase!AA519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB519-RevReq_BaseCase!AB519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC519-RevReq_BaseCase!AC519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD519-RevReq_BaseCase!AD519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE519-RevReq_BaseCase!AE519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF519-RevReq_BaseCase!AF519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG519-RevReq_BaseCase!AG519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH519-RevReq_BaseCase!AH519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI519-RevReq_BaseCase!AI519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ519-RevReq_BaseCase!AJ519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK519-RevReq_BaseCase!AK519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL519-RevReq_BaseCase!AL519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM519-RevReq_BaseCase!AM519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN519-RevReq_BaseCase!AN519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO519-RevReq_BaseCase!AO519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP519-RevReq_BaseCase!AP519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ519-RevReq_BaseCase!AQ519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR519-RevReq_BaseCase!AR519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS519-RevReq_BaseCase!AS519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT519-RevReq_BaseCase!AT519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU519-RevReq_BaseCase!AU519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV519-RevReq_BaseCase!AV519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW519-RevReq_BaseCase!AW519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX519-RevReq_BaseCase!AX519","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY519-RevReq_BaseCase!AY519","v":0}]
[{"$f":"+RevReq_BaseCase!A520","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O520-RevReq_BaseCase!O520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P520-RevReq_BaseCase!P520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q520-RevReq_BaseCase!Q520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R520-RevReq_BaseCase!R520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S520-RevReq_BaseCase!S520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T520-RevReq_BaseCase!T520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U520-RevReq_BaseCase!U520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V520-RevReq_BaseCase!V520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W520-RevReq_BaseCase!W520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X520-RevReq_BaseCase!X520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y520-RevReq_BaseCase!Y520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z520-RevReq_BaseCase!Z520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA520-RevReq_BaseCase!AA520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB520-RevReq_BaseCase!AB520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC520-RevReq_BaseCase!AC520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD520-RevReq_BaseCase!AD520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE520-RevReq_BaseCase!AE520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF520-RevReq_BaseCase!AF520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG520-RevReq_BaseCase!AG520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH520-RevReq_BaseCase!AH520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI520-RevReq_BaseCase!AI520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ520-RevReq_BaseCase!AJ520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK520-RevReq_BaseCase!AK520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL520-RevReq_BaseCase!AL520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM520-RevReq_BaseCase!AM520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN520-RevReq_BaseCase!AN520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO520-RevReq_BaseCase!AO520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP520-RevReq_BaseCase!AP520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ520-RevReq_BaseCase!AQ520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR520-RevReq_BaseCase!AR520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS520-RevReq_BaseCase!AS520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT520-RevReq_BaseCase!AT520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU520-RevReq_BaseCase!AU520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV520-RevReq_BaseCase!AV520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW520-RevReq_BaseCase!AW520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX520-RevReq_BaseCase!AX520","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY520-RevReq_BaseCase!AY520","v":0}]
[null,null,null,{"$f":"\"Total \"&D495","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,-56656830.445925035,-292208875.38200033,null,null,null,{"$f":"SUM(P496:P520)","v":0},7264895.7875194401,6071430.6632506782,6866614.1028011153,1540592.1891901302,68042.995165851898,-1091084.0704394418,-2222981.196176955,-3813807.2532089315,-5482782.8285978856,-7067051.2145302463,-8943507.0012025237,-10557568.533572774,-12049558.626894057,-12847240.536982879,-12754618.031873792,-12516815.345574316,-12284697.667496834,-12348208.494937727,-12515162.266393665,-12401083.161275882,-12204484.957206208,-12059798.081478281,-12008849.52266329,-12113530.621181993,-12265264.311682191,-12392144.304713637,-12324884.773745699,-12326110.025961732,-12247662.544463184,-11939286.777397895,-11652040.97926699,-11306640.108690102,-10969636.571383715,-10654894.22767581,-8659057.0832588933]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$377:P$401,$H$496:$H$520)-P521","v":0},0,0,0,-2.0954757928848267E-9,-1.1641532182693481E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,{"$f":"C530+1","v":1},{"$f":"INDEX(D$55:D$79,$C531,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C531,1)","v":"Capital"},4,null,{"$f":"YEAR(I531)","v":2016},{"$f":"I174","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O531:AY531,$O$5:$AY$5)","v":0},{"$f":"SUM(O531:AY531)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O531-RevReq_BaseCase!O531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P531-RevReq_BaseCase!P531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q531-RevReq_BaseCase!Q531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R531-RevReq_BaseCase!R531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S531-RevReq_BaseCase!S531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T531-RevReq_BaseCase!T531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U531-RevReq_BaseCase!U531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V531-RevReq_BaseCase!V531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W531-RevReq_BaseCase!W531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X531-RevReq_BaseCase!X531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y531-RevReq_BaseCase!Y531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z531-RevReq_BaseCase!Z531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA531-RevReq_BaseCase!AA531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB531-RevReq_BaseCase!AB531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC531-RevReq_BaseCase!AC531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD531-RevReq_BaseCase!AD531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE531-RevReq_BaseCase!AE531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF531-RevReq_BaseCase!AF531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG531-RevReq_BaseCase!AG531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH531-RevReq_BaseCase!AH531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI531-RevReq_BaseCase!AI531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ531-RevReq_BaseCase!AJ531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK531-RevReq_BaseCase!AK531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL531-RevReq_BaseCase!AL531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM531-RevReq_BaseCase!AM531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN531-RevReq_BaseCase!AN531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO531-RevReq_BaseCase!AO531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP531-RevReq_BaseCase!AP531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ531-RevReq_BaseCase!AQ531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR531-RevReq_BaseCase!AR531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS531-RevReq_BaseCase!AS531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT531-RevReq_BaseCase!AT531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU531-RevReq_BaseCase!AU531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV531-RevReq_BaseCase!AV531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW531-RevReq_BaseCase!AW531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX531-RevReq_BaseCase!AX531","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY531-RevReq_BaseCase!AY531","v":0}]
[null,null,{"$f":"C531+1","v":2},{"$f":"INDEX(D$55:D$79,$C532,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I532)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O532-RevReq_BaseCase!O532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P532-RevReq_BaseCase!P532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q532-RevReq_BaseCase!Q532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R532-RevReq_BaseCase!R532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S532-RevReq_BaseCase!S532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T532-RevReq_BaseCase!T532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U532-RevReq_BaseCase!U532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V532-RevReq_BaseCase!V532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W532-RevReq_BaseCase!W532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X532-RevReq_BaseCase!X532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y532-RevReq_BaseCase!Y532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z532-RevReq_BaseCase!Z532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA532-RevReq_BaseCase!AA532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB532-RevReq_BaseCase!AB532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC532-RevReq_BaseCase!AC532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD532-RevReq_BaseCase!AD532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE532-RevReq_BaseCase!AE532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF532-RevReq_BaseCase!AF532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG532-RevReq_BaseCase!AG532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH532-RevReq_BaseCase!AH532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI532-RevReq_BaseCase!AI532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ532-RevReq_BaseCase!AJ532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK532-RevReq_BaseCase!AK532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL532-RevReq_BaseCase!AL532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM532-RevReq_BaseCase!AM532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN532-RevReq_BaseCase!AN532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO532-RevReq_BaseCase!AO532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP532-RevReq_BaseCase!AP532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ532-RevReq_BaseCase!AQ532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR532-RevReq_BaseCase!AR532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS532-RevReq_BaseCase!AS532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT532-RevReq_BaseCase!AT532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU532-RevReq_BaseCase!AU532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV532-RevReq_BaseCase!AV532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW532-RevReq_BaseCase!AW532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX532-RevReq_BaseCase!AX532","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY532-RevReq_BaseCase!AY532","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2017,"2017-07-01",null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O533-RevReq_BaseCase!O533","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P533-RevReq_BaseCase!P533","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q533-RevReq_BaseCase!Q533","v":-2030820},{"$f":"+'RevReq_ExitCase_(2021)'!R533-RevReq_BaseCase!R533","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2021)'!S533-RevReq_BaseCase!S533","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2021)'!T533-RevReq_BaseCase!T533","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2021)'!U533-RevReq_BaseCase!U533","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2021)'!V533-RevReq_BaseCase!V533","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2021)'!W533-RevReq_BaseCase!W533","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2021)'!X533-RevReq_BaseCase!X533","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2021)'!Y533-RevReq_BaseCase!Y533","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2021)'!Z533-RevReq_BaseCase!Z533","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2021)'!AA533-RevReq_BaseCase!AA533","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2021)'!AB533-RevReq_BaseCase!AB533","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2021)'!AC533-RevReq_BaseCase!AC533","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2021)'!AD533-RevReq_BaseCase!AD533","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2021)'!AE533-RevReq_BaseCase!AE533","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2021)'!AF533-RevReq_BaseCase!AF533","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2021)'!AG533-RevReq_BaseCase!AG533","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2021)'!AH533-RevReq_BaseCase!AH533","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2021)'!AI533-RevReq_BaseCase!AI533","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2021)'!AJ533-RevReq_BaseCase!AJ533","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2021)'!AK533-RevReq_BaseCase!AK533","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2021)'!AL533-RevReq_BaseCase!AL533","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2021)'!AM533-RevReq_BaseCase!AM533","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2021)'!AN533-RevReq_BaseCase!AN533","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2021)'!AO533-RevReq_BaseCase!AO533","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2021)'!AP533-RevReq_BaseCase!AP533","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2021)'!AQ533-RevReq_BaseCase!AQ533","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2021)'!AR533-RevReq_BaseCase!AR533","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2021)'!AS533-RevReq_BaseCase!AS533","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2021)'!AT533-RevReq_BaseCase!AT533","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2021)'!AU533-RevReq_BaseCase!AU533","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2021)'!AV533-RevReq_BaseCase!AV533","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2021)'!AW533-RevReq_BaseCase!AW533","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2021)'!AX533-RevReq_BaseCase!AX533","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2021)'!AY533-RevReq_BaseCase!AY533","v":-3594401.4930002391}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2017,"2017-07-01",null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O534-RevReq_BaseCase!O534","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P534-RevReq_BaseCase!P534","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q534-RevReq_BaseCase!Q534","v":-408000},{"$f":"+'RevReq_ExitCase_(2021)'!R534-RevReq_BaseCase!R534","v":-416160},{"$f":"+'RevReq_ExitCase_(2021)'!S534-RevReq_BaseCase!S534","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2021)'!T534-RevReq_BaseCase!T534","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2021)'!U534-RevReq_BaseCase!U534","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2021)'!V534-RevReq_BaseCase!V534","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2021)'!W534-RevReq_BaseCase!W534","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2021)'!X534-RevReq_BaseCase!X534","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2021)'!Y534-RevReq_BaseCase!Y534","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2021)'!Z534-RevReq_BaseCase!Z534","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2021)'!AA534-RevReq_BaseCase!AA534","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2021)'!AB534-RevReq_BaseCase!AB534","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2021)'!AC534-RevReq_BaseCase!AC534","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2021)'!AD534-RevReq_BaseCase!AD534","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2021)'!AE534-RevReq_BaseCase!AE534","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2021)'!AF534-RevReq_BaseCase!AF534","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2021)'!AG534-RevReq_BaseCase!AG534","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2021)'!AH534-RevReq_BaseCase!AH534","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2021)'!AI534-RevReq_BaseCase!AI534","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2021)'!AJ534-RevReq_BaseCase!AJ534","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2021)'!AK534-RevReq_BaseCase!AK534","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2021)'!AL534-RevReq_BaseCase!AL534","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2021)'!AM534-RevReq_BaseCase!AM534","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2021)'!AN534-RevReq_BaseCase!AN534","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2021)'!AO534-RevReq_BaseCase!AO534","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2021)'!AP534-RevReq_BaseCase!AP534","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2021)'!AQ534-RevReq_BaseCase!AQ534","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2021)'!AR534-RevReq_BaseCase!AR534","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2021)'!AS534-RevReq_BaseCase!AS534","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2021)'!AT534-RevReq_BaseCase!AT534","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2021)'!AU534-RevReq_BaseCase!AU534","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2021)'!AV534-RevReq_BaseCase!AV534","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2021)'!AW534-RevReq_BaseCase!AW534","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2021)'!AX534-RevReq_BaseCase!AX534","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2021)'!AY534-RevReq_BaseCase!AY534","v":-799955.82106498256}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O535-RevReq_BaseCase!O535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P535-RevReq_BaseCase!P535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q535-RevReq_BaseCase!Q535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R535-RevReq_BaseCase!R535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S535-RevReq_BaseCase!S535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T535-RevReq_BaseCase!T535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U535-RevReq_BaseCase!U535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V535-RevReq_BaseCase!V535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W535-RevReq_BaseCase!W535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X535-RevReq_BaseCase!X535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y535-RevReq_BaseCase!Y535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z535-RevReq_BaseCase!Z535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA535-RevReq_BaseCase!AA535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB535-RevReq_BaseCase!AB535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC535-RevReq_BaseCase!AC535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD535-RevReq_BaseCase!AD535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE535-RevReq_BaseCase!AE535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF535-RevReq_BaseCase!AF535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG535-RevReq_BaseCase!AG535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH535-RevReq_BaseCase!AH535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI535-RevReq_BaseCase!AI535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ535-RevReq_BaseCase!AJ535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK535-RevReq_BaseCase!AK535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL535-RevReq_BaseCase!AL535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM535-RevReq_BaseCase!AM535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN535-RevReq_BaseCase!AN535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO535-RevReq_BaseCase!AO535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP535-RevReq_BaseCase!AP535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ535-RevReq_BaseCase!AQ535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR535-RevReq_BaseCase!AR535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS535-RevReq_BaseCase!AS535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT535-RevReq_BaseCase!AT535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU535-RevReq_BaseCase!AU535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV535-RevReq_BaseCase!AV535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW535-RevReq_BaseCase!AW535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX535-RevReq_BaseCase!AX535","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY535-RevReq_BaseCase!AY535","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O536-RevReq_BaseCase!O536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P536-RevReq_BaseCase!P536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q536-RevReq_BaseCase!Q536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R536-RevReq_BaseCase!R536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S536-RevReq_BaseCase!S536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T536-RevReq_BaseCase!T536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U536-RevReq_BaseCase!U536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V536-RevReq_BaseCase!V536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W536-RevReq_BaseCase!W536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X536-RevReq_BaseCase!X536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y536-RevReq_BaseCase!Y536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z536-RevReq_BaseCase!Z536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA536-RevReq_BaseCase!AA536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB536-RevReq_BaseCase!AB536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC536-RevReq_BaseCase!AC536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD536-RevReq_BaseCase!AD536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE536-RevReq_BaseCase!AE536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF536-RevReq_BaseCase!AF536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG536-RevReq_BaseCase!AG536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH536-RevReq_BaseCase!AH536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI536-RevReq_BaseCase!AI536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ536-RevReq_BaseCase!AJ536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK536-RevReq_BaseCase!AK536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL536-RevReq_BaseCase!AL536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM536-RevReq_BaseCase!AM536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN536-RevReq_BaseCase!AN536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO536-RevReq_BaseCase!AO536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP536-RevReq_BaseCase!AP536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ536-RevReq_BaseCase!AQ536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR536-RevReq_BaseCase!AR536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS536-RevReq_BaseCase!AS536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT536-RevReq_BaseCase!AT536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU536-RevReq_BaseCase!AU536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV536-RevReq_BaseCase!AV536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW536-RevReq_BaseCase!AW536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX536-RevReq_BaseCase!AX536","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY536-RevReq_BaseCase!AY536","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},"2018-01-01",null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O537-RevReq_BaseCase!O537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P537-RevReq_BaseCase!P537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q537-RevReq_BaseCase!Q537","v":22057669},{"$f":"+'RevReq_ExitCase_(2021)'!R537-RevReq_BaseCase!R537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S537-RevReq_BaseCase!S537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T537-RevReq_BaseCase!T537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U537-RevReq_BaseCase!U537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V537-RevReq_BaseCase!V537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W537-RevReq_BaseCase!W537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X537-RevReq_BaseCase!X537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y537-RevReq_BaseCase!Y537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z537-RevReq_BaseCase!Z537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA537-RevReq_BaseCase!AA537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB537-RevReq_BaseCase!AB537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC537-RevReq_BaseCase!AC537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD537-RevReq_BaseCase!AD537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE537-RevReq_BaseCase!AE537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF537-RevReq_BaseCase!AF537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG537-RevReq_BaseCase!AG537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH537-RevReq_BaseCase!AH537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI537-RevReq_BaseCase!AI537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ537-RevReq_BaseCase!AJ537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK537-RevReq_BaseCase!AK537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL537-RevReq_BaseCase!AL537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM537-RevReq_BaseCase!AM537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN537-RevReq_BaseCase!AN537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO537-RevReq_BaseCase!AO537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP537-RevReq_BaseCase!AP537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ537-RevReq_BaseCase!AQ537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR537-RevReq_BaseCase!AR537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS537-RevReq_BaseCase!AS537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT537-RevReq_BaseCase!AT537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU537-RevReq_BaseCase!AU537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV537-RevReq_BaseCase!AV537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW537-RevReq_BaseCase!AW537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX537-RevReq_BaseCase!AX537","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY537-RevReq_BaseCase!AY537","v":-54661527}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"YEAR(I538)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O538-RevReq_BaseCase!O538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P538-RevReq_BaseCase!P538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q538-RevReq_BaseCase!Q538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R538-RevReq_BaseCase!R538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S538-RevReq_BaseCase!S538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T538-RevReq_BaseCase!T538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U538-RevReq_BaseCase!U538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V538-RevReq_BaseCase!V538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W538-RevReq_BaseCase!W538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X538-RevReq_BaseCase!X538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y538-RevReq_BaseCase!Y538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z538-RevReq_BaseCase!Z538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA538-RevReq_BaseCase!AA538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB538-RevReq_BaseCase!AB538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC538-RevReq_BaseCase!AC538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD538-RevReq_BaseCase!AD538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE538-RevReq_BaseCase!AE538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF538-RevReq_BaseCase!AF538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG538-RevReq_BaseCase!AG538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH538-RevReq_BaseCase!AH538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI538-RevReq_BaseCase!AI538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ538-RevReq_BaseCase!AJ538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK538-RevReq_BaseCase!AK538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL538-RevReq_BaseCase!AL538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM538-RevReq_BaseCase!AM538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN538-RevReq_BaseCase!AN538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO538-RevReq_BaseCase!AO538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP538-RevReq_BaseCase!AP538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ538-RevReq_BaseCase!AQ538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR538-RevReq_BaseCase!AR538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS538-RevReq_BaseCase!AS538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT538-RevReq_BaseCase!AT538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU538-RevReq_BaseCase!AU538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV538-RevReq_BaseCase!AV538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW538-RevReq_BaseCase!AW538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX538-RevReq_BaseCase!AX538","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY538-RevReq_BaseCase!AY538","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O539-RevReq_BaseCase!O539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P539-RevReq_BaseCase!P539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q539-RevReq_BaseCase!Q539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R539-RevReq_BaseCase!R539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S539-RevReq_BaseCase!S539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T539-RevReq_BaseCase!T539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U539-RevReq_BaseCase!U539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V539-RevReq_BaseCase!V539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W539-RevReq_BaseCase!W539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X539-RevReq_BaseCase!X539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y539-RevReq_BaseCase!Y539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z539-RevReq_BaseCase!Z539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA539-RevReq_BaseCase!AA539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB539-RevReq_BaseCase!AB539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC539-RevReq_BaseCase!AC539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD539-RevReq_BaseCase!AD539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE539-RevReq_BaseCase!AE539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF539-RevReq_BaseCase!AF539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG539-RevReq_BaseCase!AG539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH539-RevReq_BaseCase!AH539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI539-RevReq_BaseCase!AI539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ539-RevReq_BaseCase!AJ539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK539-RevReq_BaseCase!AK539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL539-RevReq_BaseCase!AL539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM539-RevReq_BaseCase!AM539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN539-RevReq_BaseCase!AN539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO539-RevReq_BaseCase!AO539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP539-RevReq_BaseCase!AP539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ539-RevReq_BaseCase!AQ539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR539-RevReq_BaseCase!AR539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS539-RevReq_BaseCase!AS539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT539-RevReq_BaseCase!AT539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU539-RevReq_BaseCase!AU539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV539-RevReq_BaseCase!AV539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW539-RevReq_BaseCase!AW539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX539-RevReq_BaseCase!AX539","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY539-RevReq_BaseCase!AY539","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O540-RevReq_BaseCase!O540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P540-RevReq_BaseCase!P540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q540-RevReq_BaseCase!Q540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R540-RevReq_BaseCase!R540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S540-RevReq_BaseCase!S540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T540-RevReq_BaseCase!T540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U540-RevReq_BaseCase!U540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V540-RevReq_BaseCase!V540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W540-RevReq_BaseCase!W540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X540-RevReq_BaseCase!X540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y540-RevReq_BaseCase!Y540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z540-RevReq_BaseCase!Z540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA540-RevReq_BaseCase!AA540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB540-RevReq_BaseCase!AB540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC540-RevReq_BaseCase!AC540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD540-RevReq_BaseCase!AD540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE540-RevReq_BaseCase!AE540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF540-RevReq_BaseCase!AF540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG540-RevReq_BaseCase!AG540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH540-RevReq_BaseCase!AH540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI540-RevReq_BaseCase!AI540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ540-RevReq_BaseCase!AJ540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK540-RevReq_BaseCase!AK540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL540-RevReq_BaseCase!AL540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM540-RevReq_BaseCase!AM540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN540-RevReq_BaseCase!AN540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO540-RevReq_BaseCase!AO540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP540-RevReq_BaseCase!AP540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ540-RevReq_BaseCase!AQ540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR540-RevReq_BaseCase!AR540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS540-RevReq_BaseCase!AS540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT540-RevReq_BaseCase!AT540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU540-RevReq_BaseCase!AU540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV540-RevReq_BaseCase!AV540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW540-RevReq_BaseCase!AW540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX540-RevReq_BaseCase!AX540","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY540-RevReq_BaseCase!AY540","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O541-RevReq_BaseCase!O541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P541-RevReq_BaseCase!P541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q541-RevReq_BaseCase!Q541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R541-RevReq_BaseCase!R541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S541-RevReq_BaseCase!S541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T541-RevReq_BaseCase!T541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U541-RevReq_BaseCase!U541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V541-RevReq_BaseCase!V541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W541-RevReq_BaseCase!W541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X541-RevReq_BaseCase!X541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y541-RevReq_BaseCase!Y541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z541-RevReq_BaseCase!Z541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA541-RevReq_BaseCase!AA541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB541-RevReq_BaseCase!AB541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC541-RevReq_BaseCase!AC541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD541-RevReq_BaseCase!AD541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE541-RevReq_BaseCase!AE541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF541-RevReq_BaseCase!AF541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG541-RevReq_BaseCase!AG541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH541-RevReq_BaseCase!AH541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI541-RevReq_BaseCase!AI541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ541-RevReq_BaseCase!AJ541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK541-RevReq_BaseCase!AK541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL541-RevReq_BaseCase!AL541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM541-RevReq_BaseCase!AM541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN541-RevReq_BaseCase!AN541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO541-RevReq_BaseCase!AO541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP541-RevReq_BaseCase!AP541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ541-RevReq_BaseCase!AQ541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR541-RevReq_BaseCase!AR541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS541-RevReq_BaseCase!AS541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT541-RevReq_BaseCase!AT541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU541-RevReq_BaseCase!AU541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV541-RevReq_BaseCase!AV541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW541-RevReq_BaseCase!AW541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX541-RevReq_BaseCase!AX541","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY541-RevReq_BaseCase!AY541","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O542-RevReq_BaseCase!O542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P542-RevReq_BaseCase!P542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q542-RevReq_BaseCase!Q542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R542-RevReq_BaseCase!R542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S542-RevReq_BaseCase!S542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T542-RevReq_BaseCase!T542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U542-RevReq_BaseCase!U542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V542-RevReq_BaseCase!V542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W542-RevReq_BaseCase!W542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X542-RevReq_BaseCase!X542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y542-RevReq_BaseCase!Y542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z542-RevReq_BaseCase!Z542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA542-RevReq_BaseCase!AA542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB542-RevReq_BaseCase!AB542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC542-RevReq_BaseCase!AC542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD542-RevReq_BaseCase!AD542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE542-RevReq_BaseCase!AE542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF542-RevReq_BaseCase!AF542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG542-RevReq_BaseCase!AG542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH542-RevReq_BaseCase!AH542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI542-RevReq_BaseCase!AI542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ542-RevReq_BaseCase!AJ542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK542-RevReq_BaseCase!AK542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL542-RevReq_BaseCase!AL542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM542-RevReq_BaseCase!AM542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN542-RevReq_BaseCase!AN542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO542-RevReq_BaseCase!AO542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP542-RevReq_BaseCase!AP542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ542-RevReq_BaseCase!AQ542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR542-RevReq_BaseCase!AR542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS542-RevReq_BaseCase!AS542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT542-RevReq_BaseCase!AT542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU542-RevReq_BaseCase!AU542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV542-RevReq_BaseCase!AV542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW542-RevReq_BaseCase!AW542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX542-RevReq_BaseCase!AX542","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY542-RevReq_BaseCase!AY542","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O543-RevReq_BaseCase!O543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P543-RevReq_BaseCase!P543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q543-RevReq_BaseCase!Q543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R543-RevReq_BaseCase!R543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S543-RevReq_BaseCase!S543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T543-RevReq_BaseCase!T543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U543-RevReq_BaseCase!U543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V543-RevReq_BaseCase!V543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W543-RevReq_BaseCase!W543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X543-RevReq_BaseCase!X543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y543-RevReq_BaseCase!Y543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z543-RevReq_BaseCase!Z543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA543-RevReq_BaseCase!AA543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB543-RevReq_BaseCase!AB543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC543-RevReq_BaseCase!AC543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD543-RevReq_BaseCase!AD543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE543-RevReq_BaseCase!AE543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF543-RevReq_BaseCase!AF543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG543-RevReq_BaseCase!AG543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH543-RevReq_BaseCase!AH543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI543-RevReq_BaseCase!AI543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ543-RevReq_BaseCase!AJ543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK543-RevReq_BaseCase!AK543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL543-RevReq_BaseCase!AL543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM543-RevReq_BaseCase!AM543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN543-RevReq_BaseCase!AN543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO543-RevReq_BaseCase!AO543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP543-RevReq_BaseCase!AP543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ543-RevReq_BaseCase!AQ543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR543-RevReq_BaseCase!AR543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS543-RevReq_BaseCase!AS543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT543-RevReq_BaseCase!AT543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU543-RevReq_BaseCase!AU543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV543-RevReq_BaseCase!AV543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW543-RevReq_BaseCase!AW543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX543-RevReq_BaseCase!AX543","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY543-RevReq_BaseCase!AY543","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},"2018-01-01",null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O544-RevReq_BaseCase!O544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P544-RevReq_BaseCase!P544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q544-RevReq_BaseCase!Q544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R544-RevReq_BaseCase!R544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S544-RevReq_BaseCase!S544","v":-42800087},{"$f":"+'RevReq_ExitCase_(2021)'!T544-RevReq_BaseCase!T544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U544-RevReq_BaseCase!U544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V544-RevReq_BaseCase!V544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W544-RevReq_BaseCase!W544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X544-RevReq_BaseCase!X544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y544-RevReq_BaseCase!Y544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z544-RevReq_BaseCase!Z544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA544-RevReq_BaseCase!AA544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB544-RevReq_BaseCase!AB544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC544-RevReq_BaseCase!AC544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD544-RevReq_BaseCase!AD544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE544-RevReq_BaseCase!AE544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF544-RevReq_BaseCase!AF544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG544-RevReq_BaseCase!AG544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH544-RevReq_BaseCase!AH544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI544-RevReq_BaseCase!AI544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ544-RevReq_BaseCase!AJ544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK544-RevReq_BaseCase!AK544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL544-RevReq_BaseCase!AL544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM544-RevReq_BaseCase!AM544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN544-RevReq_BaseCase!AN544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO544-RevReq_BaseCase!AO544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP544-RevReq_BaseCase!AP544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ544-RevReq_BaseCase!AQ544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR544-RevReq_BaseCase!AR544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS544-RevReq_BaseCase!AS544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT544-RevReq_BaseCase!AT544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU544-RevReq_BaseCase!AU544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV544-RevReq_BaseCase!AV544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW544-RevReq_BaseCase!AW544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX544-RevReq_BaseCase!AX544","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY544-RevReq_BaseCase!AY544","v":0}]
[null,null,15,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O545-RevReq_BaseCase!O545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P545-RevReq_BaseCase!P545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q545-RevReq_BaseCase!Q545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R545-RevReq_BaseCase!R545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S545-RevReq_BaseCase!S545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T545-RevReq_BaseCase!T545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U545-RevReq_BaseCase!U545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V545-RevReq_BaseCase!V545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W545-RevReq_BaseCase!W545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X545-RevReq_BaseCase!X545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y545-RevReq_BaseCase!Y545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z545-RevReq_BaseCase!Z545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA545-RevReq_BaseCase!AA545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB545-RevReq_BaseCase!AB545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC545-RevReq_BaseCase!AC545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD545-RevReq_BaseCase!AD545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE545-RevReq_BaseCase!AE545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF545-RevReq_BaseCase!AF545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG545-RevReq_BaseCase!AG545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH545-RevReq_BaseCase!AH545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI545-RevReq_BaseCase!AI545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ545-RevReq_BaseCase!AJ545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK545-RevReq_BaseCase!AK545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL545-RevReq_BaseCase!AL545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM545-RevReq_BaseCase!AM545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN545-RevReq_BaseCase!AN545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO545-RevReq_BaseCase!AO545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP545-RevReq_BaseCase!AP545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ545-RevReq_BaseCase!AQ545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR545-RevReq_BaseCase!AR545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS545-RevReq_BaseCase!AS545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT545-RevReq_BaseCase!AT545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU545-RevReq_BaseCase!AU545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV545-RevReq_BaseCase!AV545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW545-RevReq_BaseCase!AW545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX545-RevReq_BaseCase!AX545","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY545-RevReq_BaseCase!AY545","v":0}]
[null,null,16,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O546-RevReq_BaseCase!O546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P546-RevReq_BaseCase!P546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q546-RevReq_BaseCase!Q546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R546-RevReq_BaseCase!R546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S546-RevReq_BaseCase!S546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T546-RevReq_BaseCase!T546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U546-RevReq_BaseCase!U546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V546-RevReq_BaseCase!V546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W546-RevReq_BaseCase!W546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X546-RevReq_BaseCase!X546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y546-RevReq_BaseCase!Y546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z546-RevReq_BaseCase!Z546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA546-RevReq_BaseCase!AA546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB546-RevReq_BaseCase!AB546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC546-RevReq_BaseCase!AC546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD546-RevReq_BaseCase!AD546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE546-RevReq_BaseCase!AE546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF546-RevReq_BaseCase!AF546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG546-RevReq_BaseCase!AG546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH546-RevReq_BaseCase!AH546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI546-RevReq_BaseCase!AI546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ546-RevReq_BaseCase!AJ546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK546-RevReq_BaseCase!AK546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL546-RevReq_BaseCase!AL546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM546-RevReq_BaseCase!AM546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN546-RevReq_BaseCase!AN546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO546-RevReq_BaseCase!AO546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP546-RevReq_BaseCase!AP546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ546-RevReq_BaseCase!AQ546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR546-RevReq_BaseCase!AR546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS546-RevReq_BaseCase!AS546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT546-RevReq_BaseCase!AT546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU546-RevReq_BaseCase!AU546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV546-RevReq_BaseCase!AV546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW546-RevReq_BaseCase!AW546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX546-RevReq_BaseCase!AX546","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY546-RevReq_BaseCase!AY546","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2018,"2018-01-01",null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O547-RevReq_BaseCase!O547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P547-RevReq_BaseCase!P547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q547-RevReq_BaseCase!Q547","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R547-RevReq_BaseCase!R547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S547-RevReq_BaseCase!S547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T547-RevReq_BaseCase!T547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U547-RevReq_BaseCase!U547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V547-RevReq_BaseCase!V547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W547-RevReq_BaseCase!W547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X547-RevReq_BaseCase!X547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y547-RevReq_BaseCase!Y547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z547-RevReq_BaseCase!Z547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA547-RevReq_BaseCase!AA547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB547-RevReq_BaseCase!AB547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC547-RevReq_BaseCase!AC547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD547-RevReq_BaseCase!AD547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE547-RevReq_BaseCase!AE547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF547-RevReq_BaseCase!AF547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG547-RevReq_BaseCase!AG547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH547-RevReq_BaseCase!AH547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI547-RevReq_BaseCase!AI547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ547-RevReq_BaseCase!AJ547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK547-RevReq_BaseCase!AK547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL547-RevReq_BaseCase!AL547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM547-RevReq_BaseCase!AM547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN547-RevReq_BaseCase!AN547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO547-RevReq_BaseCase!AO547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP547-RevReq_BaseCase!AP547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ547-RevReq_BaseCase!AQ547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR547-RevReq_BaseCase!AR547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS547-RevReq_BaseCase!AS547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT547-RevReq_BaseCase!AT547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU547-RevReq_BaseCase!AU547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV547-RevReq_BaseCase!AV547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW547-RevReq_BaseCase!AW547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX547-RevReq_BaseCase!AX547","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY547-RevReq_BaseCase!AY547","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O548-RevReq_BaseCase!O548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P548-RevReq_BaseCase!P548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q548-RevReq_BaseCase!Q548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R548-RevReq_BaseCase!R548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S548-RevReq_BaseCase!S548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T548-RevReq_BaseCase!T548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U548-RevReq_BaseCase!U548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V548-RevReq_BaseCase!V548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W548-RevReq_BaseCase!W548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X548-RevReq_BaseCase!X548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y548-RevReq_BaseCase!Y548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z548-RevReq_BaseCase!Z548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA548-RevReq_BaseCase!AA548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB548-RevReq_BaseCase!AB548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC548-RevReq_BaseCase!AC548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD548-RevReq_BaseCase!AD548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE548-RevReq_BaseCase!AE548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF548-RevReq_BaseCase!AF548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG548-RevReq_BaseCase!AG548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH548-RevReq_BaseCase!AH548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI548-RevReq_BaseCase!AI548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ548-RevReq_BaseCase!AJ548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK548-RevReq_BaseCase!AK548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL548-RevReq_BaseCase!AL548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM548-RevReq_BaseCase!AM548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN548-RevReq_BaseCase!AN548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO548-RevReq_BaseCase!AO548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP548-RevReq_BaseCase!AP548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ548-RevReq_BaseCase!AQ548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR548-RevReq_BaseCase!AR548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS548-RevReq_BaseCase!AS548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT548-RevReq_BaseCase!AT548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU548-RevReq_BaseCase!AU548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV548-RevReq_BaseCase!AV548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW548-RevReq_BaseCase!AW548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX548-RevReq_BaseCase!AX548","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY548-RevReq_BaseCase!AY548","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O549-RevReq_BaseCase!O549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P549-RevReq_BaseCase!P549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q549-RevReq_BaseCase!Q549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R549-RevReq_BaseCase!R549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S549-RevReq_BaseCase!S549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T549-RevReq_BaseCase!T549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U549-RevReq_BaseCase!U549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V549-RevReq_BaseCase!V549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W549-RevReq_BaseCase!W549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X549-RevReq_BaseCase!X549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y549-RevReq_BaseCase!Y549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z549-RevReq_BaseCase!Z549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA549-RevReq_BaseCase!AA549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB549-RevReq_BaseCase!AB549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC549-RevReq_BaseCase!AC549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD549-RevReq_BaseCase!AD549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE549-RevReq_BaseCase!AE549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF549-RevReq_BaseCase!AF549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG549-RevReq_BaseCase!AG549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH549-RevReq_BaseCase!AH549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI549-RevReq_BaseCase!AI549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ549-RevReq_BaseCase!AJ549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK549-RevReq_BaseCase!AK549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL549-RevReq_BaseCase!AL549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM549-RevReq_BaseCase!AM549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN549-RevReq_BaseCase!AN549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO549-RevReq_BaseCase!AO549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP549-RevReq_BaseCase!AP549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ549-RevReq_BaseCase!AQ549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR549-RevReq_BaseCase!AR549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS549-RevReq_BaseCase!AS549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT549-RevReq_BaseCase!AT549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU549-RevReq_BaseCase!AU549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV549-RevReq_BaseCase!AV549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW549-RevReq_BaseCase!AW549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX549-RevReq_BaseCase!AX549","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY549-RevReq_BaseCase!AY549","v":0}]
[null,null,20,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O550-RevReq_BaseCase!O550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P550-RevReq_BaseCase!P550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q550-RevReq_BaseCase!Q550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R550-RevReq_BaseCase!R550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S550-RevReq_BaseCase!S550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T550-RevReq_BaseCase!T550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U550-RevReq_BaseCase!U550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V550-RevReq_BaseCase!V550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W550-RevReq_BaseCase!W550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X550-RevReq_BaseCase!X550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y550-RevReq_BaseCase!Y550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z550-RevReq_BaseCase!Z550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA550-RevReq_BaseCase!AA550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB550-RevReq_BaseCase!AB550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC550-RevReq_BaseCase!AC550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD550-RevReq_BaseCase!AD550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE550-RevReq_BaseCase!AE550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF550-RevReq_BaseCase!AF550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG550-RevReq_BaseCase!AG550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH550-RevReq_BaseCase!AH550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI550-RevReq_BaseCase!AI550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ550-RevReq_BaseCase!AJ550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK550-RevReq_BaseCase!AK550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL550-RevReq_BaseCase!AL550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM550-RevReq_BaseCase!AM550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN550-RevReq_BaseCase!AN550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO550-RevReq_BaseCase!AO550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP550-RevReq_BaseCase!AP550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ550-RevReq_BaseCase!AQ550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR550-RevReq_BaseCase!AR550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS550-RevReq_BaseCase!AS550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT550-RevReq_BaseCase!AT550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU550-RevReq_BaseCase!AU550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV550-RevReq_BaseCase!AV550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW550-RevReq_BaseCase!AW550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX550-RevReq_BaseCase!AX550","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY550-RevReq_BaseCase!AY550","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O551-RevReq_BaseCase!O551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P551-RevReq_BaseCase!P551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q551-RevReq_BaseCase!Q551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R551-RevReq_BaseCase!R551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S551-RevReq_BaseCase!S551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T551-RevReq_BaseCase!T551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U551-RevReq_BaseCase!U551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V551-RevReq_BaseCase!V551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W551-RevReq_BaseCase!W551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X551-RevReq_BaseCase!X551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y551-RevReq_BaseCase!Y551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z551-RevReq_BaseCase!Z551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA551-RevReq_BaseCase!AA551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB551-RevReq_BaseCase!AB551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC551-RevReq_BaseCase!AC551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD551-RevReq_BaseCase!AD551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE551-RevReq_BaseCase!AE551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF551-RevReq_BaseCase!AF551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG551-RevReq_BaseCase!AG551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH551-RevReq_BaseCase!AH551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI551-RevReq_BaseCase!AI551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ551-RevReq_BaseCase!AJ551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK551-RevReq_BaseCase!AK551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL551-RevReq_BaseCase!AL551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM551-RevReq_BaseCase!AM551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN551-RevReq_BaseCase!AN551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO551-RevReq_BaseCase!AO551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP551-RevReq_BaseCase!AP551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ551-RevReq_BaseCase!AQ551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR551-RevReq_BaseCase!AR551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS551-RevReq_BaseCase!AS551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT551-RevReq_BaseCase!AT551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU551-RevReq_BaseCase!AU551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV551-RevReq_BaseCase!AV551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW551-RevReq_BaseCase!AW551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX551-RevReq_BaseCase!AX551","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY551-RevReq_BaseCase!AY551","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O552-RevReq_BaseCase!O552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P552-RevReq_BaseCase!P552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q552-RevReq_BaseCase!Q552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R552-RevReq_BaseCase!R552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S552-RevReq_BaseCase!S552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T552-RevReq_BaseCase!T552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U552-RevReq_BaseCase!U552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V552-RevReq_BaseCase!V552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W552-RevReq_BaseCase!W552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X552-RevReq_BaseCase!X552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y552-RevReq_BaseCase!Y552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z552-RevReq_BaseCase!Z552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA552-RevReq_BaseCase!AA552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB552-RevReq_BaseCase!AB552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC552-RevReq_BaseCase!AC552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD552-RevReq_BaseCase!AD552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE552-RevReq_BaseCase!AE552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF552-RevReq_BaseCase!AF552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG552-RevReq_BaseCase!AG552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH552-RevReq_BaseCase!AH552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI552-RevReq_BaseCase!AI552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ552-RevReq_BaseCase!AJ552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK552-RevReq_BaseCase!AK552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL552-RevReq_BaseCase!AL552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM552-RevReq_BaseCase!AM552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN552-RevReq_BaseCase!AN552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO552-RevReq_BaseCase!AO552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP552-RevReq_BaseCase!AP552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ552-RevReq_BaseCase!AQ552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR552-RevReq_BaseCase!AR552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS552-RevReq_BaseCase!AS552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT552-RevReq_BaseCase!AT552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU552-RevReq_BaseCase!AU552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV552-RevReq_BaseCase!AV552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW552-RevReq_BaseCase!AW552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX552-RevReq_BaseCase!AX552","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY552-RevReq_BaseCase!AY552","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O553-RevReq_BaseCase!O553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P553-RevReq_BaseCase!P553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q553-RevReq_BaseCase!Q553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R553-RevReq_BaseCase!R553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S553-RevReq_BaseCase!S553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T553-RevReq_BaseCase!T553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U553-RevReq_BaseCase!U553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V553-RevReq_BaseCase!V553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W553-RevReq_BaseCase!W553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X553-RevReq_BaseCase!X553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y553-RevReq_BaseCase!Y553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z553-RevReq_BaseCase!Z553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA553-RevReq_BaseCase!AA553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB553-RevReq_BaseCase!AB553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC553-RevReq_BaseCase!AC553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD553-RevReq_BaseCase!AD553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE553-RevReq_BaseCase!AE553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF553-RevReq_BaseCase!AF553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG553-RevReq_BaseCase!AG553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH553-RevReq_BaseCase!AH553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI553-RevReq_BaseCase!AI553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ553-RevReq_BaseCase!AJ553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK553-RevReq_BaseCase!AK553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL553-RevReq_BaseCase!AL553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM553-RevReq_BaseCase!AM553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN553-RevReq_BaseCase!AN553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO553-RevReq_BaseCase!AO553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP553-RevReq_BaseCase!AP553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ553-RevReq_BaseCase!AQ553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR553-RevReq_BaseCase!AR553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS553-RevReq_BaseCase!AS553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT553-RevReq_BaseCase!AT553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU553-RevReq_BaseCase!AU553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV553-RevReq_BaseCase!AV553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW553-RevReq_BaseCase!AW553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX553-RevReq_BaseCase!AX553","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY553-RevReq_BaseCase!AY553","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O554-RevReq_BaseCase!O554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P554-RevReq_BaseCase!P554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q554-RevReq_BaseCase!Q554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R554-RevReq_BaseCase!R554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S554-RevReq_BaseCase!S554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T554-RevReq_BaseCase!T554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U554-RevReq_BaseCase!U554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V554-RevReq_BaseCase!V554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W554-RevReq_BaseCase!W554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X554-RevReq_BaseCase!X554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y554-RevReq_BaseCase!Y554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z554-RevReq_BaseCase!Z554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA554-RevReq_BaseCase!AA554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB554-RevReq_BaseCase!AB554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC554-RevReq_BaseCase!AC554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD554-RevReq_BaseCase!AD554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE554-RevReq_BaseCase!AE554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF554-RevReq_BaseCase!AF554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG554-RevReq_BaseCase!AG554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH554-RevReq_BaseCase!AH554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI554-RevReq_BaseCase!AI554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ554-RevReq_BaseCase!AJ554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK554-RevReq_BaseCase!AK554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL554-RevReq_BaseCase!AL554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM554-RevReq_BaseCase!AM554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN554-RevReq_BaseCase!AN554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO554-RevReq_BaseCase!AO554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP554-RevReq_BaseCase!AP554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ554-RevReq_BaseCase!AQ554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR554-RevReq_BaseCase!AR554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS554-RevReq_BaseCase!AS554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT554-RevReq_BaseCase!AT554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU554-RevReq_BaseCase!AU554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV554-RevReq_BaseCase!AV554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW554-RevReq_BaseCase!AW554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX554-RevReq_BaseCase!AX554","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY554-RevReq_BaseCase!AY554","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O555-RevReq_BaseCase!O555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P555-RevReq_BaseCase!P555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q555-RevReq_BaseCase!Q555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R555-RevReq_BaseCase!R555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S555-RevReq_BaseCase!S555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T555-RevReq_BaseCase!T555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U555-RevReq_BaseCase!U555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V555-RevReq_BaseCase!V555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W555-RevReq_BaseCase!W555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X555-RevReq_BaseCase!X555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y555-RevReq_BaseCase!Y555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z555-RevReq_BaseCase!Z555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA555-RevReq_BaseCase!AA555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB555-RevReq_BaseCase!AB555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC555-RevReq_BaseCase!AC555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD555-RevReq_BaseCase!AD555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE555-RevReq_BaseCase!AE555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF555-RevReq_BaseCase!AF555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG555-RevReq_BaseCase!AG555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH555-RevReq_BaseCase!AH555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI555-RevReq_BaseCase!AI555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ555-RevReq_BaseCase!AJ555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK555-RevReq_BaseCase!AK555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL555-RevReq_BaseCase!AL555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM555-RevReq_BaseCase!AM555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN555-RevReq_BaseCase!AN555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO555-RevReq_BaseCase!AO555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP555-RevReq_BaseCase!AP555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ555-RevReq_BaseCase!AQ555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR555-RevReq_BaseCase!AR555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS555-RevReq_BaseCase!AS555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT555-RevReq_BaseCase!AT555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU555-RevReq_BaseCase!AU555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV555-RevReq_BaseCase!AV555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW555-RevReq_BaseCase!AW555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX555-RevReq_BaseCase!AX555","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY555-RevReq_BaseCase!AY555","v":0}]
[null,null,null,{"$f":"\"Total \"&D530","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,null,-8054385.8756348193,-207928678.03273293,null,null,{"$f":"SUM(O531:O555)","v":0},{"$f":"SUM(P531:P555)","v":0},{"$f":"SUM(Q531:Q555)","v":110018849},-2608074.7200000007,-46761576.464000002,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-59055884.314065218]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C559+1","v":1},{"$f":"INDEX(D$55:D$79,$C560,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C560,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O560:AY560,$O$5:$AY$5)","v":0},{"$f":"SUM(O560:AY560)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O560-RevReq_BaseCase!O560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P560-RevReq_BaseCase!P560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q560-RevReq_BaseCase!Q560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R560-RevReq_BaseCase!R560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S560-RevReq_BaseCase!S560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T560-RevReq_BaseCase!T560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U560-RevReq_BaseCase!U560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V560-RevReq_BaseCase!V560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W560-RevReq_BaseCase!W560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X560-RevReq_BaseCase!X560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y560-RevReq_BaseCase!Y560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z560-RevReq_BaseCase!Z560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA560-RevReq_BaseCase!AA560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB560-RevReq_BaseCase!AB560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC560-RevReq_BaseCase!AC560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD560-RevReq_BaseCase!AD560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE560-RevReq_BaseCase!AE560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF560-RevReq_BaseCase!AF560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG560-RevReq_BaseCase!AG560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH560-RevReq_BaseCase!AH560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI560-RevReq_BaseCase!AI560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ560-RevReq_BaseCase!AJ560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK560-RevReq_BaseCase!AK560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL560-RevReq_BaseCase!AL560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM560-RevReq_BaseCase!AM560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN560-RevReq_BaseCase!AN560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO560-RevReq_BaseCase!AO560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP560-RevReq_BaseCase!AP560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ560-RevReq_BaseCase!AQ560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR560-RevReq_BaseCase!AR560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS560-RevReq_BaseCase!AS560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT560-RevReq_BaseCase!AT560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU560-RevReq_BaseCase!AU560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV560-RevReq_BaseCase!AV560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW560-RevReq_BaseCase!AW560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX560-RevReq_BaseCase!AX560","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY560-RevReq_BaseCase!AY560","v":0}]
[null,null,{"$f":"C560+1","v":2},{"$f":"INDEX(D$55:D$79,$C561,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O561-RevReq_BaseCase!O561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P561-RevReq_BaseCase!P561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q561-RevReq_BaseCase!Q561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R561-RevReq_BaseCase!R561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S561-RevReq_BaseCase!S561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T561-RevReq_BaseCase!T561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U561-RevReq_BaseCase!U561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V561-RevReq_BaseCase!V561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W561-RevReq_BaseCase!W561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X561-RevReq_BaseCase!X561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y561-RevReq_BaseCase!Y561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z561-RevReq_BaseCase!Z561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA561-RevReq_BaseCase!AA561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB561-RevReq_BaseCase!AB561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC561-RevReq_BaseCase!AC561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD561-RevReq_BaseCase!AD561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE561-RevReq_BaseCase!AE561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF561-RevReq_BaseCase!AF561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG561-RevReq_BaseCase!AG561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH561-RevReq_BaseCase!AH561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI561-RevReq_BaseCase!AI561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ561-RevReq_BaseCase!AJ561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK561-RevReq_BaseCase!AK561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL561-RevReq_BaseCase!AL561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM561-RevReq_BaseCase!AM561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN561-RevReq_BaseCase!AN561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO561-RevReq_BaseCase!AO561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP561-RevReq_BaseCase!AP561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ561-RevReq_BaseCase!AQ561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR561-RevReq_BaseCase!AR561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS561-RevReq_BaseCase!AS561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT561-RevReq_BaseCase!AT561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU561-RevReq_BaseCase!AU561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV561-RevReq_BaseCase!AV561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW561-RevReq_BaseCase!AW561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX561-RevReq_BaseCase!AX561","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY561-RevReq_BaseCase!AY561","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O562-RevReq_BaseCase!O562","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P562-RevReq_BaseCase!P562","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q562-RevReq_BaseCase!Q562","v":-2030820},{"$f":"+'RevReq_ExitCase_(2021)'!R562-RevReq_BaseCase!R562","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2021)'!S562-RevReq_BaseCase!S562","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2021)'!T562-RevReq_BaseCase!T562","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2021)'!U562-RevReq_BaseCase!U562","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2021)'!V562-RevReq_BaseCase!V562","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2021)'!W562-RevReq_BaseCase!W562","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2021)'!X562-RevReq_BaseCase!X562","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2021)'!Y562-RevReq_BaseCase!Y562","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2021)'!Z562-RevReq_BaseCase!Z562","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2021)'!AA562-RevReq_BaseCase!AA562","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2021)'!AB562-RevReq_BaseCase!AB562","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2021)'!AC562-RevReq_BaseCase!AC562","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2021)'!AD562-RevReq_BaseCase!AD562","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2021)'!AE562-RevReq_BaseCase!AE562","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2021)'!AF562-RevReq_BaseCase!AF562","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2021)'!AG562-RevReq_BaseCase!AG562","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2021)'!AH562-RevReq_BaseCase!AH562","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2021)'!AI562-RevReq_BaseCase!AI562","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2021)'!AJ562-RevReq_BaseCase!AJ562","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2021)'!AK562-RevReq_BaseCase!AK562","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2021)'!AL562-RevReq_BaseCase!AL562","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2021)'!AM562-RevReq_BaseCase!AM562","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2021)'!AN562-RevReq_BaseCase!AN562","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2021)'!AO562-RevReq_BaseCase!AO562","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2021)'!AP562-RevReq_BaseCase!AP562","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2021)'!AQ562-RevReq_BaseCase!AQ562","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2021)'!AR562-RevReq_BaseCase!AR562","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2021)'!AS562-RevReq_BaseCase!AS562","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2021)'!AT562-RevReq_BaseCase!AT562","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2021)'!AU562-RevReq_BaseCase!AU562","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2021)'!AV562-RevReq_BaseCase!AV562","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2021)'!AW562-RevReq_BaseCase!AW562","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2021)'!AX562-RevReq_BaseCase!AX562","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2021)'!AY562-RevReq_BaseCase!AY562","v":-3594401.4930002391}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O563-RevReq_BaseCase!O563","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P563-RevReq_BaseCase!P563","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q563-RevReq_BaseCase!Q563","v":-408000},{"$f":"+'RevReq_ExitCase_(2021)'!R563-RevReq_BaseCase!R563","v":-416160},{"$f":"+'RevReq_ExitCase_(2021)'!S563-RevReq_BaseCase!S563","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2021)'!T563-RevReq_BaseCase!T563","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2021)'!U563-RevReq_BaseCase!U563","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2021)'!V563-RevReq_BaseCase!V563","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2021)'!W563-RevReq_BaseCase!W563","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2021)'!X563-RevReq_BaseCase!X563","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2021)'!Y563-RevReq_BaseCase!Y563","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2021)'!Z563-RevReq_BaseCase!Z563","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2021)'!AA563-RevReq_BaseCase!AA563","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2021)'!AB563-RevReq_BaseCase!AB563","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2021)'!AC563-RevReq_BaseCase!AC563","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2021)'!AD563-RevReq_BaseCase!AD563","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2021)'!AE563-RevReq_BaseCase!AE563","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2021)'!AF563-RevReq_BaseCase!AF563","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2021)'!AG563-RevReq_BaseCase!AG563","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2021)'!AH563-RevReq_BaseCase!AH563","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2021)'!AI563-RevReq_BaseCase!AI563","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2021)'!AJ563-RevReq_BaseCase!AJ563","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2021)'!AK563-RevReq_BaseCase!AK563","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2021)'!AL563-RevReq_BaseCase!AL563","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2021)'!AM563-RevReq_BaseCase!AM563","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2021)'!AN563-RevReq_BaseCase!AN563","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2021)'!AO563-RevReq_BaseCase!AO563","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2021)'!AP563-RevReq_BaseCase!AP563","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2021)'!AQ563-RevReq_BaseCase!AQ563","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2021)'!AR563-RevReq_BaseCase!AR563","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2021)'!AS563-RevReq_BaseCase!AS563","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2021)'!AT563-RevReq_BaseCase!AT563","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2021)'!AU563-RevReq_BaseCase!AU563","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2021)'!AV563-RevReq_BaseCase!AV563","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2021)'!AW563-RevReq_BaseCase!AW563","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2021)'!AX563-RevReq_BaseCase!AX563","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2021)'!AY563-RevReq_BaseCase!AY563","v":-799955.82106498256}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O564-RevReq_BaseCase!O564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P564-RevReq_BaseCase!P564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q564-RevReq_BaseCase!Q564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R564-RevReq_BaseCase!R564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S564-RevReq_BaseCase!S564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T564-RevReq_BaseCase!T564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U564-RevReq_BaseCase!U564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V564-RevReq_BaseCase!V564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W564-RevReq_BaseCase!W564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X564-RevReq_BaseCase!X564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y564-RevReq_BaseCase!Y564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z564-RevReq_BaseCase!Z564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA564-RevReq_BaseCase!AA564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB564-RevReq_BaseCase!AB564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC564-RevReq_BaseCase!AC564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD564-RevReq_BaseCase!AD564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE564-RevReq_BaseCase!AE564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF564-RevReq_BaseCase!AF564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG564-RevReq_BaseCase!AG564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH564-RevReq_BaseCase!AH564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI564-RevReq_BaseCase!AI564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ564-RevReq_BaseCase!AJ564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK564-RevReq_BaseCase!AK564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL564-RevReq_BaseCase!AL564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM564-RevReq_BaseCase!AM564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN564-RevReq_BaseCase!AN564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO564-RevReq_BaseCase!AO564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP564-RevReq_BaseCase!AP564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ564-RevReq_BaseCase!AQ564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR564-RevReq_BaseCase!AR564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS564-RevReq_BaseCase!AS564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT564-RevReq_BaseCase!AT564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU564-RevReq_BaseCase!AU564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV564-RevReq_BaseCase!AV564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW564-RevReq_BaseCase!AW564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX564-RevReq_BaseCase!AX564","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY564-RevReq_BaseCase!AY564","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O565-RevReq_BaseCase!O565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P565-RevReq_BaseCase!P565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q565-RevReq_BaseCase!Q565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R565-RevReq_BaseCase!R565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S565-RevReq_BaseCase!S565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T565-RevReq_BaseCase!T565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U565-RevReq_BaseCase!U565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V565-RevReq_BaseCase!V565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W565-RevReq_BaseCase!W565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X565-RevReq_BaseCase!X565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y565-RevReq_BaseCase!Y565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z565-RevReq_BaseCase!Z565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA565-RevReq_BaseCase!AA565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB565-RevReq_BaseCase!AB565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC565-RevReq_BaseCase!AC565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD565-RevReq_BaseCase!AD565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE565-RevReq_BaseCase!AE565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF565-RevReq_BaseCase!AF565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG565-RevReq_BaseCase!AG565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH565-RevReq_BaseCase!AH565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI565-RevReq_BaseCase!AI565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ565-RevReq_BaseCase!AJ565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK565-RevReq_BaseCase!AK565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL565-RevReq_BaseCase!AL565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM565-RevReq_BaseCase!AM565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN565-RevReq_BaseCase!AN565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO565-RevReq_BaseCase!AO565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP565-RevReq_BaseCase!AP565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ565-RevReq_BaseCase!AQ565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR565-RevReq_BaseCase!AR565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS565-RevReq_BaseCase!AS565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT565-RevReq_BaseCase!AT565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU565-RevReq_BaseCase!AU565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV565-RevReq_BaseCase!AV565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW565-RevReq_BaseCase!AW565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX565-RevReq_BaseCase!AX565","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY565-RevReq_BaseCase!AY565","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O566-RevReq_BaseCase!O566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P566-RevReq_BaseCase!P566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q566-RevReq_BaseCase!Q566","v":22057669},{"$f":"+'RevReq_ExitCase_(2021)'!R566-RevReq_BaseCase!R566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S566-RevReq_BaseCase!S566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T566-RevReq_BaseCase!T566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U566-RevReq_BaseCase!U566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V566-RevReq_BaseCase!V566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W566-RevReq_BaseCase!W566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X566-RevReq_BaseCase!X566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y566-RevReq_BaseCase!Y566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z566-RevReq_BaseCase!Z566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA566-RevReq_BaseCase!AA566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB566-RevReq_BaseCase!AB566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC566-RevReq_BaseCase!AC566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD566-RevReq_BaseCase!AD566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE566-RevReq_BaseCase!AE566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF566-RevReq_BaseCase!AF566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG566-RevReq_BaseCase!AG566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH566-RevReq_BaseCase!AH566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI566-RevReq_BaseCase!AI566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ566-RevReq_BaseCase!AJ566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK566-RevReq_BaseCase!AK566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL566-RevReq_BaseCase!AL566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM566-RevReq_BaseCase!AM566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN566-RevReq_BaseCase!AN566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO566-RevReq_BaseCase!AO566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP566-RevReq_BaseCase!AP566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ566-RevReq_BaseCase!AQ566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR566-RevReq_BaseCase!AR566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS566-RevReq_BaseCase!AS566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT566-RevReq_BaseCase!AT566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU566-RevReq_BaseCase!AU566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV566-RevReq_BaseCase!AV566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW566-RevReq_BaseCase!AW566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX566-RevReq_BaseCase!AX566","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY566-RevReq_BaseCase!AY566","v":-54661527}]
[null,null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O567-RevReq_BaseCase!O567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P567-RevReq_BaseCase!P567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q567-RevReq_BaseCase!Q567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R567-RevReq_BaseCase!R567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S567-RevReq_BaseCase!S567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T567-RevReq_BaseCase!T567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U567-RevReq_BaseCase!U567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V567-RevReq_BaseCase!V567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W567-RevReq_BaseCase!W567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X567-RevReq_BaseCase!X567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y567-RevReq_BaseCase!Y567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z567-RevReq_BaseCase!Z567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA567-RevReq_BaseCase!AA567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB567-RevReq_BaseCase!AB567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC567-RevReq_BaseCase!AC567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD567-RevReq_BaseCase!AD567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE567-RevReq_BaseCase!AE567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF567-RevReq_BaseCase!AF567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG567-RevReq_BaseCase!AG567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH567-RevReq_BaseCase!AH567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI567-RevReq_BaseCase!AI567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ567-RevReq_BaseCase!AJ567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK567-RevReq_BaseCase!AK567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL567-RevReq_BaseCase!AL567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM567-RevReq_BaseCase!AM567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN567-RevReq_BaseCase!AN567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO567-RevReq_BaseCase!AO567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP567-RevReq_BaseCase!AP567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ567-RevReq_BaseCase!AQ567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR567-RevReq_BaseCase!AR567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS567-RevReq_BaseCase!AS567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT567-RevReq_BaseCase!AT567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU567-RevReq_BaseCase!AU567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV567-RevReq_BaseCase!AV567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW567-RevReq_BaseCase!AW567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX567-RevReq_BaseCase!AX567","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY567-RevReq_BaseCase!AY567","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O568-RevReq_BaseCase!O568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P568-RevReq_BaseCase!P568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q568-RevReq_BaseCase!Q568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R568-RevReq_BaseCase!R568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S568-RevReq_BaseCase!S568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T568-RevReq_BaseCase!T568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U568-RevReq_BaseCase!U568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V568-RevReq_BaseCase!V568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W568-RevReq_BaseCase!W568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X568-RevReq_BaseCase!X568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y568-RevReq_BaseCase!Y568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z568-RevReq_BaseCase!Z568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA568-RevReq_BaseCase!AA568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB568-RevReq_BaseCase!AB568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC568-RevReq_BaseCase!AC568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD568-RevReq_BaseCase!AD568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE568-RevReq_BaseCase!AE568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF568-RevReq_BaseCase!AF568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG568-RevReq_BaseCase!AG568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH568-RevReq_BaseCase!AH568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI568-RevReq_BaseCase!AI568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ568-RevReq_BaseCase!AJ568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK568-RevReq_BaseCase!AK568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL568-RevReq_BaseCase!AL568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM568-RevReq_BaseCase!AM568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN568-RevReq_BaseCase!AN568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO568-RevReq_BaseCase!AO568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP568-RevReq_BaseCase!AP568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ568-RevReq_BaseCase!AQ568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR568-RevReq_BaseCase!AR568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS568-RevReq_BaseCase!AS568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT568-RevReq_BaseCase!AT568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU568-RevReq_BaseCase!AU568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV568-RevReq_BaseCase!AV568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW568-RevReq_BaseCase!AW568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX568-RevReq_BaseCase!AX568","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY568-RevReq_BaseCase!AY568","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O569-RevReq_BaseCase!O569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P569-RevReq_BaseCase!P569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q569-RevReq_BaseCase!Q569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R569-RevReq_BaseCase!R569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S569-RevReq_BaseCase!S569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T569-RevReq_BaseCase!T569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U569-RevReq_BaseCase!U569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V569-RevReq_BaseCase!V569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W569-RevReq_BaseCase!W569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X569-RevReq_BaseCase!X569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y569-RevReq_BaseCase!Y569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z569-RevReq_BaseCase!Z569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA569-RevReq_BaseCase!AA569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB569-RevReq_BaseCase!AB569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC569-RevReq_BaseCase!AC569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD569-RevReq_BaseCase!AD569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE569-RevReq_BaseCase!AE569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF569-RevReq_BaseCase!AF569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG569-RevReq_BaseCase!AG569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH569-RevReq_BaseCase!AH569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI569-RevReq_BaseCase!AI569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ569-RevReq_BaseCase!AJ569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK569-RevReq_BaseCase!AK569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL569-RevReq_BaseCase!AL569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM569-RevReq_BaseCase!AM569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN569-RevReq_BaseCase!AN569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO569-RevReq_BaseCase!AO569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP569-RevReq_BaseCase!AP569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ569-RevReq_BaseCase!AQ569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR569-RevReq_BaseCase!AR569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS569-RevReq_BaseCase!AS569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT569-RevReq_BaseCase!AT569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU569-RevReq_BaseCase!AU569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV569-RevReq_BaseCase!AV569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW569-RevReq_BaseCase!AW569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX569-RevReq_BaseCase!AX569","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY569-RevReq_BaseCase!AY569","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O570-RevReq_BaseCase!O570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P570-RevReq_BaseCase!P570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q570-RevReq_BaseCase!Q570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R570-RevReq_BaseCase!R570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S570-RevReq_BaseCase!S570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T570-RevReq_BaseCase!T570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U570-RevReq_BaseCase!U570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V570-RevReq_BaseCase!V570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W570-RevReq_BaseCase!W570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X570-RevReq_BaseCase!X570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y570-RevReq_BaseCase!Y570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z570-RevReq_BaseCase!Z570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA570-RevReq_BaseCase!AA570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB570-RevReq_BaseCase!AB570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC570-RevReq_BaseCase!AC570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD570-RevReq_BaseCase!AD570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE570-RevReq_BaseCase!AE570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF570-RevReq_BaseCase!AF570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG570-RevReq_BaseCase!AG570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH570-RevReq_BaseCase!AH570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI570-RevReq_BaseCase!AI570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ570-RevReq_BaseCase!AJ570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK570-RevReq_BaseCase!AK570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL570-RevReq_BaseCase!AL570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM570-RevReq_BaseCase!AM570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN570-RevReq_BaseCase!AN570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO570-RevReq_BaseCase!AO570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP570-RevReq_BaseCase!AP570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ570-RevReq_BaseCase!AQ570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR570-RevReq_BaseCase!AR570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS570-RevReq_BaseCase!AS570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT570-RevReq_BaseCase!AT570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU570-RevReq_BaseCase!AU570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV570-RevReq_BaseCase!AV570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW570-RevReq_BaseCase!AW570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX570-RevReq_BaseCase!AX570","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY570-RevReq_BaseCase!AY570","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O571-RevReq_BaseCase!O571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P571-RevReq_BaseCase!P571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q571-RevReq_BaseCase!Q571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R571-RevReq_BaseCase!R571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S571-RevReq_BaseCase!S571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T571-RevReq_BaseCase!T571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U571-RevReq_BaseCase!U571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V571-RevReq_BaseCase!V571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W571-RevReq_BaseCase!W571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X571-RevReq_BaseCase!X571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y571-RevReq_BaseCase!Y571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z571-RevReq_BaseCase!Z571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA571-RevReq_BaseCase!AA571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB571-RevReq_BaseCase!AB571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC571-RevReq_BaseCase!AC571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD571-RevReq_BaseCase!AD571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE571-RevReq_BaseCase!AE571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF571-RevReq_BaseCase!AF571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG571-RevReq_BaseCase!AG571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH571-RevReq_BaseCase!AH571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI571-RevReq_BaseCase!AI571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ571-RevReq_BaseCase!AJ571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK571-RevReq_BaseCase!AK571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL571-RevReq_BaseCase!AL571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM571-RevReq_BaseCase!AM571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN571-RevReq_BaseCase!AN571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO571-RevReq_BaseCase!AO571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP571-RevReq_BaseCase!AP571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ571-RevReq_BaseCase!AQ571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR571-RevReq_BaseCase!AR571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS571-RevReq_BaseCase!AS571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT571-RevReq_BaseCase!AT571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU571-RevReq_BaseCase!AU571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV571-RevReq_BaseCase!AV571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW571-RevReq_BaseCase!AW571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX571-RevReq_BaseCase!AX571","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY571-RevReq_BaseCase!AY571","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O572-RevReq_BaseCase!O572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P572-RevReq_BaseCase!P572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q572-RevReq_BaseCase!Q572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R572-RevReq_BaseCase!R572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S572-RevReq_BaseCase!S572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T572-RevReq_BaseCase!T572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U572-RevReq_BaseCase!U572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V572-RevReq_BaseCase!V572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W572-RevReq_BaseCase!W572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X572-RevReq_BaseCase!X572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y572-RevReq_BaseCase!Y572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z572-RevReq_BaseCase!Z572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA572-RevReq_BaseCase!AA572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB572-RevReq_BaseCase!AB572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC572-RevReq_BaseCase!AC572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD572-RevReq_BaseCase!AD572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE572-RevReq_BaseCase!AE572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF572-RevReq_BaseCase!AF572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG572-RevReq_BaseCase!AG572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH572-RevReq_BaseCase!AH572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI572-RevReq_BaseCase!AI572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ572-RevReq_BaseCase!AJ572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK572-RevReq_BaseCase!AK572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL572-RevReq_BaseCase!AL572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM572-RevReq_BaseCase!AM572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN572-RevReq_BaseCase!AN572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO572-RevReq_BaseCase!AO572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP572-RevReq_BaseCase!AP572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ572-RevReq_BaseCase!AQ572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR572-RevReq_BaseCase!AR572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS572-RevReq_BaseCase!AS572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT572-RevReq_BaseCase!AT572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU572-RevReq_BaseCase!AU572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV572-RevReq_BaseCase!AV572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW572-RevReq_BaseCase!AW572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX572-RevReq_BaseCase!AX572","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY572-RevReq_BaseCase!AY572","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O573-RevReq_BaseCase!O573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P573-RevReq_BaseCase!P573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q573-RevReq_BaseCase!Q573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R573-RevReq_BaseCase!R573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S573-RevReq_BaseCase!S573","v":-42800087},{"$f":"+'RevReq_ExitCase_(2021)'!T573-RevReq_BaseCase!T573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U573-RevReq_BaseCase!U573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V573-RevReq_BaseCase!V573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W573-RevReq_BaseCase!W573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X573-RevReq_BaseCase!X573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y573-RevReq_BaseCase!Y573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z573-RevReq_BaseCase!Z573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA573-RevReq_BaseCase!AA573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB573-RevReq_BaseCase!AB573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC573-RevReq_BaseCase!AC573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD573-RevReq_BaseCase!AD573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE573-RevReq_BaseCase!AE573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF573-RevReq_BaseCase!AF573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG573-RevReq_BaseCase!AG573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH573-RevReq_BaseCase!AH573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI573-RevReq_BaseCase!AI573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ573-RevReq_BaseCase!AJ573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK573-RevReq_BaseCase!AK573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL573-RevReq_BaseCase!AL573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM573-RevReq_BaseCase!AM573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN573-RevReq_BaseCase!AN573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO573-RevReq_BaseCase!AO573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP573-RevReq_BaseCase!AP573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ573-RevReq_BaseCase!AQ573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR573-RevReq_BaseCase!AR573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS573-RevReq_BaseCase!AS573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT573-RevReq_BaseCase!AT573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU573-RevReq_BaseCase!AU573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV573-RevReq_BaseCase!AV573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW573-RevReq_BaseCase!AW573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX573-RevReq_BaseCase!AX573","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY573-RevReq_BaseCase!AY573","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O574-RevReq_BaseCase!O574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P574-RevReq_BaseCase!P574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q574-RevReq_BaseCase!Q574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R574-RevReq_BaseCase!R574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S574-RevReq_BaseCase!S574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T574-RevReq_BaseCase!T574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U574-RevReq_BaseCase!U574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V574-RevReq_BaseCase!V574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W574-RevReq_BaseCase!W574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X574-RevReq_BaseCase!X574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y574-RevReq_BaseCase!Y574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z574-RevReq_BaseCase!Z574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA574-RevReq_BaseCase!AA574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB574-RevReq_BaseCase!AB574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC574-RevReq_BaseCase!AC574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD574-RevReq_BaseCase!AD574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE574-RevReq_BaseCase!AE574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF574-RevReq_BaseCase!AF574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG574-RevReq_BaseCase!AG574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH574-RevReq_BaseCase!AH574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI574-RevReq_BaseCase!AI574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ574-RevReq_BaseCase!AJ574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK574-RevReq_BaseCase!AK574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL574-RevReq_BaseCase!AL574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM574-RevReq_BaseCase!AM574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN574-RevReq_BaseCase!AN574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO574-RevReq_BaseCase!AO574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP574-RevReq_BaseCase!AP574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ574-RevReq_BaseCase!AQ574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR574-RevReq_BaseCase!AR574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS574-RevReq_BaseCase!AS574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT574-RevReq_BaseCase!AT574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU574-RevReq_BaseCase!AU574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV574-RevReq_BaseCase!AV574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW574-RevReq_BaseCase!AW574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX574-RevReq_BaseCase!AX574","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY574-RevReq_BaseCase!AY574","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O575-RevReq_BaseCase!O575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P575-RevReq_BaseCase!P575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q575-RevReq_BaseCase!Q575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R575-RevReq_BaseCase!R575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S575-RevReq_BaseCase!S575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T575-RevReq_BaseCase!T575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U575-RevReq_BaseCase!U575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V575-RevReq_BaseCase!V575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W575-RevReq_BaseCase!W575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X575-RevReq_BaseCase!X575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y575-RevReq_BaseCase!Y575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z575-RevReq_BaseCase!Z575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA575-RevReq_BaseCase!AA575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB575-RevReq_BaseCase!AB575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC575-RevReq_BaseCase!AC575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD575-RevReq_BaseCase!AD575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE575-RevReq_BaseCase!AE575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF575-RevReq_BaseCase!AF575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG575-RevReq_BaseCase!AG575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH575-RevReq_BaseCase!AH575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI575-RevReq_BaseCase!AI575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ575-RevReq_BaseCase!AJ575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK575-RevReq_BaseCase!AK575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL575-RevReq_BaseCase!AL575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM575-RevReq_BaseCase!AM575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN575-RevReq_BaseCase!AN575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO575-RevReq_BaseCase!AO575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP575-RevReq_BaseCase!AP575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ575-RevReq_BaseCase!AQ575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR575-RevReq_BaseCase!AR575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS575-RevReq_BaseCase!AS575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT575-RevReq_BaseCase!AT575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU575-RevReq_BaseCase!AU575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV575-RevReq_BaseCase!AV575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW575-RevReq_BaseCase!AW575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX575-RevReq_BaseCase!AX575","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY575-RevReq_BaseCase!AY575","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O576-RevReq_BaseCase!O576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P576-RevReq_BaseCase!P576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q576-RevReq_BaseCase!Q576","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R576-RevReq_BaseCase!R576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S576-RevReq_BaseCase!S576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T576-RevReq_BaseCase!T576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U576-RevReq_BaseCase!U576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V576-RevReq_BaseCase!V576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W576-RevReq_BaseCase!W576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X576-RevReq_BaseCase!X576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y576-RevReq_BaseCase!Y576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z576-RevReq_BaseCase!Z576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA576-RevReq_BaseCase!AA576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB576-RevReq_BaseCase!AB576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC576-RevReq_BaseCase!AC576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD576-RevReq_BaseCase!AD576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE576-RevReq_BaseCase!AE576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF576-RevReq_BaseCase!AF576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG576-RevReq_BaseCase!AG576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH576-RevReq_BaseCase!AH576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI576-RevReq_BaseCase!AI576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ576-RevReq_BaseCase!AJ576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK576-RevReq_BaseCase!AK576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL576-RevReq_BaseCase!AL576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM576-RevReq_BaseCase!AM576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN576-RevReq_BaseCase!AN576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO576-RevReq_BaseCase!AO576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP576-RevReq_BaseCase!AP576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ576-RevReq_BaseCase!AQ576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR576-RevReq_BaseCase!AR576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS576-RevReq_BaseCase!AS576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT576-RevReq_BaseCase!AT576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU576-RevReq_BaseCase!AU576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV576-RevReq_BaseCase!AV576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW576-RevReq_BaseCase!AW576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX576-RevReq_BaseCase!AX576","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY576-RevReq_BaseCase!AY576","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O577-RevReq_BaseCase!O577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P577-RevReq_BaseCase!P577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q577-RevReq_BaseCase!Q577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R577-RevReq_BaseCase!R577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S577-RevReq_BaseCase!S577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T577-RevReq_BaseCase!T577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U577-RevReq_BaseCase!U577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V577-RevReq_BaseCase!V577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W577-RevReq_BaseCase!W577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X577-RevReq_BaseCase!X577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y577-RevReq_BaseCase!Y577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z577-RevReq_BaseCase!Z577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA577-RevReq_BaseCase!AA577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB577-RevReq_BaseCase!AB577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC577-RevReq_BaseCase!AC577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD577-RevReq_BaseCase!AD577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE577-RevReq_BaseCase!AE577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF577-RevReq_BaseCase!AF577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG577-RevReq_BaseCase!AG577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH577-RevReq_BaseCase!AH577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI577-RevReq_BaseCase!AI577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ577-RevReq_BaseCase!AJ577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK577-RevReq_BaseCase!AK577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL577-RevReq_BaseCase!AL577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM577-RevReq_BaseCase!AM577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN577-RevReq_BaseCase!AN577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO577-RevReq_BaseCase!AO577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP577-RevReq_BaseCase!AP577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ577-RevReq_BaseCase!AQ577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR577-RevReq_BaseCase!AR577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS577-RevReq_BaseCase!AS577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT577-RevReq_BaseCase!AT577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU577-RevReq_BaseCase!AU577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV577-RevReq_BaseCase!AV577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW577-RevReq_BaseCase!AW577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX577-RevReq_BaseCase!AX577","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY577-RevReq_BaseCase!AY577","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O578-RevReq_BaseCase!O578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P578-RevReq_BaseCase!P578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q578-RevReq_BaseCase!Q578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R578-RevReq_BaseCase!R578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S578-RevReq_BaseCase!S578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T578-RevReq_BaseCase!T578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U578-RevReq_BaseCase!U578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V578-RevReq_BaseCase!V578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W578-RevReq_BaseCase!W578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X578-RevReq_BaseCase!X578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y578-RevReq_BaseCase!Y578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z578-RevReq_BaseCase!Z578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA578-RevReq_BaseCase!AA578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB578-RevReq_BaseCase!AB578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC578-RevReq_BaseCase!AC578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD578-RevReq_BaseCase!AD578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE578-RevReq_BaseCase!AE578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF578-RevReq_BaseCase!AF578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG578-RevReq_BaseCase!AG578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH578-RevReq_BaseCase!AH578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI578-RevReq_BaseCase!AI578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ578-RevReq_BaseCase!AJ578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK578-RevReq_BaseCase!AK578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL578-RevReq_BaseCase!AL578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM578-RevReq_BaseCase!AM578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN578-RevReq_BaseCase!AN578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO578-RevReq_BaseCase!AO578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP578-RevReq_BaseCase!AP578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ578-RevReq_BaseCase!AQ578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR578-RevReq_BaseCase!AR578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS578-RevReq_BaseCase!AS578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT578-RevReq_BaseCase!AT578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU578-RevReq_BaseCase!AU578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV578-RevReq_BaseCase!AV578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW578-RevReq_BaseCase!AW578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX578-RevReq_BaseCase!AX578","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY578-RevReq_BaseCase!AY578","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O579-RevReq_BaseCase!O579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P579-RevReq_BaseCase!P579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q579-RevReq_BaseCase!Q579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R579-RevReq_BaseCase!R579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S579-RevReq_BaseCase!S579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T579-RevReq_BaseCase!T579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U579-RevReq_BaseCase!U579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V579-RevReq_BaseCase!V579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W579-RevReq_BaseCase!W579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X579-RevReq_BaseCase!X579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y579-RevReq_BaseCase!Y579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z579-RevReq_BaseCase!Z579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA579-RevReq_BaseCase!AA579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB579-RevReq_BaseCase!AB579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC579-RevReq_BaseCase!AC579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD579-RevReq_BaseCase!AD579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE579-RevReq_BaseCase!AE579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF579-RevReq_BaseCase!AF579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG579-RevReq_BaseCase!AG579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH579-RevReq_BaseCase!AH579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI579-RevReq_BaseCase!AI579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ579-RevReq_BaseCase!AJ579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK579-RevReq_BaseCase!AK579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL579-RevReq_BaseCase!AL579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM579-RevReq_BaseCase!AM579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN579-RevReq_BaseCase!AN579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO579-RevReq_BaseCase!AO579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP579-RevReq_BaseCase!AP579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ579-RevReq_BaseCase!AQ579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR579-RevReq_BaseCase!AR579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS579-RevReq_BaseCase!AS579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT579-RevReq_BaseCase!AT579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU579-RevReq_BaseCase!AU579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV579-RevReq_BaseCase!AV579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW579-RevReq_BaseCase!AW579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX579-RevReq_BaseCase!AX579","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY579-RevReq_BaseCase!AY579","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O580-RevReq_BaseCase!O580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P580-RevReq_BaseCase!P580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q580-RevReq_BaseCase!Q580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R580-RevReq_BaseCase!R580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S580-RevReq_BaseCase!S580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T580-RevReq_BaseCase!T580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U580-RevReq_BaseCase!U580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V580-RevReq_BaseCase!V580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W580-RevReq_BaseCase!W580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X580-RevReq_BaseCase!X580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y580-RevReq_BaseCase!Y580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z580-RevReq_BaseCase!Z580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA580-RevReq_BaseCase!AA580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB580-RevReq_BaseCase!AB580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC580-RevReq_BaseCase!AC580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD580-RevReq_BaseCase!AD580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE580-RevReq_BaseCase!AE580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF580-RevReq_BaseCase!AF580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG580-RevReq_BaseCase!AG580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH580-RevReq_BaseCase!AH580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI580-RevReq_BaseCase!AI580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ580-RevReq_BaseCase!AJ580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK580-RevReq_BaseCase!AK580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL580-RevReq_BaseCase!AL580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM580-RevReq_BaseCase!AM580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN580-RevReq_BaseCase!AN580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO580-RevReq_BaseCase!AO580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP580-RevReq_BaseCase!AP580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ580-RevReq_BaseCase!AQ580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR580-RevReq_BaseCase!AR580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS580-RevReq_BaseCase!AS580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT580-RevReq_BaseCase!AT580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU580-RevReq_BaseCase!AU580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV580-RevReq_BaseCase!AV580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW580-RevReq_BaseCase!AW580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX580-RevReq_BaseCase!AX580","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY580-RevReq_BaseCase!AY580","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O581-RevReq_BaseCase!O581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P581-RevReq_BaseCase!P581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q581-RevReq_BaseCase!Q581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R581-RevReq_BaseCase!R581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S581-RevReq_BaseCase!S581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T581-RevReq_BaseCase!T581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U581-RevReq_BaseCase!U581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V581-RevReq_BaseCase!V581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W581-RevReq_BaseCase!W581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X581-RevReq_BaseCase!X581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y581-RevReq_BaseCase!Y581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z581-RevReq_BaseCase!Z581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA581-RevReq_BaseCase!AA581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB581-RevReq_BaseCase!AB581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC581-RevReq_BaseCase!AC581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD581-RevReq_BaseCase!AD581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE581-RevReq_BaseCase!AE581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF581-RevReq_BaseCase!AF581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG581-RevReq_BaseCase!AG581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH581-RevReq_BaseCase!AH581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI581-RevReq_BaseCase!AI581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ581-RevReq_BaseCase!AJ581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK581-RevReq_BaseCase!AK581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL581-RevReq_BaseCase!AL581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM581-RevReq_BaseCase!AM581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN581-RevReq_BaseCase!AN581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO581-RevReq_BaseCase!AO581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP581-RevReq_BaseCase!AP581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ581-RevReq_BaseCase!AQ581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR581-RevReq_BaseCase!AR581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS581-RevReq_BaseCase!AS581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT581-RevReq_BaseCase!AT581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU581-RevReq_BaseCase!AU581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV581-RevReq_BaseCase!AV581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW581-RevReq_BaseCase!AW581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX581-RevReq_BaseCase!AX581","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY581-RevReq_BaseCase!AY581","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O582-RevReq_BaseCase!O582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P582-RevReq_BaseCase!P582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q582-RevReq_BaseCase!Q582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R582-RevReq_BaseCase!R582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S582-RevReq_BaseCase!S582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T582-RevReq_BaseCase!T582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U582-RevReq_BaseCase!U582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V582-RevReq_BaseCase!V582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W582-RevReq_BaseCase!W582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X582-RevReq_BaseCase!X582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y582-RevReq_BaseCase!Y582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z582-RevReq_BaseCase!Z582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA582-RevReq_BaseCase!AA582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB582-RevReq_BaseCase!AB582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC582-RevReq_BaseCase!AC582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD582-RevReq_BaseCase!AD582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE582-RevReq_BaseCase!AE582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF582-RevReq_BaseCase!AF582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG582-RevReq_BaseCase!AG582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH582-RevReq_BaseCase!AH582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI582-RevReq_BaseCase!AI582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ582-RevReq_BaseCase!AJ582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK582-RevReq_BaseCase!AK582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL582-RevReq_BaseCase!AL582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM582-RevReq_BaseCase!AM582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN582-RevReq_BaseCase!AN582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO582-RevReq_BaseCase!AO582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP582-RevReq_BaseCase!AP582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ582-RevReq_BaseCase!AQ582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR582-RevReq_BaseCase!AR582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS582-RevReq_BaseCase!AS582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT582-RevReq_BaseCase!AT582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU582-RevReq_BaseCase!AU582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV582-RevReq_BaseCase!AV582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW582-RevReq_BaseCase!AW582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX582-RevReq_BaseCase!AX582","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY582-RevReq_BaseCase!AY582","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O583-RevReq_BaseCase!O583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P583-RevReq_BaseCase!P583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q583-RevReq_BaseCase!Q583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R583-RevReq_BaseCase!R583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S583-RevReq_BaseCase!S583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T583-RevReq_BaseCase!T583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U583-RevReq_BaseCase!U583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V583-RevReq_BaseCase!V583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W583-RevReq_BaseCase!W583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X583-RevReq_BaseCase!X583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y583-RevReq_BaseCase!Y583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z583-RevReq_BaseCase!Z583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA583-RevReq_BaseCase!AA583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB583-RevReq_BaseCase!AB583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC583-RevReq_BaseCase!AC583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD583-RevReq_BaseCase!AD583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE583-RevReq_BaseCase!AE583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF583-RevReq_BaseCase!AF583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG583-RevReq_BaseCase!AG583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH583-RevReq_BaseCase!AH583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI583-RevReq_BaseCase!AI583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ583-RevReq_BaseCase!AJ583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK583-RevReq_BaseCase!AK583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL583-RevReq_BaseCase!AL583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM583-RevReq_BaseCase!AM583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN583-RevReq_BaseCase!AN583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO583-RevReq_BaseCase!AO583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP583-RevReq_BaseCase!AP583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ583-RevReq_BaseCase!AQ583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR583-RevReq_BaseCase!AR583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS583-RevReq_BaseCase!AS583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT583-RevReq_BaseCase!AT583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU583-RevReq_BaseCase!AU583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV583-RevReq_BaseCase!AV583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW583-RevReq_BaseCase!AW583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX583-RevReq_BaseCase!AX583","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY583-RevReq_BaseCase!AY583","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O584-RevReq_BaseCase!O584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P584-RevReq_BaseCase!P584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q584-RevReq_BaseCase!Q584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R584-RevReq_BaseCase!R584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S584-RevReq_BaseCase!S584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T584-RevReq_BaseCase!T584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U584-RevReq_BaseCase!U584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V584-RevReq_BaseCase!V584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W584-RevReq_BaseCase!W584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X584-RevReq_BaseCase!X584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y584-RevReq_BaseCase!Y584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z584-RevReq_BaseCase!Z584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA584-RevReq_BaseCase!AA584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB584-RevReq_BaseCase!AB584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC584-RevReq_BaseCase!AC584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD584-RevReq_BaseCase!AD584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE584-RevReq_BaseCase!AE584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF584-RevReq_BaseCase!AF584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG584-RevReq_BaseCase!AG584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH584-RevReq_BaseCase!AH584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI584-RevReq_BaseCase!AI584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ584-RevReq_BaseCase!AJ584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK584-RevReq_BaseCase!AK584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL584-RevReq_BaseCase!AL584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM584-RevReq_BaseCase!AM584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN584-RevReq_BaseCase!AN584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO584-RevReq_BaseCase!AO584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP584-RevReq_BaseCase!AP584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ584-RevReq_BaseCase!AQ584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR584-RevReq_BaseCase!AR584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS584-RevReq_BaseCase!AS584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT584-RevReq_BaseCase!AT584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU584-RevReq_BaseCase!AU584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV584-RevReq_BaseCase!AV584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW584-RevReq_BaseCase!AW584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX584-RevReq_BaseCase!AX584","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY584-RevReq_BaseCase!AY584","v":0}]
[null,null,null,{"$f":"\"Total \"&D559","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,-8054385.8756348193,-207928678.03273293,null,null,{"$f":"SUM(O560:O584)","v":0},{"$f":"SUM(P560:P584)","v":0},{"$f":"SUM(Q560:Q584)","v":110018849},-2608074.7200000007,-46761576.464000002,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-59055884.314065218]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C588+1","v":1},{"$f":"INDEX(D$55:D$79,$C589,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C589,1)","v":"Capital"},4,null,{"$f":"Input!L33","v":false}]
[null,null,{"$f":"C589+1","v":2},{"$f":"INDEX(D$55:D$79,$C590,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!L34","v":false}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!L35","v":true}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!L36","v":true}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!L37","v":true}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!L38","v":true}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!L39","v":false}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!L40","v":true}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!L41","v":true}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!L42","v":true}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!L43","v":true}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!L44","v":true}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!L45","v":true}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!L46","v":false}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!L47","v":true}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!L48","v":true}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!L49","v":false}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!L50","v":false}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!L51","v":false}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!L52","v":true}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!L53","v":true}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!L54","v":true}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!L55","v":true}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!L56","v":true}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!L57","v":true}]
[null,null,null,{"$f":"D588","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C617+1","v":1},{"$f":"INDEX(D$55:D$79,$C618,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C618,1)","v":"Capital"},4,null,{"$f":"Input!J33","v":20},null,null,{"$f":"SUMPRODUCT(O618:AY618,$O$5:$AY$5)","v":0},{"$f":"SUM(O618:AY618)","v":0}]
[null,null,{"$f":"C618+1","v":2},{"$f":"INDEX(D$55:D$79,$C619,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!J34","v":20},null,null,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!J35","v":20},null,null,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!J36","v":20},null,null,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!J37","v":20},null,null,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!J38","v":20},null,null,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!J39","v":1},null,null,0,0]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!J40","v":20},null,null,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!J41","v":20},null,null,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!J42","v":20},null,null,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!J43","v":20},null,null,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!J44","v":20},null,null,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!J45","v":20},null,null,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!J46","v":1},null,null,0,0]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!J47","v":20},null,null,0,0]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!J48","v":20},null,null,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!J49","v":1},null,null,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!J50","v":1},null,null,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!J51","v":1},null,null,0,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!J52","v":20},null,null,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!J53","v":20},null,null,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!J54","v":20},null,null,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!J55","v":20},null,null,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!J56","v":20},null,null,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!J57","v":20},null,null,0,0]
[null,null,null,{"$f":"D617","v":"Tax Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"Input!$O$73","v":2018},{"$f":"Input!$O$74","v":1},null,null,null,null,null,{"$f":"IF(O$3>=$H645,MIN(1/$I645,1-SUM($N645:N645)),0)","v":0},{"$f":"IF(P$3>=$H645,MIN(1/$I645,1-SUM($N645:O645)),0)","v":0},{"$f":"IF(Q$3>=$H645,MIN(1/$I645,1-SUM($N645:P645)),0)","v":1},{"$f":"IF(R$3>=$H645,MIN(1/$I645,1-SUM($N645:Q645)),0)","v":0},{"$f":"IF(S$3>=$H645,MIN(1/$I645,1-SUM($N645:R645)),0)","v":0},{"$f":"IF(T$3>=$H645,MIN(1/$I645,1-SUM($N645:S645)),0)","v":0},{"$f":"IF(U$3>=$H645,MIN(1/$I645,1-SUM($N645:T645)),0)","v":0},{"$f":"IF(V$3>=$H645,MIN(1/$I645,1-SUM($N645:U645)),0)","v":0},{"$f":"IF(W$3>=$H645,MIN(1/$I645,1-SUM($N645:V645)),0)","v":0},{"$f":"IF(X$3>=$H645,MIN(1/$I645,1-SUM($N645:W645)),0)","v":0},{"$f":"IF(Y$3>=$H645,MIN(1/$I645,1-SUM($N645:X645)),0)","v":0},{"$f":"IF(Z$3>=$H645,MIN(1/$I645,1-SUM($N645:Y645)),0)","v":0},{"$f":"IF(AA$3>=$H645,MIN(1/$I645,1-SUM($N645:Z645)),0)","v":0},{"$f":"IF(AB$3>=$H645,MIN(1/$I645,1-SUM($N645:AA645)),0)","v":0},{"$f":"IF(AC$3>=$H645,MIN(1/$I645,1-SUM($N645:AB645)),0)","v":0},{"$f":"IF(AD$3>=$H645,MIN(1/$I645,1-SUM($N645:AC645)),0)","v":0},{"$f":"IF(AE$3>=$H645,MIN(1/$I645,1-SUM($N645:AD645)),0)","v":0},{"$f":"IF(AF$3>=$H645,MIN(1/$I645,1-SUM($N645:AE645)),0)","v":0},{"$f":"IF(AG$3>=$H645,MIN(1/$I645,1-SUM($N645:AF645)),0)","v":0},{"$f":"IF(AH$3>=$H645,MIN(1/$I645,1-SUM($N645:AG645)),0)","v":0},{"$f":"IF(AI$3>=$H645,MIN(1/$I645,1-SUM($N645:AH645)),0)","v":0},{"$f":"IF(AJ$3>=$H645,MIN(1/$I645,1-SUM($N645:AI645)),0)","v":0},{"$f":"IF(AK$3>=$H645,MIN(1/$I645,1-SUM($N645:AJ645)),0)","v":0},{"$f":"IF(AL$3>=$H645,MIN(1/$I645,1-SUM($N645:AK645)),0)","v":0},{"$f":"IF(AM$3>=$H645,MIN(1/$I645,1-SUM($N645:AL645)),0)","v":0},{"$f":"IF(AN$3>=$H645,MIN(1/$I645,1-SUM($N645:AM645)),0)","v":0},{"$f":"IF(AO$3>=$H645,MIN(1/$I645,1-SUM($N645:AN645)),0)","v":0},{"$f":"IF(AP$3>=$H645,MIN(1/$I645,1-SUM($N645:AO645)),0)","v":0},{"$f":"IF(AQ$3>=$H645,MIN(1/$I645,1-SUM($N645:AP645)),0)","v":0},{"$f":"IF(AR$3>=$H645,MIN(1/$I645,1-SUM($N645:AQ645)),0)","v":0},{"$f":"IF(AS$3>=$H645,MIN(1/$I645,1-SUM($N645:AR645)),0)","v":0},{"$f":"IF(AT$3>=$H645,MIN(1/$I645,1-SUM($N645:AS645)),0)","v":0},{"$f":"IF(AU$3>=$H645,MIN(1/$I645,1-SUM($N645:AT645)),0)","v":0},{"$f":"IF(AV$3>=$H645,MIN(1/$I645,1-SUM($N645:AU645)),0)","v":0},{"$f":"IF(AW$3>=$H645,MIN(1/$I645,1-SUM($N645:AV645)),0)","v":0},{"$f":"IF(AX$3>=$H645,MIN(1/$I645,1-SUM($N645:AW645)),0)","v":0},{"$f":"IF(AY$3>=$H645,MIN(1/$I645,1-SUM($N645:AX645)),0)","v":0}]
[null,null,null,"Tax Depreciation"]
[{"$f":"+RevReq_BaseCase!A647","v":"Base"},null,{"$f":"C646+1","v":1},{"$f":"INDEX(D$55:D$79,$C647,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C647,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O647:AY647,$O$5:$AY$5)","v":6865253.0990994731},{"$f":"SUM(O647:AY647)","v":1.0710209608078003E-8},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O647-RevReq_BaseCase!O647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P647-RevReq_BaseCase!P647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q647-RevReq_BaseCase!Q647","v":18801882.056238502},{"$f":"+'RevReq_ExitCase_(2021)'!R647-RevReq_BaseCase!R647","v":-1721507.997181806},{"$f":"+'RevReq_ExitCase_(2021)'!S647-RevReq_BaseCase!S647","v":-1689739.4057014945},{"$f":"+'RevReq_ExitCase_(2021)'!T647-RevReq_BaseCase!T647","v":-1650559.3165570174},{"$f":"+'RevReq_ExitCase_(2021)'!U647-RevReq_BaseCase!U647","v":-1621973.6959640714},{"$f":"+'RevReq_ExitCase_(2021)'!V647-RevReq_BaseCase!V647","v":-1590492.9292478659},{"$f":"+'RevReq_ExitCase_(2021)'!W647-RevReq_BaseCase!W647","v":-1546705.5281272982},{"$f":"+'RevReq_ExitCase_(2021)'!X647-RevReq_BaseCase!X647","v":-1485196.4631144186},{"$f":"+'RevReq_ExitCase_(2021)'!Y647-RevReq_BaseCase!Y647","v":-1407732.3921116902},{"$f":"+'RevReq_ExitCase_(2021)'!Z647-RevReq_BaseCase!Z647","v":-1290710.3490312947},{"$f":"+'RevReq_ExitCase_(2021)'!AA647-RevReq_BaseCase!AA647","v":-1195060.1130675424},{"$f":"+'RevReq_ExitCase_(2021)'!AB647-RevReq_BaseCase!AB647","v":-779427.98628444027},{"$f":"+'RevReq_ExitCase_(2021)'!AC647-RevReq_BaseCase!AC647","v":-393962.32780360768},{"$f":"+'RevReq_ExitCase_(2021)'!AD647-RevReq_BaseCase!AD647","v":-373852.18712439708},{"$f":"+'RevReq_ExitCase_(2021)'!AE647-RevReq_BaseCase!AE647","v":-354320.53601292497},{"$f":"+'RevReq_ExitCase_(2021)'!AF647-RevReq_BaseCase!AF647","v":-341852.35320990434},{"$f":"+'RevReq_ExitCase_(2021)'!AG647-RevReq_BaseCase!AG647","v":-184157.02911163768},{"$f":"+'RevReq_ExitCase_(2021)'!AH647-RevReq_BaseCase!AH647","v":-20481.531949951877},{"$f":"+'RevReq_ExitCase_(2021)'!AI647-RevReq_BaseCase!AI647","v":-4316.0447374082851},{"$f":"+'RevReq_ExitCase_(2021)'!AJ647-RevReq_BaseCase!AJ647","v":-2158.5061217569792},{"$f":"+'RevReq_ExitCase_(2021)'!AK647-RevReq_BaseCase!AK647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL647-RevReq_BaseCase!AL647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM647-RevReq_BaseCase!AM647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN647-RevReq_BaseCase!AN647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO647-RevReq_BaseCase!AO647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP647-RevReq_BaseCase!AP647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ647-RevReq_BaseCase!AQ647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR647-RevReq_BaseCase!AR647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS647-RevReq_BaseCase!AS647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT647-RevReq_BaseCase!AT647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU647-RevReq_BaseCase!AU647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV647-RevReq_BaseCase!AV647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW647-RevReq_BaseCase!AW647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX647-RevReq_BaseCase!AX647","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY647-RevReq_BaseCase!AY647","v":-1147675.363777963}]
[{"$f":"+RevReq_BaseCase!A648","v":"Clause"},null,{"$f":"C647+1","v":2},{"$f":"INDEX(D$55:D$79,$C648,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,1107644.1006217583,3.2596290111541748E-9,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O648-RevReq_BaseCase!O648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P648-RevReq_BaseCase!P648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q648-RevReq_BaseCase!Q648","v":3033507.059326102},{"$f":"+'RevReq_ExitCase_(2021)'!R648-RevReq_BaseCase!R648","v":-277749.14482056373},{"$f":"+'RevReq_ExitCase_(2021)'!S648-RevReq_BaseCase!S648","v":-272623.58099497872},{"$f":"+'RevReq_ExitCase_(2021)'!T648-RevReq_BaseCase!T648","v":-266302.24163920066},{"$f":"+'RevReq_ExitCase_(2021)'!U648-RevReq_BaseCase!U648","v":-261690.22026790679},{"$f":"+'RevReq_ExitCase_(2021)'!V648-RevReq_BaseCase!V648","v":-256611.09426440537},{"$f":"+'RevReq_ExitCase_(2021)'!W648-RevReq_BaseCase!W648","v":-249546.40839883735},{"$f":"+'RevReq_ExitCase_(2021)'!X648-RevReq_BaseCase!X648","v":-239622.49852795244},{"$f":"+'RevReq_ExitCase_(2021)'!Y648-RevReq_BaseCase!Y648","v":-227124.39830968491},{"$f":"+'RevReq_ExitCase_(2021)'!Z648-RevReq_BaseCase!Z648","v":-208243.99087391136},{"$f":"+'RevReq_ExitCase_(2021)'!AA648-RevReq_BaseCase!AA648","v":-192811.72376605679},{"$f":"+'RevReq_ExitCase_(2021)'!AB648-RevReq_BaseCase!AB648","v":-125753.38423876902},{"$f":"+'RevReq_ExitCase_(2021)'!AC648-RevReq_BaseCase!AC648","v":-63562.121011404546},{"$f":"+'RevReq_ExitCase_(2021)'!AD648-RevReq_BaseCase!AD648","v":-60317.538712039197},{"$f":"+'RevReq_ExitCase_(2021)'!AE648-RevReq_BaseCase!AE648","v":-57166.290270541504},{"$f":"+'RevReq_ExitCase_(2021)'!AF648-RevReq_BaseCase!AF648","v":-55154.666091812971},{"$f":"+'RevReq_ExitCase_(2021)'!AG648-RevReq_BaseCase!AG648","v":-29712.006817387559},{"$f":"+'RevReq_ExitCase_(2021)'!AH648-RevReq_BaseCase!AH648","v":-3304.502792334928},{"$f":"+'RevReq_ExitCase_(2021)'!AI648-RevReq_BaseCase!AI648","v":-696.3532767694976},{"$f":"+'RevReq_ExitCase_(2021)'!AJ648-RevReq_BaseCase!AJ648","v":-348.25468739581913},{"$f":"+'RevReq_ExitCase_(2021)'!AK648-RevReq_BaseCase!AK648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL648-RevReq_BaseCase!AL648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM648-RevReq_BaseCase!AM648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN648-RevReq_BaseCase!AN648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO648-RevReq_BaseCase!AO648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP648-RevReq_BaseCase!AP648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ648-RevReq_BaseCase!AQ648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR648-RevReq_BaseCase!AR648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS648-RevReq_BaseCase!AS648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT648-RevReq_BaseCase!AT648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU648-RevReq_BaseCase!AU648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV648-RevReq_BaseCase!AV648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW648-RevReq_BaseCase!AW648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX648-RevReq_BaseCase!AX648","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY648-RevReq_BaseCase!AY648","v":-185166.63956414614}]
[{"$f":"+RevReq_BaseCase!A649","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-36652243.505106576,-157227256.76079482,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O649-RevReq_BaseCase!O649","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P649-RevReq_BaseCase!P649","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q649-RevReq_BaseCase!Q649","v":1151586.2820000001},{"$f":"+'RevReq_ExitCase_(2021)'!R649-RevReq_BaseCase!R649","v":-953788.35888000019},{"$f":"+'RevReq_ExitCase_(2021)'!S649-RevReq_BaseCase!S649","v":-464187.71628576005},{"$f":"+'RevReq_ExitCase_(2021)'!T649-RevReq_BaseCase!T649","v":-690232.09089024004},{"$f":"+'RevReq_ExitCase_(2021)'!U649-RevReq_BaseCase!U649","v":-919700.84724945831},{"$f":"+'RevReq_ExitCase_(2021)'!V649-RevReq_BaseCase!V649","v":-1148361.3841783975},{"$f":"+'RevReq_ExitCase_(2021)'!W649-RevReq_BaseCase!W649","v":-1351916.4207148985},{"$f":"+'RevReq_ExitCase_(2021)'!X649-RevReq_BaseCase!X649","v":-1839553.2526290242},{"$f":"+'RevReq_ExitCase_(2021)'!Y649-RevReq_BaseCase!Y649","v":-2362777.4096592152},{"$f":"+'RevReq_ExitCase_(2021)'!Z649-RevReq_BaseCase!Z649","v":-2818228.8631555857},{"$f":"+'RevReq_ExitCase_(2021)'!AA649-RevReq_BaseCase!AA649","v":-3448582.486662521},{"$f":"+'RevReq_ExitCase_(2021)'!AB649-RevReq_BaseCase!AB649","v":-3898996.6177712427},{"$f":"+'RevReq_ExitCase_(2021)'!AC649-RevReq_BaseCase!AC649","v":-4260127.5678623104},{"$f":"+'RevReq_ExitCase_(2021)'!AD649-RevReq_BaseCase!AD649","v":-4638041.965593596},{"$f":"+'RevReq_ExitCase_(2021)'!AE649-RevReq_BaseCase!AE649","v":-4883721.7713200497},{"$f":"+'RevReq_ExitCase_(2021)'!AF649-RevReq_BaseCase!AF649","v":-5031781.1080189859},{"$f":"+'RevReq_ExitCase_(2021)'!AG649-RevReq_BaseCase!AG649","v":-5196865.218467338},{"$f":"+'RevReq_ExitCase_(2021)'!AH649-RevReq_BaseCase!AH649","v":-5542948.776187378},{"$f":"+'RevReq_ExitCase_(2021)'!AI649-RevReq_BaseCase!AI649","v":-5942719.6847002907},{"$f":"+'RevReq_ExitCase_(2021)'!AJ649-RevReq_BaseCase!AJ649","v":-6108456.6694755312},{"$f":"+'RevReq_ExitCase_(2021)'!AK649-RevReq_BaseCase!AK649","v":-6194802.5297857234},{"$f":"+'RevReq_ExitCase_(2021)'!AL649-RevReq_BaseCase!AL649","v":-6333350.6462750426},{"$f":"+'RevReq_ExitCase_(2021)'!AM649-RevReq_BaseCase!AM649","v":-6474785.8592330478},{"$f":"+'RevReq_ExitCase_(2021)'!AN649-RevReq_BaseCase!AN649","v":-6668967.6251445645},{"$f":"+'RevReq_ExitCase_(2021)'!AO649-RevReq_BaseCase!AO649","v":-6883365.0019642822},{"$f":"+'RevReq_ExitCase_(2021)'!AP649-RevReq_BaseCase!AP649","v":-7083284.0072922492},{"$f":"+'RevReq_ExitCase_(2021)'!AQ649-RevReq_BaseCase!AQ649","v":-7174497.1832648544},{"$f":"+'RevReq_ExitCase_(2021)'!AR649-RevReq_BaseCase!AR649","v":-7132079.6493737334},{"$f":"+'RevReq_ExitCase_(2021)'!AS649-RevReq_BaseCase!AS649","v":-6996917.7332816655},{"$f":"+'RevReq_ExitCase_(2021)'!AT649-RevReq_BaseCase!AT649","v":-6734409.5987633727},{"$f":"+'RevReq_ExitCase_(2021)'!AU649-RevReq_BaseCase!AU649","v":-6371784.8358629504},{"$f":"+'RevReq_ExitCase_(2021)'!AV649-RevReq_BaseCase!AV649","v":-6065808.7532517454},{"$f":"+'RevReq_ExitCase_(2021)'!AW649-RevReq_BaseCase!AW649","v":-5817511.4639145182},{"$f":"+'RevReq_ExitCase_(2021)'!AX649-RevReq_BaseCase!AX649","v":-5563442.9155872306},{"$f":"+'RevReq_ExitCase_(2021)'!AY649-RevReq_BaseCase!AY649","v":-5382847.0300980099}]
[{"$f":"+RevReq_BaseCase!A650","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-3389603.6401053499,-13863501.491040261,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O650-RevReq_BaseCase!O650","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P650-RevReq_BaseCase!P650","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q650-RevReq_BaseCase!Q650","v":-172380},{"$f":"+'RevReq_ExitCase_(2021)'!R650-RevReq_BaseCase!R650","v":-153444.31200000001},{"$f":"+'RevReq_ExitCase_(2021)'!S650-RevReq_BaseCase!S650","v":-53293.22928},{"$f":"+'RevReq_ExitCase_(2021)'!T650-RevReq_BaseCase!T650","v":-81452.122847999999},{"$f":"+'RevReq_ExitCase_(2021)'!U650-RevReq_BaseCase!U650","v":-108140.03260416001},{"$f":"+'RevReq_ExitCase_(2021)'!V650-RevReq_BaseCase!V650","v":-133484.13351544319},{"$f":"+'RevReq_ExitCase_(2021)'!W650-RevReq_BaseCase!W650","v":-157594.26335055209},{"$f":"+'RevReq_ExitCase_(2021)'!X650-RevReq_BaseCase!X650","v":-180580.37583356313},{"$f":"+'RevReq_ExitCase_(2021)'!Y650-RevReq_BaseCase!Y650","v":-203221.45651503437},{"$f":"+'RevReq_ExitCase_(2021)'!Z650-RevReq_BaseCase!Z650","v":-225821.85865653507},{"$f":"+'RevReq_ExitCase_(2021)'!AA650-RevReq_BaseCase!AA650","v":-248799.89370486574},{"$f":"+'RevReq_ExitCase_(2021)'!AB650-RevReq_BaseCase!AB650","v":-272234.18416456302},{"$f":"+'RevReq_ExitCase_(2021)'!AC650-RevReq_BaseCase!AC650","v":-296140.46572305437},{"$f":"+'RevReq_ExitCase_(2021)'!AD650-RevReq_BaseCase!AD650","v":-320521.56762311544},{"$f":"+'RevReq_ExitCase_(2021)'!AE650-RevReq_BaseCase!AE650","v":-345393.5968507778},{"$f":"+'RevReq_ExitCase_(2021)'!AF650-RevReq_BaseCase!AF650","v":-370759.76137339324},{"$f":"+'RevReq_ExitCase_(2021)'!AG650-RevReq_BaseCase!AG650","v":-396636.55447606114},{"$f":"+'RevReq_ExitCase_(2021)'!AH650-RevReq_BaseCase!AH650","v":-423027.57815118233},{"$f":"+'RevReq_ExitCase_(2021)'!AI650-RevReq_BaseCase!AI650","v":-449949.72758940596},{"$f":"+'RevReq_ExitCase_(2021)'!AJ650-RevReq_BaseCase!AJ650","v":-477407.01472679409},{"$f":"+'RevReq_ExitCase_(2021)'!AK650-RevReq_BaseCase!AK650","v":-499955.26489652996},{"$f":"+'RevReq_ExitCase_(2021)'!AL650-RevReq_BaseCase!AL650","v":-516563.68182006059},{"$f":"+'RevReq_ExitCase_(2021)'!AM650-RevReq_BaseCase!AM650","v":-529736.02151406195},{"$f":"+'RevReq_ExitCase_(2021)'!AN650-RevReq_BaseCase!AN650","v":-540330.74194434308},{"$f":"+'RevReq_ExitCase_(2021)'!AO650-RevReq_BaseCase!AO650","v":-551137.35678322986},{"$f":"+'RevReq_ExitCase_(2021)'!AP650-RevReq_BaseCase!AP650","v":-562160.10391889466},{"$f":"+'RevReq_ExitCase_(2021)'!AQ650-RevReq_BaseCase!AQ650","v":-573403.30599727249},{"$f":"+'RevReq_ExitCase_(2021)'!AR650-RevReq_BaseCase!AR650","v":-584871.37211721786},{"$f":"+'RevReq_ExitCase_(2021)'!AS650-RevReq_BaseCase!AS650","v":-596568.79955956235},{"$f":"+'RevReq_ExitCase_(2021)'!AT650-RevReq_BaseCase!AT650","v":-608500.17555075372},{"$f":"+'RevReq_ExitCase_(2021)'!AU650-RevReq_BaseCase!AU650","v":-620670.17906176869},{"$f":"+'RevReq_ExitCase_(2021)'!AV650-RevReq_BaseCase!AV650","v":-633083.58264300402},{"$f":"+'RevReq_ExitCase_(2021)'!AW650-RevReq_BaseCase!AW650","v":-645745.25429586403},{"$f":"+'RevReq_ExitCase_(2021)'!AX650-RevReq_BaseCase!AX650","v":-658660.15938178147},{"$f":"+'RevReq_ExitCase_(2021)'!AY650-RevReq_BaseCase!AY650","v":-671833.36256941711}]
[{"$f":"+RevReq_BaseCase!A651","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O651-RevReq_BaseCase!O651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P651-RevReq_BaseCase!P651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q651-RevReq_BaseCase!Q651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R651-RevReq_BaseCase!R651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S651-RevReq_BaseCase!S651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T651-RevReq_BaseCase!T651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U651-RevReq_BaseCase!U651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V651-RevReq_BaseCase!V651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W651-RevReq_BaseCase!W651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X651-RevReq_BaseCase!X651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y651-RevReq_BaseCase!Y651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z651-RevReq_BaseCase!Z651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA651-RevReq_BaseCase!AA651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB651-RevReq_BaseCase!AB651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC651-RevReq_BaseCase!AC651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD651-RevReq_BaseCase!AD651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE651-RevReq_BaseCase!AE651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF651-RevReq_BaseCase!AF651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG651-RevReq_BaseCase!AG651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH651-RevReq_BaseCase!AH651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI651-RevReq_BaseCase!AI651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ651-RevReq_BaseCase!AJ651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK651-RevReq_BaseCase!AK651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL651-RevReq_BaseCase!AL651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM651-RevReq_BaseCase!AM651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN651-RevReq_BaseCase!AN651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO651-RevReq_BaseCase!AO651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP651-RevReq_BaseCase!AP651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ651-RevReq_BaseCase!AQ651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR651-RevReq_BaseCase!AR651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS651-RevReq_BaseCase!AS651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT651-RevReq_BaseCase!AT651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU651-RevReq_BaseCase!AU651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV651-RevReq_BaseCase!AV651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW651-RevReq_BaseCase!AW651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX651-RevReq_BaseCase!AX651","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY651-RevReq_BaseCase!AY651","v":0}]
[{"$f":"+RevReq_BaseCase!A652","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O652-RevReq_BaseCase!O652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P652-RevReq_BaseCase!P652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q652-RevReq_BaseCase!Q652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R652-RevReq_BaseCase!R652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S652-RevReq_BaseCase!S652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T652-RevReq_BaseCase!T652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U652-RevReq_BaseCase!U652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V652-RevReq_BaseCase!V652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W652-RevReq_BaseCase!W652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X652-RevReq_BaseCase!X652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y652-RevReq_BaseCase!Y652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z652-RevReq_BaseCase!Z652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA652-RevReq_BaseCase!AA652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB652-RevReq_BaseCase!AB652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC652-RevReq_BaseCase!AC652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD652-RevReq_BaseCase!AD652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE652-RevReq_BaseCase!AE652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF652-RevReq_BaseCase!AF652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG652-RevReq_BaseCase!AG652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH652-RevReq_BaseCase!AH652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI652-RevReq_BaseCase!AI652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ652-RevReq_BaseCase!AJ652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK652-RevReq_BaseCase!AK652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL652-RevReq_BaseCase!AL652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM652-RevReq_BaseCase!AM652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN652-RevReq_BaseCase!AN652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO652-RevReq_BaseCase!AO652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP652-RevReq_BaseCase!AP652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ652-RevReq_BaseCase!AQ652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR652-RevReq_BaseCase!AR652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS652-RevReq_BaseCase!AS652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT652-RevReq_BaseCase!AT652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU652-RevReq_BaseCase!AU652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV652-RevReq_BaseCase!AV652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW652-RevReq_BaseCase!AW652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX652-RevReq_BaseCase!AX652","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY652-RevReq_BaseCase!AY652","v":0}]
[{"$f":"+RevReq_BaseCase!A653","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O653-RevReq_BaseCase!O653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P653-RevReq_BaseCase!P653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q653-RevReq_BaseCase!Q653","v":22057669},{"$f":"+'RevReq_ExitCase_(2021)'!R653-RevReq_BaseCase!R653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S653-RevReq_BaseCase!S653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T653-RevReq_BaseCase!T653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U653-RevReq_BaseCase!U653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V653-RevReq_BaseCase!V653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W653-RevReq_BaseCase!W653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X653-RevReq_BaseCase!X653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y653-RevReq_BaseCase!Y653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z653-RevReq_BaseCase!Z653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA653-RevReq_BaseCase!AA653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB653-RevReq_BaseCase!AB653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC653-RevReq_BaseCase!AC653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD653-RevReq_BaseCase!AD653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE653-RevReq_BaseCase!AE653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF653-RevReq_BaseCase!AF653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG653-RevReq_BaseCase!AG653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH653-RevReq_BaseCase!AH653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI653-RevReq_BaseCase!AI653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ653-RevReq_BaseCase!AJ653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK653-RevReq_BaseCase!AK653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL653-RevReq_BaseCase!AL653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM653-RevReq_BaseCase!AM653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN653-RevReq_BaseCase!AN653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO653-RevReq_BaseCase!AO653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP653-RevReq_BaseCase!AP653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ653-RevReq_BaseCase!AQ653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR653-RevReq_BaseCase!AR653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS653-RevReq_BaseCase!AS653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT653-RevReq_BaseCase!AT653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU653-RevReq_BaseCase!AU653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV653-RevReq_BaseCase!AV653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW653-RevReq_BaseCase!AW653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX653-RevReq_BaseCase!AX653","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY653-RevReq_BaseCase!AY653","v":-54661527}]
[{"$f":"+RevReq_BaseCase!A654","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O654-RevReq_BaseCase!O654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P654-RevReq_BaseCase!P654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q654-RevReq_BaseCase!Q654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R654-RevReq_BaseCase!R654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S654-RevReq_BaseCase!S654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T654-RevReq_BaseCase!T654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U654-RevReq_BaseCase!U654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V654-RevReq_BaseCase!V654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W654-RevReq_BaseCase!W654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X654-RevReq_BaseCase!X654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y654-RevReq_BaseCase!Y654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z654-RevReq_BaseCase!Z654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA654-RevReq_BaseCase!AA654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB654-RevReq_BaseCase!AB654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC654-RevReq_BaseCase!AC654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD654-RevReq_BaseCase!AD654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE654-RevReq_BaseCase!AE654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF654-RevReq_BaseCase!AF654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG654-RevReq_BaseCase!AG654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH654-RevReq_BaseCase!AH654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI654-RevReq_BaseCase!AI654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ654-RevReq_BaseCase!AJ654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK654-RevReq_BaseCase!AK654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL654-RevReq_BaseCase!AL654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM654-RevReq_BaseCase!AM654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN654-RevReq_BaseCase!AN654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO654-RevReq_BaseCase!AO654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP654-RevReq_BaseCase!AP654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ654-RevReq_BaseCase!AQ654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR654-RevReq_BaseCase!AR654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS654-RevReq_BaseCase!AS654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT654-RevReq_BaseCase!AT654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU654-RevReq_BaseCase!AU654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV654-RevReq_BaseCase!AV654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW654-RevReq_BaseCase!AW654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX654-RevReq_BaseCase!AX654","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY654-RevReq_BaseCase!AY654","v":0}]
[{"$f":"+RevReq_BaseCase!A655","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O655-RevReq_BaseCase!O655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P655-RevReq_BaseCase!P655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q655-RevReq_BaseCase!Q655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R655-RevReq_BaseCase!R655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S655-RevReq_BaseCase!S655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T655-RevReq_BaseCase!T655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U655-RevReq_BaseCase!U655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V655-RevReq_BaseCase!V655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W655-RevReq_BaseCase!W655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X655-RevReq_BaseCase!X655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y655-RevReq_BaseCase!Y655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z655-RevReq_BaseCase!Z655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA655-RevReq_BaseCase!AA655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB655-RevReq_BaseCase!AB655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC655-RevReq_BaseCase!AC655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD655-RevReq_BaseCase!AD655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE655-RevReq_BaseCase!AE655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF655-RevReq_BaseCase!AF655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG655-RevReq_BaseCase!AG655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH655-RevReq_BaseCase!AH655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI655-RevReq_BaseCase!AI655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ655-RevReq_BaseCase!AJ655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK655-RevReq_BaseCase!AK655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL655-RevReq_BaseCase!AL655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM655-RevReq_BaseCase!AM655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN655-RevReq_BaseCase!AN655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO655-RevReq_BaseCase!AO655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP655-RevReq_BaseCase!AP655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ655-RevReq_BaseCase!AQ655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR655-RevReq_BaseCase!AR655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS655-RevReq_BaseCase!AS655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT655-RevReq_BaseCase!AT655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU655-RevReq_BaseCase!AU655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV655-RevReq_BaseCase!AV655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW655-RevReq_BaseCase!AW655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX655-RevReq_BaseCase!AX655","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY655-RevReq_BaseCase!AY655","v":0}]
[{"$f":"+RevReq_BaseCase!A656","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O656-RevReq_BaseCase!O656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P656-RevReq_BaseCase!P656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q656-RevReq_BaseCase!Q656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R656-RevReq_BaseCase!R656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S656-RevReq_BaseCase!S656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T656-RevReq_BaseCase!T656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U656-RevReq_BaseCase!U656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V656-RevReq_BaseCase!V656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W656-RevReq_BaseCase!W656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X656-RevReq_BaseCase!X656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y656-RevReq_BaseCase!Y656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z656-RevReq_BaseCase!Z656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA656-RevReq_BaseCase!AA656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB656-RevReq_BaseCase!AB656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC656-RevReq_BaseCase!AC656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD656-RevReq_BaseCase!AD656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE656-RevReq_BaseCase!AE656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF656-RevReq_BaseCase!AF656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG656-RevReq_BaseCase!AG656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH656-RevReq_BaseCase!AH656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI656-RevReq_BaseCase!AI656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ656-RevReq_BaseCase!AJ656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK656-RevReq_BaseCase!AK656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL656-RevReq_BaseCase!AL656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM656-RevReq_BaseCase!AM656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN656-RevReq_BaseCase!AN656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO656-RevReq_BaseCase!AO656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP656-RevReq_BaseCase!AP656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ656-RevReq_BaseCase!AQ656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR656-RevReq_BaseCase!AR656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS656-RevReq_BaseCase!AS656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT656-RevReq_BaseCase!AT656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU656-RevReq_BaseCase!AU656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV656-RevReq_BaseCase!AV656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW656-RevReq_BaseCase!AW656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX656-RevReq_BaseCase!AX656","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY656-RevReq_BaseCase!AY656","v":0}]
[{"$f":"+RevReq_BaseCase!A657","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O657-RevReq_BaseCase!O657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P657-RevReq_BaseCase!P657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q657-RevReq_BaseCase!Q657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R657-RevReq_BaseCase!R657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S657-RevReq_BaseCase!S657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T657-RevReq_BaseCase!T657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U657-RevReq_BaseCase!U657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V657-RevReq_BaseCase!V657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W657-RevReq_BaseCase!W657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X657-RevReq_BaseCase!X657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y657-RevReq_BaseCase!Y657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z657-RevReq_BaseCase!Z657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA657-RevReq_BaseCase!AA657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB657-RevReq_BaseCase!AB657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC657-RevReq_BaseCase!AC657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD657-RevReq_BaseCase!AD657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE657-RevReq_BaseCase!AE657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF657-RevReq_BaseCase!AF657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG657-RevReq_BaseCase!AG657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH657-RevReq_BaseCase!AH657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI657-RevReq_BaseCase!AI657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ657-RevReq_BaseCase!AJ657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK657-RevReq_BaseCase!AK657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL657-RevReq_BaseCase!AL657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM657-RevReq_BaseCase!AM657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN657-RevReq_BaseCase!AN657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO657-RevReq_BaseCase!AO657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP657-RevReq_BaseCase!AP657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ657-RevReq_BaseCase!AQ657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR657-RevReq_BaseCase!AR657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS657-RevReq_BaseCase!AS657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT657-RevReq_BaseCase!AT657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU657-RevReq_BaseCase!AU657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV657-RevReq_BaseCase!AV657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW657-RevReq_BaseCase!AW657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX657-RevReq_BaseCase!AX657","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY657-RevReq_BaseCase!AY657","v":0}]
[{"$f":"+RevReq_BaseCase!A658","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O658-RevReq_BaseCase!O658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P658-RevReq_BaseCase!P658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q658-RevReq_BaseCase!Q658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R658-RevReq_BaseCase!R658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S658-RevReq_BaseCase!S658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T658-RevReq_BaseCase!T658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U658-RevReq_BaseCase!U658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V658-RevReq_BaseCase!V658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W658-RevReq_BaseCase!W658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X658-RevReq_BaseCase!X658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y658-RevReq_BaseCase!Y658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z658-RevReq_BaseCase!Z658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA658-RevReq_BaseCase!AA658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB658-RevReq_BaseCase!AB658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC658-RevReq_BaseCase!AC658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD658-RevReq_BaseCase!AD658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE658-RevReq_BaseCase!AE658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF658-RevReq_BaseCase!AF658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG658-RevReq_BaseCase!AG658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH658-RevReq_BaseCase!AH658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI658-RevReq_BaseCase!AI658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ658-RevReq_BaseCase!AJ658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK658-RevReq_BaseCase!AK658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL658-RevReq_BaseCase!AL658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM658-RevReq_BaseCase!AM658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN658-RevReq_BaseCase!AN658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO658-RevReq_BaseCase!AO658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP658-RevReq_BaseCase!AP658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ658-RevReq_BaseCase!AQ658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR658-RevReq_BaseCase!AR658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS658-RevReq_BaseCase!AS658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT658-RevReq_BaseCase!AT658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU658-RevReq_BaseCase!AU658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV658-RevReq_BaseCase!AV658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW658-RevReq_BaseCase!AW658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX658-RevReq_BaseCase!AX658","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY658-RevReq_BaseCase!AY658","v":0}]
[{"$f":"+RevReq_BaseCase!A659","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O659-RevReq_BaseCase!O659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P659-RevReq_BaseCase!P659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q659-RevReq_BaseCase!Q659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R659-RevReq_BaseCase!R659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S659-RevReq_BaseCase!S659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T659-RevReq_BaseCase!T659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U659-RevReq_BaseCase!U659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V659-RevReq_BaseCase!V659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W659-RevReq_BaseCase!W659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X659-RevReq_BaseCase!X659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y659-RevReq_BaseCase!Y659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z659-RevReq_BaseCase!Z659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA659-RevReq_BaseCase!AA659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB659-RevReq_BaseCase!AB659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC659-RevReq_BaseCase!AC659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD659-RevReq_BaseCase!AD659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE659-RevReq_BaseCase!AE659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF659-RevReq_BaseCase!AF659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG659-RevReq_BaseCase!AG659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH659-RevReq_BaseCase!AH659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI659-RevReq_BaseCase!AI659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ659-RevReq_BaseCase!AJ659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK659-RevReq_BaseCase!AK659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL659-RevReq_BaseCase!AL659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM659-RevReq_BaseCase!AM659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN659-RevReq_BaseCase!AN659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO659-RevReq_BaseCase!AO659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP659-RevReq_BaseCase!AP659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ659-RevReq_BaseCase!AQ659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR659-RevReq_BaseCase!AR659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS659-RevReq_BaseCase!AS659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT659-RevReq_BaseCase!AT659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU659-RevReq_BaseCase!AU659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV659-RevReq_BaseCase!AV659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW659-RevReq_BaseCase!AW659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX659-RevReq_BaseCase!AX659","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY659-RevReq_BaseCase!AY659","v":0}]
[{"$f":"+RevReq_BaseCase!A660","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O660-RevReq_BaseCase!O660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P660-RevReq_BaseCase!P660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q660-RevReq_BaseCase!Q660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R660-RevReq_BaseCase!R660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S660-RevReq_BaseCase!S660","v":-42800087},{"$f":"+'RevReq_ExitCase_(2021)'!T660-RevReq_BaseCase!T660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U660-RevReq_BaseCase!U660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V660-RevReq_BaseCase!V660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W660-RevReq_BaseCase!W660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X660-RevReq_BaseCase!X660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y660-RevReq_BaseCase!Y660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z660-RevReq_BaseCase!Z660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA660-RevReq_BaseCase!AA660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB660-RevReq_BaseCase!AB660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC660-RevReq_BaseCase!AC660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD660-RevReq_BaseCase!AD660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE660-RevReq_BaseCase!AE660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF660-RevReq_BaseCase!AF660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG660-RevReq_BaseCase!AG660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH660-RevReq_BaseCase!AH660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI660-RevReq_BaseCase!AI660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ660-RevReq_BaseCase!AJ660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK660-RevReq_BaseCase!AK660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL660-RevReq_BaseCase!AL660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM660-RevReq_BaseCase!AM660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN660-RevReq_BaseCase!AN660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO660-RevReq_BaseCase!AO660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP660-RevReq_BaseCase!AP660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ660-RevReq_BaseCase!AQ660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR660-RevReq_BaseCase!AR660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS660-RevReq_BaseCase!AS660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT660-RevReq_BaseCase!AT660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU660-RevReq_BaseCase!AU660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV660-RevReq_BaseCase!AV660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW660-RevReq_BaseCase!AW660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX660-RevReq_BaseCase!AX660","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY660-RevReq_BaseCase!AY660","v":0}]
[{"$f":"+RevReq_BaseCase!A661","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O661-RevReq_BaseCase!O661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P661-RevReq_BaseCase!P661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q661-RevReq_BaseCase!Q661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R661-RevReq_BaseCase!R661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S661-RevReq_BaseCase!S661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T661-RevReq_BaseCase!T661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U661-RevReq_BaseCase!U661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V661-RevReq_BaseCase!V661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W661-RevReq_BaseCase!W661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X661-RevReq_BaseCase!X661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y661-RevReq_BaseCase!Y661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z661-RevReq_BaseCase!Z661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA661-RevReq_BaseCase!AA661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB661-RevReq_BaseCase!AB661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC661-RevReq_BaseCase!AC661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD661-RevReq_BaseCase!AD661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE661-RevReq_BaseCase!AE661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF661-RevReq_BaseCase!AF661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG661-RevReq_BaseCase!AG661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH661-RevReq_BaseCase!AH661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI661-RevReq_BaseCase!AI661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ661-RevReq_BaseCase!AJ661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK661-RevReq_BaseCase!AK661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL661-RevReq_BaseCase!AL661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM661-RevReq_BaseCase!AM661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN661-RevReq_BaseCase!AN661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO661-RevReq_BaseCase!AO661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP661-RevReq_BaseCase!AP661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ661-RevReq_BaseCase!AQ661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR661-RevReq_BaseCase!AR661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS661-RevReq_BaseCase!AS661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT661-RevReq_BaseCase!AT661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU661-RevReq_BaseCase!AU661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV661-RevReq_BaseCase!AV661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW661-RevReq_BaseCase!AW661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX661-RevReq_BaseCase!AX661","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY661-RevReq_BaseCase!AY661","v":0}]
[{"$f":"+RevReq_BaseCase!A662","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O662-RevReq_BaseCase!O662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P662-RevReq_BaseCase!P662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q662-RevReq_BaseCase!Q662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R662-RevReq_BaseCase!R662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S662-RevReq_BaseCase!S662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T662-RevReq_BaseCase!T662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U662-RevReq_BaseCase!U662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V662-RevReq_BaseCase!V662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W662-RevReq_BaseCase!W662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X662-RevReq_BaseCase!X662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y662-RevReq_BaseCase!Y662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z662-RevReq_BaseCase!Z662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA662-RevReq_BaseCase!AA662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB662-RevReq_BaseCase!AB662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC662-RevReq_BaseCase!AC662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD662-RevReq_BaseCase!AD662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE662-RevReq_BaseCase!AE662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF662-RevReq_BaseCase!AF662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG662-RevReq_BaseCase!AG662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH662-RevReq_BaseCase!AH662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI662-RevReq_BaseCase!AI662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ662-RevReq_BaseCase!AJ662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK662-RevReq_BaseCase!AK662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL662-RevReq_BaseCase!AL662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM662-RevReq_BaseCase!AM662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN662-RevReq_BaseCase!AN662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO662-RevReq_BaseCase!AO662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP662-RevReq_BaseCase!AP662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ662-RevReq_BaseCase!AQ662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR662-RevReq_BaseCase!AR662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS662-RevReq_BaseCase!AS662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT662-RevReq_BaseCase!AT662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU662-RevReq_BaseCase!AU662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV662-RevReq_BaseCase!AV662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW662-RevReq_BaseCase!AW662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX662-RevReq_BaseCase!AX662","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY662-RevReq_BaseCase!AY662","v":0}]
[{"$f":"+RevReq_BaseCase!A663","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O663-RevReq_BaseCase!O663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P663-RevReq_BaseCase!P663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q663-RevReq_BaseCase!Q663","v":90400000},{"$f":"+'RevReq_ExitCase_(2021)'!R663-RevReq_BaseCase!R663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S663-RevReq_BaseCase!S663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T663-RevReq_BaseCase!T663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U663-RevReq_BaseCase!U663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V663-RevReq_BaseCase!V663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W663-RevReq_BaseCase!W663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X663-RevReq_BaseCase!X663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y663-RevReq_BaseCase!Y663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z663-RevReq_BaseCase!Z663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA663-RevReq_BaseCase!AA663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB663-RevReq_BaseCase!AB663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC663-RevReq_BaseCase!AC663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD663-RevReq_BaseCase!AD663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE663-RevReq_BaseCase!AE663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF663-RevReq_BaseCase!AF663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG663-RevReq_BaseCase!AG663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH663-RevReq_BaseCase!AH663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI663-RevReq_BaseCase!AI663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ663-RevReq_BaseCase!AJ663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK663-RevReq_BaseCase!AK663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL663-RevReq_BaseCase!AL663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM663-RevReq_BaseCase!AM663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN663-RevReq_BaseCase!AN663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO663-RevReq_BaseCase!AO663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP663-RevReq_BaseCase!AP663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ663-RevReq_BaseCase!AQ663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR663-RevReq_BaseCase!AR663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS663-RevReq_BaseCase!AS663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT663-RevReq_BaseCase!AT663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU663-RevReq_BaseCase!AU663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV663-RevReq_BaseCase!AV663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW663-RevReq_BaseCase!AW663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX663-RevReq_BaseCase!AX663","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY663-RevReq_BaseCase!AY663","v":0}]
[{"$f":"+RevReq_BaseCase!A664","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,765591.37701784831,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O664-RevReq_BaseCase!O664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P664-RevReq_BaseCase!P664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q664-RevReq_BaseCase!Q664","v":6500109.548913043},{"$f":"+'RevReq_ExitCase_(2021)'!R664-RevReq_BaseCase!R664","v":-2584756.0760869565},{"$f":"+'RevReq_ExitCase_(2021)'!S664-RevReq_BaseCase!S664","v":-2585737.0760869565},{"$f":"+'RevReq_ExitCase_(2021)'!T664-RevReq_BaseCase!T664","v":-1329616.3967391308},{"$f":"+'RevReq_ExitCase_(2021)'!U664-RevReq_BaseCase!U664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V664-RevReq_BaseCase!V664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W664-RevReq_BaseCase!W664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X664-RevReq_BaseCase!X664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y664-RevReq_BaseCase!Y664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z664-RevReq_BaseCase!Z664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA664-RevReq_BaseCase!AA664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB664-RevReq_BaseCase!AB664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC664-RevReq_BaseCase!AC664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD664-RevReq_BaseCase!AD664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE664-RevReq_BaseCase!AE664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF664-RevReq_BaseCase!AF664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG664-RevReq_BaseCase!AG664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH664-RevReq_BaseCase!AH664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI664-RevReq_BaseCase!AI664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ664-RevReq_BaseCase!AJ664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK664-RevReq_BaseCase!AK664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL664-RevReq_BaseCase!AL664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM664-RevReq_BaseCase!AM664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN664-RevReq_BaseCase!AN664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO664-RevReq_BaseCase!AO664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP664-RevReq_BaseCase!AP664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ664-RevReq_BaseCase!AQ664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR664-RevReq_BaseCase!AR664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS664-RevReq_BaseCase!AS664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT664-RevReq_BaseCase!AT664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU664-RevReq_BaseCase!AU664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV664-RevReq_BaseCase!AV664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW664-RevReq_BaseCase!AW664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX664-RevReq_BaseCase!AX664","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY664-RevReq_BaseCase!AY664","v":0}]
[{"$f":"+RevReq_BaseCase!A665","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,26568.994128697494,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O665-RevReq_BaseCase!O665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P665-RevReq_BaseCase!P665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q665-RevReq_BaseCase!Q665","v":71781.816521766596},{"$f":"+'RevReq_ExitCase_(2021)'!R665-RevReq_BaseCase!R665","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2021)'!S665-RevReq_BaseCase!S665","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2021)'!T665-RevReq_BaseCase!T665","v":-215345.44956529699},{"$f":"+'RevReq_ExitCase_(2021)'!U665-RevReq_BaseCase!U665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V665-RevReq_BaseCase!V665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W665-RevReq_BaseCase!W665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X665-RevReq_BaseCase!X665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y665-RevReq_BaseCase!Y665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z665-RevReq_BaseCase!Z665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA665-RevReq_BaseCase!AA665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB665-RevReq_BaseCase!AB665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC665-RevReq_BaseCase!AC665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD665-RevReq_BaseCase!AD665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE665-RevReq_BaseCase!AE665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF665-RevReq_BaseCase!AF665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG665-RevReq_BaseCase!AG665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH665-RevReq_BaseCase!AH665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI665-RevReq_BaseCase!AI665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ665-RevReq_BaseCase!AJ665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK665-RevReq_BaseCase!AK665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL665-RevReq_BaseCase!AL665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM665-RevReq_BaseCase!AM665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN665-RevReq_BaseCase!AN665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO665-RevReq_BaseCase!AO665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP665-RevReq_BaseCase!AP665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ665-RevReq_BaseCase!AQ665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR665-RevReq_BaseCase!AR665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS665-RevReq_BaseCase!AS665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT665-RevReq_BaseCase!AT665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU665-RevReq_BaseCase!AU665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV665-RevReq_BaseCase!AV665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW665-RevReq_BaseCase!AW665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX665-RevReq_BaseCase!AX665","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY665-RevReq_BaseCase!AY665","v":0}]
[{"$f":"+RevReq_BaseCase!A666","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O666-RevReq_BaseCase!O666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P666-RevReq_BaseCase!P666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q666-RevReq_BaseCase!Q666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R666-RevReq_BaseCase!R666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S666-RevReq_BaseCase!S666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T666-RevReq_BaseCase!T666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U666-RevReq_BaseCase!U666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V666-RevReq_BaseCase!V666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W666-RevReq_BaseCase!W666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X666-RevReq_BaseCase!X666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y666-RevReq_BaseCase!Y666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z666-RevReq_BaseCase!Z666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA666-RevReq_BaseCase!AA666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB666-RevReq_BaseCase!AB666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC666-RevReq_BaseCase!AC666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD666-RevReq_BaseCase!AD666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE666-RevReq_BaseCase!AE666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF666-RevReq_BaseCase!AF666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG666-RevReq_BaseCase!AG666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH666-RevReq_BaseCase!AH666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI666-RevReq_BaseCase!AI666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ666-RevReq_BaseCase!AJ666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK666-RevReq_BaseCase!AK666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL666-RevReq_BaseCase!AL666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM666-RevReq_BaseCase!AM666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN666-RevReq_BaseCase!AN666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO666-RevReq_BaseCase!AO666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP666-RevReq_BaseCase!AP666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ666-RevReq_BaseCase!AQ666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR666-RevReq_BaseCase!AR666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS666-RevReq_BaseCase!AS666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT666-RevReq_BaseCase!AT666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU666-RevReq_BaseCase!AU666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV666-RevReq_BaseCase!AV666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW666-RevReq_BaseCase!AW666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX666-RevReq_BaseCase!AX666","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY666-RevReq_BaseCase!AY666","v":0}]
[{"$f":"+RevReq_BaseCase!A667","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O667-RevReq_BaseCase!O667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P667-RevReq_BaseCase!P667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q667-RevReq_BaseCase!Q667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R667-RevReq_BaseCase!R667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S667-RevReq_BaseCase!S667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T667-RevReq_BaseCase!T667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U667-RevReq_BaseCase!U667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V667-RevReq_BaseCase!V667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W667-RevReq_BaseCase!W667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X667-RevReq_BaseCase!X667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y667-RevReq_BaseCase!Y667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z667-RevReq_BaseCase!Z667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA667-RevReq_BaseCase!AA667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB667-RevReq_BaseCase!AB667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC667-RevReq_BaseCase!AC667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD667-RevReq_BaseCase!AD667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE667-RevReq_BaseCase!AE667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF667-RevReq_BaseCase!AF667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG667-RevReq_BaseCase!AG667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH667-RevReq_BaseCase!AH667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI667-RevReq_BaseCase!AI667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ667-RevReq_BaseCase!AJ667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK667-RevReq_BaseCase!AK667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL667-RevReq_BaseCase!AL667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM667-RevReq_BaseCase!AM667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN667-RevReq_BaseCase!AN667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO667-RevReq_BaseCase!AO667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP667-RevReq_BaseCase!AP667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ667-RevReq_BaseCase!AQ667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR667-RevReq_BaseCase!AR667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS667-RevReq_BaseCase!AS667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT667-RevReq_BaseCase!AT667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU667-RevReq_BaseCase!AU667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV667-RevReq_BaseCase!AV667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW667-RevReq_BaseCase!AW667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX667-RevReq_BaseCase!AX667","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY667-RevReq_BaseCase!AY667","v":0}]
[{"$f":"+RevReq_BaseCase!A668","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O668-RevReq_BaseCase!O668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P668-RevReq_BaseCase!P668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q668-RevReq_BaseCase!Q668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R668-RevReq_BaseCase!R668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S668-RevReq_BaseCase!S668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T668-RevReq_BaseCase!T668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U668-RevReq_BaseCase!U668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V668-RevReq_BaseCase!V668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W668-RevReq_BaseCase!W668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X668-RevReq_BaseCase!X668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y668-RevReq_BaseCase!Y668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z668-RevReq_BaseCase!Z668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA668-RevReq_BaseCase!AA668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB668-RevReq_BaseCase!AB668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC668-RevReq_BaseCase!AC668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD668-RevReq_BaseCase!AD668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE668-RevReq_BaseCase!AE668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF668-RevReq_BaseCase!AF668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG668-RevReq_BaseCase!AG668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH668-RevReq_BaseCase!AH668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI668-RevReq_BaseCase!AI668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ668-RevReq_BaseCase!AJ668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK668-RevReq_BaseCase!AK668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL668-RevReq_BaseCase!AL668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM668-RevReq_BaseCase!AM668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN668-RevReq_BaseCase!AN668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO668-RevReq_BaseCase!AO668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP668-RevReq_BaseCase!AP668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ668-RevReq_BaseCase!AQ668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR668-RevReq_BaseCase!AR668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS668-RevReq_BaseCase!AS668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT668-RevReq_BaseCase!AT668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU668-RevReq_BaseCase!AU668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV668-RevReq_BaseCase!AV668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW668-RevReq_BaseCase!AW668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX668-RevReq_BaseCase!AX668","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY668-RevReq_BaseCase!AY668","v":0}]
[{"$f":"+RevReq_BaseCase!A669","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O669-RevReq_BaseCase!O669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P669-RevReq_BaseCase!P669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q669-RevReq_BaseCase!Q669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R669-RevReq_BaseCase!R669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S669-RevReq_BaseCase!S669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T669-RevReq_BaseCase!T669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U669-RevReq_BaseCase!U669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V669-RevReq_BaseCase!V669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W669-RevReq_BaseCase!W669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X669-RevReq_BaseCase!X669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y669-RevReq_BaseCase!Y669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z669-RevReq_BaseCase!Z669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA669-RevReq_BaseCase!AA669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB669-RevReq_BaseCase!AB669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC669-RevReq_BaseCase!AC669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD669-RevReq_BaseCase!AD669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE669-RevReq_BaseCase!AE669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF669-RevReq_BaseCase!AF669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG669-RevReq_BaseCase!AG669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH669-RevReq_BaseCase!AH669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI669-RevReq_BaseCase!AI669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ669-RevReq_BaseCase!AJ669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK669-RevReq_BaseCase!AK669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL669-RevReq_BaseCase!AL669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM669-RevReq_BaseCase!AM669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN669-RevReq_BaseCase!AN669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO669-RevReq_BaseCase!AO669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP669-RevReq_BaseCase!AP669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ669-RevReq_BaseCase!AQ669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR669-RevReq_BaseCase!AR669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS669-RevReq_BaseCase!AS669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT669-RevReq_BaseCase!AT669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU669-RevReq_BaseCase!AU669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV669-RevReq_BaseCase!AV669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW669-RevReq_BaseCase!AW669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX669-RevReq_BaseCase!AX669","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY669-RevReq_BaseCase!AY669","v":0}]
[{"$f":"+RevReq_BaseCase!A670","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O670-RevReq_BaseCase!O670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P670-RevReq_BaseCase!P670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q670-RevReq_BaseCase!Q670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R670-RevReq_BaseCase!R670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S670-RevReq_BaseCase!S670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T670-RevReq_BaseCase!T670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U670-RevReq_BaseCase!U670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V670-RevReq_BaseCase!V670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W670-RevReq_BaseCase!W670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X670-RevReq_BaseCase!X670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y670-RevReq_BaseCase!Y670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z670-RevReq_BaseCase!Z670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA670-RevReq_BaseCase!AA670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB670-RevReq_BaseCase!AB670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC670-RevReq_BaseCase!AC670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD670-RevReq_BaseCase!AD670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE670-RevReq_BaseCase!AE670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF670-RevReq_BaseCase!AF670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG670-RevReq_BaseCase!AG670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH670-RevReq_BaseCase!AH670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI670-RevReq_BaseCase!AI670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ670-RevReq_BaseCase!AJ670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK670-RevReq_BaseCase!AK670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL670-RevReq_BaseCase!AL670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM670-RevReq_BaseCase!AM670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN670-RevReq_BaseCase!AN670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO670-RevReq_BaseCase!AO670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP670-RevReq_BaseCase!AP670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ670-RevReq_BaseCase!AQ670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR670-RevReq_BaseCase!AR670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS670-RevReq_BaseCase!AS670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT670-RevReq_BaseCase!AT670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU670-RevReq_BaseCase!AU670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV670-RevReq_BaseCase!AV670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW670-RevReq_BaseCase!AW670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX670-RevReq_BaseCase!AX670","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY670-RevReq_BaseCase!AY670","v":0}]
[{"$f":"+RevReq_BaseCase!A671","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O671-RevReq_BaseCase!O671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P671-RevReq_BaseCase!P671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q671-RevReq_BaseCase!Q671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R671-RevReq_BaseCase!R671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S671-RevReq_BaseCase!S671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T671-RevReq_BaseCase!T671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U671-RevReq_BaseCase!U671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V671-RevReq_BaseCase!V671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W671-RevReq_BaseCase!W671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X671-RevReq_BaseCase!X671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y671-RevReq_BaseCase!Y671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z671-RevReq_BaseCase!Z671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA671-RevReq_BaseCase!AA671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB671-RevReq_BaseCase!AB671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC671-RevReq_BaseCase!AC671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD671-RevReq_BaseCase!AD671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE671-RevReq_BaseCase!AE671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF671-RevReq_BaseCase!AF671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG671-RevReq_BaseCase!AG671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH671-RevReq_BaseCase!AH671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI671-RevReq_BaseCase!AI671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ671-RevReq_BaseCase!AJ671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK671-RevReq_BaseCase!AK671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL671-RevReq_BaseCase!AL671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM671-RevReq_BaseCase!AM671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN671-RevReq_BaseCase!AN671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO671-RevReq_BaseCase!AO671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP671-RevReq_BaseCase!AP671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ671-RevReq_BaseCase!AQ671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR671-RevReq_BaseCase!AR671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS671-RevReq_BaseCase!AS671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT671-RevReq_BaseCase!AT671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU671-RevReq_BaseCase!AU671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV671-RevReq_BaseCase!AV671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW671-RevReq_BaseCase!AW671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX671-RevReq_BaseCase!AX671","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY671-RevReq_BaseCase!AY671","v":0}]
[null,null,null,{"$f":"\"Total \"&D646","v":"Total Tax Depreciation"},null,null,null,null,null,null,37093804.273003027,-156094703.25183508,null,null,{"$f":"SUM(O647:O671)","v":0},0,141844155.76299939,-5619464.0724475617,-47793886.191827424,-4233507.6182388859,-2911504.7960855961,-3128949.5412061117,-3305762.620591586,-3744952.5901049585,-4200855.656595625,-4543005.0617173268,-5085254.2172009861,-5076412.1724590156,-5013792.4824003773,-5392733.2590531474,-5640602.1944542937,-5799547.8886940964,-5807370.8088724241,-5989762.3890808467,-6397681.8103038743,-6588370.4450114779,-6694757.7946822532,-6849914.3280951027,-7004521.8807471097,-7209298.3670889074,-7434502.3587475121,-7645444.1112111434,-7747900.4892621264,-7716951.0214909511,-7593486.5328412279,-7342909.774314126,-6992455.014924719,-6698892.3358947495,-6463256.7182103824,-6222103.0749690123,-62049049.396009535]
[]
[]
[null,null,null,"Net Tax Basis"]
[{"$f":"+RevReq_BaseCase!A676","v":"Base"},null,{"$f":"C675+1","v":1},{"$f":"INDEX(D$55:D$79,$C676,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C676,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O676-RevReq_BaseCase!O676","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P676-RevReq_BaseCase!P676","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q676-RevReq_BaseCase!Q676","v":-18801882.056238472},{"$f":"+'RevReq_ExitCase_(2021)'!R676-RevReq_BaseCase!R676","v":-17080374.05905664},{"$f":"+'RevReq_ExitCase_(2021)'!S676-RevReq_BaseCase!S676","v":-15390634.653355122},{"$f":"+'RevReq_ExitCase_(2021)'!T676-RevReq_BaseCase!T676","v":-13740075.336798131},{"$f":"+'RevReq_ExitCase_(2021)'!U676-RevReq_BaseCase!U676","v":-12118101.640834033},{"$f":"+'RevReq_ExitCase_(2021)'!V676-RevReq_BaseCase!V676","v":-10527608.711586177},{"$f":"+'RevReq_ExitCase_(2021)'!W676-RevReq_BaseCase!W676","v":-8980903.1834588647},{"$f":"+'RevReq_ExitCase_(2021)'!X676-RevReq_BaseCase!X676","v":-7495706.7203444242},{"$f":"+'RevReq_ExitCase_(2021)'!Y676-RevReq_BaseCase!Y676","v":-6087974.3282327056},{"$f":"+'RevReq_ExitCase_(2021)'!Z676-RevReq_BaseCase!Z676","v":-4797263.979201436},{"$f":"+'RevReq_ExitCase_(2021)'!AA676-RevReq_BaseCase!AA676","v":-3602203.8661338687},{"$f":"+'RevReq_ExitCase_(2021)'!AB676-RevReq_BaseCase!AB676","v":-2822775.8798494339},{"$f":"+'RevReq_ExitCase_(2021)'!AC676-RevReq_BaseCase!AC676","v":-2428813.5520458221},{"$f":"+'RevReq_ExitCase_(2021)'!AD676-RevReq_BaseCase!AD676","v":-2054961.3649214506},{"$f":"+'RevReq_ExitCase_(2021)'!AE676-RevReq_BaseCase!AE676","v":-1700640.8289085031},{"$f":"+'RevReq_ExitCase_(2021)'!AF676-RevReq_BaseCase!AF676","v":-1358788.4756985903},{"$f":"+'RevReq_ExitCase_(2021)'!AG676-RevReq_BaseCase!AG676","v":-1174631.4465869665},{"$f":"+'RevReq_ExitCase_(2021)'!AH676-RevReq_BaseCase!AH676","v":-1154149.9146370292},{"$f":"+'RevReq_ExitCase_(2021)'!AI676-RevReq_BaseCase!AI676","v":-1149833.8698996305},{"$f":"+'RevReq_ExitCase_(2021)'!AJ676-RevReq_BaseCase!AJ676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AK676-RevReq_BaseCase!AK676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AL676-RevReq_BaseCase!AL676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AM676-RevReq_BaseCase!AM676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AN676-RevReq_BaseCase!AN676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AO676-RevReq_BaseCase!AO676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AP676-RevReq_BaseCase!AP676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AQ676-RevReq_BaseCase!AQ676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AR676-RevReq_BaseCase!AR676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AS676-RevReq_BaseCase!AS676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AT676-RevReq_BaseCase!AT676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AU676-RevReq_BaseCase!AU676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AV676-RevReq_BaseCase!AV676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AW676-RevReq_BaseCase!AW676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AX676-RevReq_BaseCase!AX676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2021)'!AY676-RevReq_BaseCase!AY676","v":0}]
[{"$f":"+RevReq_BaseCase!A677","v":"Clause"},null,{"$f":"C676+1","v":2},{"$f":"INDEX(D$55:D$79,$C677,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O677-RevReq_BaseCase!O677","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P677-RevReq_BaseCase!P677","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q677-RevReq_BaseCase!Q677","v":-3033507.0593261048},{"$f":"+'RevReq_ExitCase_(2021)'!R677-RevReq_BaseCase!R677","v":-2755757.9145055413},{"$f":"+'RevReq_ExitCase_(2021)'!S677-RevReq_BaseCase!S677","v":-2483134.3335105628},{"$f":"+'RevReq_ExitCase_(2021)'!T677-RevReq_BaseCase!T677","v":-2216832.0918713585},{"$f":"+'RevReq_ExitCase_(2021)'!U677-RevReq_BaseCase!U677","v":-1955141.8716034517},{"$f":"+'RevReq_ExitCase_(2021)'!V677-RevReq_BaseCase!V677","v":-1698530.7773390487},{"$f":"+'RevReq_ExitCase_(2021)'!W677-RevReq_BaseCase!W677","v":-1448984.3689402118},{"$f":"+'RevReq_ExitCase_(2021)'!X677-RevReq_BaseCase!X677","v":-1209361.8704122603},{"$f":"+'RevReq_ExitCase_(2021)'!Y677-RevReq_BaseCase!Y677","v":-982237.472102575},{"$f":"+'RevReq_ExitCase_(2021)'!Z677-RevReq_BaseCase!Z677","v":-773993.48122866452},{"$f":"+'RevReq_ExitCase_(2021)'!AA677-RevReq_BaseCase!AA677","v":-581181.75746260583},{"$f":"+'RevReq_ExitCase_(2021)'!AB677-RevReq_BaseCase!AB677","v":-455428.37322383374},{"$f":"+'RevReq_ExitCase_(2021)'!AC677-RevReq_BaseCase!AC677","v":-391866.25221242756},{"$f":"+'RevReq_ExitCase_(2021)'!AD677-RevReq_BaseCase!AD677","v":-331548.71350038797},{"$f":"+'RevReq_ExitCase_(2021)'!AE677-RevReq_BaseCase!AE677","v":-274382.42322984338},{"$f":"+'RevReq_ExitCase_(2021)'!AF677-RevReq_BaseCase!AF677","v":-219227.75713802874},{"$f":"+'RevReq_ExitCase_(2021)'!AG677-RevReq_BaseCase!AG677","v":-189515.75032064319},{"$f":"+'RevReq_ExitCase_(2021)'!AH677-RevReq_BaseCase!AH677","v":-186211.24752830714},{"$f":"+'RevReq_ExitCase_(2021)'!AI677-RevReq_BaseCase!AI677","v":-185514.8942515403},{"$f":"+'RevReq_ExitCase_(2021)'!AJ677-RevReq_BaseCase!AJ677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AK677-RevReq_BaseCase!AK677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AL677-RevReq_BaseCase!AL677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AM677-RevReq_BaseCase!AM677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AN677-RevReq_BaseCase!AN677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AO677-RevReq_BaseCase!AO677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AP677-RevReq_BaseCase!AP677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AQ677-RevReq_BaseCase!AQ677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AR677-RevReq_BaseCase!AR677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AS677-RevReq_BaseCase!AS677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AT677-RevReq_BaseCase!AT677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AU677-RevReq_BaseCase!AU677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AV677-RevReq_BaseCase!AV677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AW677-RevReq_BaseCase!AW677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AX677-RevReq_BaseCase!AX677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2021)'!AY677-RevReq_BaseCase!AY677","v":0}]
[{"$f":"+RevReq_BaseCase!A678","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O678-RevReq_BaseCase!O678","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P678-RevReq_BaseCase!P678","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q678-RevReq_BaseCase!Q678","v":-3182406.2820000001},{"$f":"+'RevReq_ExitCase_(2021)'!R678-RevReq_BaseCase!R678","v":-4420532.6431200001},{"$f":"+'RevReq_ExitCase_(2021)'!S678-RevReq_BaseCase!S678","v":-7493351.190834241},{"$f":"+'RevReq_ExitCase_(2021)'!T678-RevReq_BaseCase!T678","v":-10222522.293384001},{"$f":"+'RevReq_ExitCase_(2021)'!U678-RevReq_BaseCase!U678","v":-13382996.217592269},{"$f":"+'RevReq_ExitCase_(2021)'!V678-RevReq_BaseCase!V678","v":-16091515.886909219},{"$f":"+'RevReq_ExitCase_(2021)'!W678-RevReq_BaseCase!W678","v":-18607568.714869741},{"$f":"+'RevReq_ExitCase_(2021)'!X678-RevReq_BaseCase!X678","v":-28439266.05421859},{"$f":"+'RevReq_ExitCase_(2021)'!Y678-RevReq_BaseCase!Y678","v":-31745171.225305583},{"$f":"+'RevReq_ExitCase_(2021)'!Z678-RevReq_BaseCase!Z678","v":-39705412.923185639},{"$f":"+'RevReq_ExitCase_(2021)'!AA678-RevReq_BaseCase!AA678","v":-47212698.81751176},{"$f":"+'RevReq_ExitCase_(2021)'!AB678-RevReq_BaseCase!AB678","v":-50250604.343459263},{"$f":"+'RevReq_ExitCase_(2021)'!AC678-RevReq_BaseCase!AC678","v":-55109497.995654911},{"$f":"+'RevReq_ExitCase_(2021)'!AD678-RevReq_BaseCase!AD678","v":-58232762.062273435},{"$f":"+'RevReq_ExitCase_(2021)'!AE678-RevReq_BaseCase!AE678","v":-59351209.319377512},{"$f":"+'RevReq_ExitCase_(2021)'!AF678-RevReq_BaseCase!AF678","v":-59043183.822575323},{"$f":"+'RevReq_ExitCase_(2021)'!AG678-RevReq_BaseCase!AG678","v":-60006400.67956122},{"$f":"+'RevReq_ExitCase_(2021)'!AH678-RevReq_BaseCase!AH678","v":-63452976.610243671},{"$f":"+'RevReq_ExitCase_(2021)'!AI678-RevReq_BaseCase!AI678","v":-64825342.866157219},{"$f":"+'RevReq_ExitCase_(2021)'!AJ678-RevReq_BaseCase!AJ678","v":-62924197.653654806},{"$f":"+'RevReq_ExitCase_(2021)'!AK678-RevReq_BaseCase!AK678","v":-62306137.869607091},{"$f":"+'RevReq_ExitCase_(2021)'!AL678-RevReq_BaseCase!AL678","v":-60754935.219349653},{"$f":"+'RevReq_ExitCase_(2021)'!AM678-RevReq_BaseCase!AM678","v":-61154326.32250616},{"$f":"+'RevReq_ExitCase_(2021)'!AN678-RevReq_BaseCase!AN678","v":-61860526.017380357},{"$f":"+'RevReq_ExitCase_(2021)'!AO678-RevReq_BaseCase!AO678","v":-62887014.696528867},{"$f":"+'RevReq_ExitCase_(2021)'!AP678-RevReq_BaseCase!AP678","v":-63052643.276995391},{"$f":"+'RevReq_ExitCase_(2021)'!AQ678-RevReq_BaseCase!AQ678","v":-60843990.920222521},{"$f":"+'RevReq_ExitCase_(2021)'!AR678-RevReq_BaseCase!AR678","v":-62147695.857023299},{"$f":"+'RevReq_ExitCase_(2021)'!AS678-RevReq_BaseCase!AS678","v":-58846843.677657604},{"$f":"+'RevReq_ExitCase_(2021)'!AT678-RevReq_BaseCase!AT678","v":-56687824.758644253},{"$f":"+'RevReq_ExitCase_(2021)'!AU678-RevReq_BaseCase!AU678","v":-54109878.797115088},{"$f":"+'RevReq_ExitCase_(2021)'!AV678-RevReq_BaseCase!AV678","v":-51443215.909836173},{"$f":"+'RevReq_ExitCase_(2021)'!AW678-RevReq_BaseCase!AW678","v":-49349643.344780743},{"$f":"+'RevReq_ExitCase_(2021)'!AX678-RevReq_BaseCase!AX678","v":-47088174.934721798},{"$f":"+'RevReq_ExitCase_(2021)'!AY678-RevReq_BaseCase!AY678","v":-45299729.397624016}]
[{"$f":"+RevReq_BaseCase!A679","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O679-RevReq_BaseCase!O679","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P679-RevReq_BaseCase!P679","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q679-RevReq_BaseCase!Q679","v":-235620},{"$f":"+'RevReq_ExitCase_(2021)'!R679-RevReq_BaseCase!R679","v":-498335.68799999997},{"$f":"+'RevReq_ExitCase_(2021)'!S679-RevReq_BaseCase!S679","v":-869525.65871999995},{"$f":"+'RevReq_ExitCase_(2021)'!T679-RevReq_BaseCase!T679","v":-1221046.3998719999},{"$f":"+'RevReq_ExitCase_(2021)'!U679-RevReq_BaseCase!U679","v":-1554538.6885478399},{"$f":"+'RevReq_ExitCase_(2021)'!V679-RevReq_BaseCase!V679","v":-1871519.5227379967},{"$f":"+'RevReq_ExitCase_(2021)'!W679-RevReq_BaseCase!W679","v":-2173399.5264471569},{"$f":"+'RevReq_ExitCase_(2021)'!X679-RevReq_BaseCase!X679","v":-2461482.9030145002},{"$f":"+'RevReq_ExitCase_(2021)'!Y679-RevReq_BaseCase!Y679","v":-2736298.4739483902},{"$f":"+'RevReq_ExitCase_(2021)'!Z679-RevReq_BaseCase!Z679","v":-2998074.3832897577},{"$f":"+'RevReq_ExitCase_(2021)'!AA679-RevReq_BaseCase!AA679","v":-3246624.212942753},{"$f":"+'RevReq_ExitCase_(2021)'!AB679-RevReq_BaseCase!AB679","v":-3481686.7466032077},{"$f":"+'RevReq_ExitCase_(2021)'!AC679-RevReq_BaseCase!AC679","v":-3702988.9330616714},{"$f":"+'RevReq_ExitCase_(2021)'!AD679-RevReq_BaseCase!AD679","v":-3910258.8706637048},{"$f":"+'RevReq_ExitCase_(2021)'!AE679-RevReq_BaseCase!AE679","v":-4103212.6091425787},{"$f":"+'RevReq_ExitCase_(2021)'!AF679-RevReq_BaseCase!AF679","v":-4281567.1298054308},{"$f":"+'RevReq_ExitCase_(2021)'!AG679-RevReq_BaseCase!AG679","v":-4445027.1430063387},{"$f":"+'RevReq_ExitCase_(2021)'!AH679-RevReq_BaseCase!AH679","v":-4593298.0638856655},{"$f":"+'RevReq_ExitCase_(2021)'!AI679-RevReq_BaseCase!AI679","v":-4726072.8053073781},{"$f":"+'RevReq_ExitCase_(2021)'!AJ679-RevReq_BaseCase!AJ679","v":-4843044.748971926},{"$f":"+'RevReq_ExitCase_(2021)'!AK679-RevReq_BaseCase!AK679","v":-4949356.0216345647},{"$f":"+'RevReq_ExitCase_(2021)'!AL679-RevReq_BaseCase!AL679","v":-5051184.2081248574},{"$f":"+'RevReq_ExitCase_(2021)'!AM679-RevReq_BaseCase!AM679","v":-5152207.8922873549},{"$f":"+'RevReq_ExitCase_(2021)'!AN679-RevReq_BaseCase!AN679","v":-5255252.0501331016},{"$f":"+'RevReq_ExitCase_(2021)'!AO679-RevReq_BaseCase!AO679","v":-5360357.0911357645},{"$f":"+'RevReq_ExitCase_(2021)'!AP679-RevReq_BaseCase!AP679","v":-5467564.2329584789},{"$f":"+'RevReq_ExitCase_(2021)'!AQ679-RevReq_BaseCase!AQ679","v":-5576915.5176176485},{"$f":"+'RevReq_ExitCase_(2021)'!AR679-RevReq_BaseCase!AR679","v":-5688453.8279700018},{"$f":"+'RevReq_ExitCase_(2021)'!AS679-RevReq_BaseCase!AS679","v":-5802222.9045294039},{"$f":"+'RevReq_ExitCase_(2021)'!AT679-RevReq_BaseCase!AT679","v":-5918267.3626199923},{"$f":"+'RevReq_ExitCase_(2021)'!AU679-RevReq_BaseCase!AU679","v":-6036632.7098723911},{"$f":"+'RevReq_ExitCase_(2021)'!AV679-RevReq_BaseCase!AV679","v":-6157365.3640698399},{"$f":"+'RevReq_ExitCase_(2021)'!AW679-RevReq_BaseCase!AW679","v":-6280512.6713512372},{"$f":"+'RevReq_ExitCase_(2021)'!AX679-RevReq_BaseCase!AX679","v":-6406122.9247782622},{"$f":"+'RevReq_ExitCase_(2021)'!AY679-RevReq_BaseCase!AY679","v":-6534245.3832738269}]
[{"$f":"+RevReq_BaseCase!A680","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O680-RevReq_BaseCase!O680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P680-RevReq_BaseCase!P680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q680-RevReq_BaseCase!Q680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R680-RevReq_BaseCase!R680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S680-RevReq_BaseCase!S680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T680-RevReq_BaseCase!T680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U680-RevReq_BaseCase!U680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V680-RevReq_BaseCase!V680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W680-RevReq_BaseCase!W680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X680-RevReq_BaseCase!X680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y680-RevReq_BaseCase!Y680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z680-RevReq_BaseCase!Z680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA680-RevReq_BaseCase!AA680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB680-RevReq_BaseCase!AB680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC680-RevReq_BaseCase!AC680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD680-RevReq_BaseCase!AD680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE680-RevReq_BaseCase!AE680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF680-RevReq_BaseCase!AF680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG680-RevReq_BaseCase!AG680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH680-RevReq_BaseCase!AH680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI680-RevReq_BaseCase!AI680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ680-RevReq_BaseCase!AJ680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK680-RevReq_BaseCase!AK680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL680-RevReq_BaseCase!AL680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM680-RevReq_BaseCase!AM680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN680-RevReq_BaseCase!AN680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO680-RevReq_BaseCase!AO680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP680-RevReq_BaseCase!AP680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ680-RevReq_BaseCase!AQ680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR680-RevReq_BaseCase!AR680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS680-RevReq_BaseCase!AS680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT680-RevReq_BaseCase!AT680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU680-RevReq_BaseCase!AU680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV680-RevReq_BaseCase!AV680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW680-RevReq_BaseCase!AW680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX680-RevReq_BaseCase!AX680","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY680-RevReq_BaseCase!AY680","v":0}]
[{"$f":"+RevReq_BaseCase!A681","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O681-RevReq_BaseCase!O681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P681-RevReq_BaseCase!P681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q681-RevReq_BaseCase!Q681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R681-RevReq_BaseCase!R681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S681-RevReq_BaseCase!S681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T681-RevReq_BaseCase!T681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U681-RevReq_BaseCase!U681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V681-RevReq_BaseCase!V681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W681-RevReq_BaseCase!W681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X681-RevReq_BaseCase!X681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y681-RevReq_BaseCase!Y681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z681-RevReq_BaseCase!Z681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA681-RevReq_BaseCase!AA681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB681-RevReq_BaseCase!AB681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC681-RevReq_BaseCase!AC681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD681-RevReq_BaseCase!AD681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE681-RevReq_BaseCase!AE681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF681-RevReq_BaseCase!AF681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG681-RevReq_BaseCase!AG681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH681-RevReq_BaseCase!AH681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI681-RevReq_BaseCase!AI681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ681-RevReq_BaseCase!AJ681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK681-RevReq_BaseCase!AK681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL681-RevReq_BaseCase!AL681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM681-RevReq_BaseCase!AM681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN681-RevReq_BaseCase!AN681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO681-RevReq_BaseCase!AO681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP681-RevReq_BaseCase!AP681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ681-RevReq_BaseCase!AQ681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR681-RevReq_BaseCase!AR681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS681-RevReq_BaseCase!AS681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT681-RevReq_BaseCase!AT681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU681-RevReq_BaseCase!AU681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV681-RevReq_BaseCase!AV681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW681-RevReq_BaseCase!AW681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX681-RevReq_BaseCase!AX681","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY681-RevReq_BaseCase!AY681","v":0}]
[{"$f":"+RevReq_BaseCase!A682","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O682-RevReq_BaseCase!O682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P682-RevReq_BaseCase!P682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q682-RevReq_BaseCase!Q682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R682-RevReq_BaseCase!R682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S682-RevReq_BaseCase!S682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T682-RevReq_BaseCase!T682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U682-RevReq_BaseCase!U682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V682-RevReq_BaseCase!V682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W682-RevReq_BaseCase!W682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X682-RevReq_BaseCase!X682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y682-RevReq_BaseCase!Y682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z682-RevReq_BaseCase!Z682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA682-RevReq_BaseCase!AA682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB682-RevReq_BaseCase!AB682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC682-RevReq_BaseCase!AC682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD682-RevReq_BaseCase!AD682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE682-RevReq_BaseCase!AE682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF682-RevReq_BaseCase!AF682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG682-RevReq_BaseCase!AG682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH682-RevReq_BaseCase!AH682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI682-RevReq_BaseCase!AI682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ682-RevReq_BaseCase!AJ682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK682-RevReq_BaseCase!AK682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL682-RevReq_BaseCase!AL682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM682-RevReq_BaseCase!AM682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN682-RevReq_BaseCase!AN682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO682-RevReq_BaseCase!AO682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP682-RevReq_BaseCase!AP682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ682-RevReq_BaseCase!AQ682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR682-RevReq_BaseCase!AR682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS682-RevReq_BaseCase!AS682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT682-RevReq_BaseCase!AT682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU682-RevReq_BaseCase!AU682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV682-RevReq_BaseCase!AV682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW682-RevReq_BaseCase!AW682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX682-RevReq_BaseCase!AX682","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY682-RevReq_BaseCase!AY682","v":0}]
[{"$f":"+RevReq_BaseCase!A683","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O683-RevReq_BaseCase!O683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P683-RevReq_BaseCase!P683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q683-RevReq_BaseCase!Q683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R683-RevReq_BaseCase!R683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S683-RevReq_BaseCase!S683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T683-RevReq_BaseCase!T683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U683-RevReq_BaseCase!U683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V683-RevReq_BaseCase!V683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W683-RevReq_BaseCase!W683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X683-RevReq_BaseCase!X683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y683-RevReq_BaseCase!Y683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z683-RevReq_BaseCase!Z683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA683-RevReq_BaseCase!AA683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB683-RevReq_BaseCase!AB683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC683-RevReq_BaseCase!AC683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD683-RevReq_BaseCase!AD683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE683-RevReq_BaseCase!AE683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF683-RevReq_BaseCase!AF683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG683-RevReq_BaseCase!AG683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH683-RevReq_BaseCase!AH683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI683-RevReq_BaseCase!AI683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ683-RevReq_BaseCase!AJ683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK683-RevReq_BaseCase!AK683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL683-RevReq_BaseCase!AL683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM683-RevReq_BaseCase!AM683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN683-RevReq_BaseCase!AN683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO683-RevReq_BaseCase!AO683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP683-RevReq_BaseCase!AP683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ683-RevReq_BaseCase!AQ683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR683-RevReq_BaseCase!AR683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS683-RevReq_BaseCase!AS683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT683-RevReq_BaseCase!AT683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU683-RevReq_BaseCase!AU683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV683-RevReq_BaseCase!AV683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW683-RevReq_BaseCase!AW683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX683-RevReq_BaseCase!AX683","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY683-RevReq_BaseCase!AY683","v":0}]
[{"$f":"+RevReq_BaseCase!A684","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O684-RevReq_BaseCase!O684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P684-RevReq_BaseCase!P684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q684-RevReq_BaseCase!Q684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R684-RevReq_BaseCase!R684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S684-RevReq_BaseCase!S684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T684-RevReq_BaseCase!T684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U684-RevReq_BaseCase!U684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V684-RevReq_BaseCase!V684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W684-RevReq_BaseCase!W684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X684-RevReq_BaseCase!X684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y684-RevReq_BaseCase!Y684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z684-RevReq_BaseCase!Z684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA684-RevReq_BaseCase!AA684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB684-RevReq_BaseCase!AB684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC684-RevReq_BaseCase!AC684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD684-RevReq_BaseCase!AD684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE684-RevReq_BaseCase!AE684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF684-RevReq_BaseCase!AF684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG684-RevReq_BaseCase!AG684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH684-RevReq_BaseCase!AH684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI684-RevReq_BaseCase!AI684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ684-RevReq_BaseCase!AJ684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK684-RevReq_BaseCase!AK684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL684-RevReq_BaseCase!AL684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM684-RevReq_BaseCase!AM684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN684-RevReq_BaseCase!AN684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO684-RevReq_BaseCase!AO684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP684-RevReq_BaseCase!AP684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ684-RevReq_BaseCase!AQ684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR684-RevReq_BaseCase!AR684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS684-RevReq_BaseCase!AS684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT684-RevReq_BaseCase!AT684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU684-RevReq_BaseCase!AU684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV684-RevReq_BaseCase!AV684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW684-RevReq_BaseCase!AW684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX684-RevReq_BaseCase!AX684","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY684-RevReq_BaseCase!AY684","v":0}]
[{"$f":"+RevReq_BaseCase!A685","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O685-RevReq_BaseCase!O685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P685-RevReq_BaseCase!P685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q685-RevReq_BaseCase!Q685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R685-RevReq_BaseCase!R685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S685-RevReq_BaseCase!S685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T685-RevReq_BaseCase!T685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U685-RevReq_BaseCase!U685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V685-RevReq_BaseCase!V685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W685-RevReq_BaseCase!W685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X685-RevReq_BaseCase!X685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y685-RevReq_BaseCase!Y685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z685-RevReq_BaseCase!Z685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA685-RevReq_BaseCase!AA685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB685-RevReq_BaseCase!AB685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC685-RevReq_BaseCase!AC685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD685-RevReq_BaseCase!AD685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE685-RevReq_BaseCase!AE685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF685-RevReq_BaseCase!AF685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG685-RevReq_BaseCase!AG685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH685-RevReq_BaseCase!AH685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI685-RevReq_BaseCase!AI685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ685-RevReq_BaseCase!AJ685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK685-RevReq_BaseCase!AK685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL685-RevReq_BaseCase!AL685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM685-RevReq_BaseCase!AM685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN685-RevReq_BaseCase!AN685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO685-RevReq_BaseCase!AO685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP685-RevReq_BaseCase!AP685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ685-RevReq_BaseCase!AQ685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR685-RevReq_BaseCase!AR685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS685-RevReq_BaseCase!AS685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT685-RevReq_BaseCase!AT685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU685-RevReq_BaseCase!AU685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV685-RevReq_BaseCase!AV685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW685-RevReq_BaseCase!AW685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX685-RevReq_BaseCase!AX685","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY685-RevReq_BaseCase!AY685","v":0}]
[{"$f":"+RevReq_BaseCase!A686","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O686-RevReq_BaseCase!O686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P686-RevReq_BaseCase!P686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q686-RevReq_BaseCase!Q686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R686-RevReq_BaseCase!R686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S686-RevReq_BaseCase!S686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T686-RevReq_BaseCase!T686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U686-RevReq_BaseCase!U686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V686-RevReq_BaseCase!V686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W686-RevReq_BaseCase!W686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X686-RevReq_BaseCase!X686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y686-RevReq_BaseCase!Y686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z686-RevReq_BaseCase!Z686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA686-RevReq_BaseCase!AA686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB686-RevReq_BaseCase!AB686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC686-RevReq_BaseCase!AC686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD686-RevReq_BaseCase!AD686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE686-RevReq_BaseCase!AE686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF686-RevReq_BaseCase!AF686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG686-RevReq_BaseCase!AG686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH686-RevReq_BaseCase!AH686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI686-RevReq_BaseCase!AI686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ686-RevReq_BaseCase!AJ686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK686-RevReq_BaseCase!AK686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL686-RevReq_BaseCase!AL686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM686-RevReq_BaseCase!AM686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN686-RevReq_BaseCase!AN686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO686-RevReq_BaseCase!AO686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP686-RevReq_BaseCase!AP686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ686-RevReq_BaseCase!AQ686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR686-RevReq_BaseCase!AR686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS686-RevReq_BaseCase!AS686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT686-RevReq_BaseCase!AT686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU686-RevReq_BaseCase!AU686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV686-RevReq_BaseCase!AV686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW686-RevReq_BaseCase!AW686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX686-RevReq_BaseCase!AX686","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY686-RevReq_BaseCase!AY686","v":0}]
[{"$f":"+RevReq_BaseCase!A687","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O687-RevReq_BaseCase!O687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P687-RevReq_BaseCase!P687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q687-RevReq_BaseCase!Q687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R687-RevReq_BaseCase!R687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S687-RevReq_BaseCase!S687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T687-RevReq_BaseCase!T687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U687-RevReq_BaseCase!U687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V687-RevReq_BaseCase!V687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W687-RevReq_BaseCase!W687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X687-RevReq_BaseCase!X687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y687-RevReq_BaseCase!Y687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z687-RevReq_BaseCase!Z687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA687-RevReq_BaseCase!AA687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB687-RevReq_BaseCase!AB687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC687-RevReq_BaseCase!AC687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD687-RevReq_BaseCase!AD687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE687-RevReq_BaseCase!AE687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF687-RevReq_BaseCase!AF687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG687-RevReq_BaseCase!AG687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH687-RevReq_BaseCase!AH687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI687-RevReq_BaseCase!AI687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ687-RevReq_BaseCase!AJ687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK687-RevReq_BaseCase!AK687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL687-RevReq_BaseCase!AL687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM687-RevReq_BaseCase!AM687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN687-RevReq_BaseCase!AN687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO687-RevReq_BaseCase!AO687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP687-RevReq_BaseCase!AP687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ687-RevReq_BaseCase!AQ687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR687-RevReq_BaseCase!AR687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS687-RevReq_BaseCase!AS687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT687-RevReq_BaseCase!AT687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU687-RevReq_BaseCase!AU687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV687-RevReq_BaseCase!AV687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW687-RevReq_BaseCase!AW687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX687-RevReq_BaseCase!AX687","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY687-RevReq_BaseCase!AY687","v":0}]
[{"$f":"+RevReq_BaseCase!A688","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O688-RevReq_BaseCase!O688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P688-RevReq_BaseCase!P688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q688-RevReq_BaseCase!Q688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R688-RevReq_BaseCase!R688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S688-RevReq_BaseCase!S688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T688-RevReq_BaseCase!T688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U688-RevReq_BaseCase!U688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V688-RevReq_BaseCase!V688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W688-RevReq_BaseCase!W688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X688-RevReq_BaseCase!X688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y688-RevReq_BaseCase!Y688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z688-RevReq_BaseCase!Z688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA688-RevReq_BaseCase!AA688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB688-RevReq_BaseCase!AB688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC688-RevReq_BaseCase!AC688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD688-RevReq_BaseCase!AD688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE688-RevReq_BaseCase!AE688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF688-RevReq_BaseCase!AF688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG688-RevReq_BaseCase!AG688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH688-RevReq_BaseCase!AH688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI688-RevReq_BaseCase!AI688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ688-RevReq_BaseCase!AJ688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK688-RevReq_BaseCase!AK688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL688-RevReq_BaseCase!AL688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM688-RevReq_BaseCase!AM688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN688-RevReq_BaseCase!AN688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO688-RevReq_BaseCase!AO688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP688-RevReq_BaseCase!AP688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ688-RevReq_BaseCase!AQ688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR688-RevReq_BaseCase!AR688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS688-RevReq_BaseCase!AS688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT688-RevReq_BaseCase!AT688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU688-RevReq_BaseCase!AU688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV688-RevReq_BaseCase!AV688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW688-RevReq_BaseCase!AW688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX688-RevReq_BaseCase!AX688","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY688-RevReq_BaseCase!AY688","v":0}]
[{"$f":"+RevReq_BaseCase!A689","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O689-RevReq_BaseCase!O689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P689-RevReq_BaseCase!P689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q689-RevReq_BaseCase!Q689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R689-RevReq_BaseCase!R689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S689-RevReq_BaseCase!S689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T689-RevReq_BaseCase!T689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U689-RevReq_BaseCase!U689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V689-RevReq_BaseCase!V689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W689-RevReq_BaseCase!W689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X689-RevReq_BaseCase!X689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y689-RevReq_BaseCase!Y689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z689-RevReq_BaseCase!Z689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA689-RevReq_BaseCase!AA689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB689-RevReq_BaseCase!AB689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC689-RevReq_BaseCase!AC689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD689-RevReq_BaseCase!AD689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE689-RevReq_BaseCase!AE689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF689-RevReq_BaseCase!AF689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG689-RevReq_BaseCase!AG689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH689-RevReq_BaseCase!AH689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI689-RevReq_BaseCase!AI689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ689-RevReq_BaseCase!AJ689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK689-RevReq_BaseCase!AK689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL689-RevReq_BaseCase!AL689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM689-RevReq_BaseCase!AM689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN689-RevReq_BaseCase!AN689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO689-RevReq_BaseCase!AO689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP689-RevReq_BaseCase!AP689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ689-RevReq_BaseCase!AQ689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR689-RevReq_BaseCase!AR689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS689-RevReq_BaseCase!AS689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT689-RevReq_BaseCase!AT689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU689-RevReq_BaseCase!AU689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV689-RevReq_BaseCase!AV689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW689-RevReq_BaseCase!AW689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX689-RevReq_BaseCase!AX689","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY689-RevReq_BaseCase!AY689","v":0}]
[{"$f":"+RevReq_BaseCase!A690","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O690-RevReq_BaseCase!O690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P690-RevReq_BaseCase!P690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q690-RevReq_BaseCase!Q690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R690-RevReq_BaseCase!R690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S690-RevReq_BaseCase!S690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T690-RevReq_BaseCase!T690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U690-RevReq_BaseCase!U690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V690-RevReq_BaseCase!V690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W690-RevReq_BaseCase!W690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X690-RevReq_BaseCase!X690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y690-RevReq_BaseCase!Y690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z690-RevReq_BaseCase!Z690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA690-RevReq_BaseCase!AA690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB690-RevReq_BaseCase!AB690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC690-RevReq_BaseCase!AC690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD690-RevReq_BaseCase!AD690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE690-RevReq_BaseCase!AE690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF690-RevReq_BaseCase!AF690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG690-RevReq_BaseCase!AG690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH690-RevReq_BaseCase!AH690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI690-RevReq_BaseCase!AI690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ690-RevReq_BaseCase!AJ690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK690-RevReq_BaseCase!AK690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL690-RevReq_BaseCase!AL690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM690-RevReq_BaseCase!AM690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN690-RevReq_BaseCase!AN690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO690-RevReq_BaseCase!AO690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP690-RevReq_BaseCase!AP690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ690-RevReq_BaseCase!AQ690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR690-RevReq_BaseCase!AR690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS690-RevReq_BaseCase!AS690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT690-RevReq_BaseCase!AT690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU690-RevReq_BaseCase!AU690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV690-RevReq_BaseCase!AV690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW690-RevReq_BaseCase!AW690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX690-RevReq_BaseCase!AX690","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY690-RevReq_BaseCase!AY690","v":0}]
[{"$f":"+RevReq_BaseCase!A691","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O691-RevReq_BaseCase!O691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P691-RevReq_BaseCase!P691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q691-RevReq_BaseCase!Q691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R691-RevReq_BaseCase!R691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S691-RevReq_BaseCase!S691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T691-RevReq_BaseCase!T691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U691-RevReq_BaseCase!U691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V691-RevReq_BaseCase!V691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W691-RevReq_BaseCase!W691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X691-RevReq_BaseCase!X691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y691-RevReq_BaseCase!Y691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z691-RevReq_BaseCase!Z691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA691-RevReq_BaseCase!AA691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB691-RevReq_BaseCase!AB691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC691-RevReq_BaseCase!AC691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD691-RevReq_BaseCase!AD691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE691-RevReq_BaseCase!AE691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF691-RevReq_BaseCase!AF691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG691-RevReq_BaseCase!AG691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH691-RevReq_BaseCase!AH691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI691-RevReq_BaseCase!AI691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ691-RevReq_BaseCase!AJ691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK691-RevReq_BaseCase!AK691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL691-RevReq_BaseCase!AL691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM691-RevReq_BaseCase!AM691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN691-RevReq_BaseCase!AN691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO691-RevReq_BaseCase!AO691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP691-RevReq_BaseCase!AP691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ691-RevReq_BaseCase!AQ691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR691-RevReq_BaseCase!AR691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS691-RevReq_BaseCase!AS691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT691-RevReq_BaseCase!AT691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU691-RevReq_BaseCase!AU691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV691-RevReq_BaseCase!AV691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW691-RevReq_BaseCase!AW691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX691-RevReq_BaseCase!AX691","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY691-RevReq_BaseCase!AY691","v":0}]
[{"$f":"+RevReq_BaseCase!A692","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O692-RevReq_BaseCase!O692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P692-RevReq_BaseCase!P692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q692-RevReq_BaseCase!Q692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R692-RevReq_BaseCase!R692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S692-RevReq_BaseCase!S692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T692-RevReq_BaseCase!T692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U692-RevReq_BaseCase!U692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V692-RevReq_BaseCase!V692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W692-RevReq_BaseCase!W692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X692-RevReq_BaseCase!X692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y692-RevReq_BaseCase!Y692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z692-RevReq_BaseCase!Z692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA692-RevReq_BaseCase!AA692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB692-RevReq_BaseCase!AB692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC692-RevReq_BaseCase!AC692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD692-RevReq_BaseCase!AD692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE692-RevReq_BaseCase!AE692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF692-RevReq_BaseCase!AF692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG692-RevReq_BaseCase!AG692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH692-RevReq_BaseCase!AH692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI692-RevReq_BaseCase!AI692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ692-RevReq_BaseCase!AJ692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK692-RevReq_BaseCase!AK692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL692-RevReq_BaseCase!AL692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM692-RevReq_BaseCase!AM692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN692-RevReq_BaseCase!AN692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO692-RevReq_BaseCase!AO692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP692-RevReq_BaseCase!AP692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ692-RevReq_BaseCase!AQ692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR692-RevReq_BaseCase!AR692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS692-RevReq_BaseCase!AS692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT692-RevReq_BaseCase!AT692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU692-RevReq_BaseCase!AU692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV692-RevReq_BaseCase!AV692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW692-RevReq_BaseCase!AW692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX692-RevReq_BaseCase!AX692","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY692-RevReq_BaseCase!AY692","v":0}]
[{"$f":"+RevReq_BaseCase!A693","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O693-RevReq_BaseCase!O693","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P693-RevReq_BaseCase!P693","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q693-RevReq_BaseCase!Q693","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2021)'!R693-RevReq_BaseCase!R693","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2021)'!S693-RevReq_BaseCase!S693","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2021)'!T693-RevReq_BaseCase!T693","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U693-RevReq_BaseCase!U693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V693-RevReq_BaseCase!V693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W693-RevReq_BaseCase!W693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X693-RevReq_BaseCase!X693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y693-RevReq_BaseCase!Y693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z693-RevReq_BaseCase!Z693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA693-RevReq_BaseCase!AA693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB693-RevReq_BaseCase!AB693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC693-RevReq_BaseCase!AC693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD693-RevReq_BaseCase!AD693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE693-RevReq_BaseCase!AE693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF693-RevReq_BaseCase!AF693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG693-RevReq_BaseCase!AG693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH693-RevReq_BaseCase!AH693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI693-RevReq_BaseCase!AI693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ693-RevReq_BaseCase!AJ693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK693-RevReq_BaseCase!AK693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL693-RevReq_BaseCase!AL693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM693-RevReq_BaseCase!AM693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN693-RevReq_BaseCase!AN693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO693-RevReq_BaseCase!AO693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP693-RevReq_BaseCase!AP693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ693-RevReq_BaseCase!AQ693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR693-RevReq_BaseCase!AR693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS693-RevReq_BaseCase!AS693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT693-RevReq_BaseCase!AT693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU693-RevReq_BaseCase!AU693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV693-RevReq_BaseCase!AV693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW693-RevReq_BaseCase!AW693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX693-RevReq_BaseCase!AX693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY693-RevReq_BaseCase!AY693","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A694","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O694-RevReq_BaseCase!O694","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P694-RevReq_BaseCase!P694","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q694-RevReq_BaseCase!Q694","v":-71781.816521765664},{"$f":"+'RevReq_ExitCase_(2021)'!R694-RevReq_BaseCase!R694","v":-143563.6330435304},{"$f":"+'RevReq_ExitCase_(2021)'!S694-RevReq_BaseCase!S694","v":-215345.44956529513},{"$f":"+'RevReq_ExitCase_(2021)'!T694-RevReq_BaseCase!T694","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U694-RevReq_BaseCase!U694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!V694-RevReq_BaseCase!V694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!W694-RevReq_BaseCase!W694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!X694-RevReq_BaseCase!X694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Y694-RevReq_BaseCase!Y694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!Z694-RevReq_BaseCase!Z694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AA694-RevReq_BaseCase!AA694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AB694-RevReq_BaseCase!AB694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AC694-RevReq_BaseCase!AC694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AD694-RevReq_BaseCase!AD694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AE694-RevReq_BaseCase!AE694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AF694-RevReq_BaseCase!AF694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AG694-RevReq_BaseCase!AG694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AH694-RevReq_BaseCase!AH694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AI694-RevReq_BaseCase!AI694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AJ694-RevReq_BaseCase!AJ694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AK694-RevReq_BaseCase!AK694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AL694-RevReq_BaseCase!AL694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AM694-RevReq_BaseCase!AM694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AN694-RevReq_BaseCase!AN694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AO694-RevReq_BaseCase!AO694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AP694-RevReq_BaseCase!AP694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AQ694-RevReq_BaseCase!AQ694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AR694-RevReq_BaseCase!AR694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AS694-RevReq_BaseCase!AS694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AT694-RevReq_BaseCase!AT694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AU694-RevReq_BaseCase!AU694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AV694-RevReq_BaseCase!AV694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AW694-RevReq_BaseCase!AW694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AX694-RevReq_BaseCase!AX694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2021)'!AY694-RevReq_BaseCase!AY694","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A695","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O695-RevReq_BaseCase!O695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P695-RevReq_BaseCase!P695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q695-RevReq_BaseCase!Q695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R695-RevReq_BaseCase!R695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S695-RevReq_BaseCase!S695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T695-RevReq_BaseCase!T695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U695-RevReq_BaseCase!U695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V695-RevReq_BaseCase!V695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W695-RevReq_BaseCase!W695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X695-RevReq_BaseCase!X695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y695-RevReq_BaseCase!Y695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z695-RevReq_BaseCase!Z695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA695-RevReq_BaseCase!AA695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB695-RevReq_BaseCase!AB695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC695-RevReq_BaseCase!AC695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD695-RevReq_BaseCase!AD695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE695-RevReq_BaseCase!AE695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF695-RevReq_BaseCase!AF695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG695-RevReq_BaseCase!AG695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH695-RevReq_BaseCase!AH695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI695-RevReq_BaseCase!AI695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ695-RevReq_BaseCase!AJ695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK695-RevReq_BaseCase!AK695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL695-RevReq_BaseCase!AL695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM695-RevReq_BaseCase!AM695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN695-RevReq_BaseCase!AN695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO695-RevReq_BaseCase!AO695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP695-RevReq_BaseCase!AP695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ695-RevReq_BaseCase!AQ695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR695-RevReq_BaseCase!AR695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS695-RevReq_BaseCase!AS695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT695-RevReq_BaseCase!AT695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU695-RevReq_BaseCase!AU695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV695-RevReq_BaseCase!AV695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW695-RevReq_BaseCase!AW695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX695-RevReq_BaseCase!AX695","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY695-RevReq_BaseCase!AY695","v":0}]
[{"$f":"+RevReq_BaseCase!A696","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O696-RevReq_BaseCase!O696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P696-RevReq_BaseCase!P696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q696-RevReq_BaseCase!Q696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R696-RevReq_BaseCase!R696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S696-RevReq_BaseCase!S696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T696-RevReq_BaseCase!T696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U696-RevReq_BaseCase!U696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V696-RevReq_BaseCase!V696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W696-RevReq_BaseCase!W696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X696-RevReq_BaseCase!X696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y696-RevReq_BaseCase!Y696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z696-RevReq_BaseCase!Z696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA696-RevReq_BaseCase!AA696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB696-RevReq_BaseCase!AB696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC696-RevReq_BaseCase!AC696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD696-RevReq_BaseCase!AD696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE696-RevReq_BaseCase!AE696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF696-RevReq_BaseCase!AF696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG696-RevReq_BaseCase!AG696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH696-RevReq_BaseCase!AH696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI696-RevReq_BaseCase!AI696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ696-RevReq_BaseCase!AJ696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK696-RevReq_BaseCase!AK696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL696-RevReq_BaseCase!AL696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM696-RevReq_BaseCase!AM696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN696-RevReq_BaseCase!AN696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO696-RevReq_BaseCase!AO696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP696-RevReq_BaseCase!AP696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ696-RevReq_BaseCase!AQ696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR696-RevReq_BaseCase!AR696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS696-RevReq_BaseCase!AS696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT696-RevReq_BaseCase!AT696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU696-RevReq_BaseCase!AU696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV696-RevReq_BaseCase!AV696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW696-RevReq_BaseCase!AW696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX696-RevReq_BaseCase!AX696","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY696-RevReq_BaseCase!AY696","v":0}]
[{"$f":"+RevReq_BaseCase!A697","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O697-RevReq_BaseCase!O697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P697-RevReq_BaseCase!P697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q697-RevReq_BaseCase!Q697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R697-RevReq_BaseCase!R697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S697-RevReq_BaseCase!S697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T697-RevReq_BaseCase!T697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U697-RevReq_BaseCase!U697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V697-RevReq_BaseCase!V697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W697-RevReq_BaseCase!W697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X697-RevReq_BaseCase!X697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y697-RevReq_BaseCase!Y697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z697-RevReq_BaseCase!Z697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA697-RevReq_BaseCase!AA697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB697-RevReq_BaseCase!AB697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC697-RevReq_BaseCase!AC697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD697-RevReq_BaseCase!AD697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE697-RevReq_BaseCase!AE697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF697-RevReq_BaseCase!AF697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG697-RevReq_BaseCase!AG697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH697-RevReq_BaseCase!AH697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI697-RevReq_BaseCase!AI697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ697-RevReq_BaseCase!AJ697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK697-RevReq_BaseCase!AK697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL697-RevReq_BaseCase!AL697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM697-RevReq_BaseCase!AM697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN697-RevReq_BaseCase!AN697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO697-RevReq_BaseCase!AO697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP697-RevReq_BaseCase!AP697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ697-RevReq_BaseCase!AQ697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR697-RevReq_BaseCase!AR697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS697-RevReq_BaseCase!AS697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT697-RevReq_BaseCase!AT697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU697-RevReq_BaseCase!AU697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV697-RevReq_BaseCase!AV697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW697-RevReq_BaseCase!AW697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX697-RevReq_BaseCase!AX697","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY697-RevReq_BaseCase!AY697","v":0}]
[{"$f":"+RevReq_BaseCase!A698","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O698-RevReq_BaseCase!O698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P698-RevReq_BaseCase!P698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q698-RevReq_BaseCase!Q698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R698-RevReq_BaseCase!R698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S698-RevReq_BaseCase!S698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T698-RevReq_BaseCase!T698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U698-RevReq_BaseCase!U698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V698-RevReq_BaseCase!V698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W698-RevReq_BaseCase!W698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X698-RevReq_BaseCase!X698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y698-RevReq_BaseCase!Y698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z698-RevReq_BaseCase!Z698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA698-RevReq_BaseCase!AA698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB698-RevReq_BaseCase!AB698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC698-RevReq_BaseCase!AC698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD698-RevReq_BaseCase!AD698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE698-RevReq_BaseCase!AE698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF698-RevReq_BaseCase!AF698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG698-RevReq_BaseCase!AG698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH698-RevReq_BaseCase!AH698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI698-RevReq_BaseCase!AI698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ698-RevReq_BaseCase!AJ698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK698-RevReq_BaseCase!AK698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL698-RevReq_BaseCase!AL698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM698-RevReq_BaseCase!AM698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN698-RevReq_BaseCase!AN698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO698-RevReq_BaseCase!AO698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP698-RevReq_BaseCase!AP698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ698-RevReq_BaseCase!AQ698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR698-RevReq_BaseCase!AR698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS698-RevReq_BaseCase!AS698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT698-RevReq_BaseCase!AT698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU698-RevReq_BaseCase!AU698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV698-RevReq_BaseCase!AV698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW698-RevReq_BaseCase!AW698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX698-RevReq_BaseCase!AX698","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY698-RevReq_BaseCase!AY698","v":0}]
[{"$f":"+RevReq_BaseCase!A699","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O699-RevReq_BaseCase!O699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P699-RevReq_BaseCase!P699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q699-RevReq_BaseCase!Q699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R699-RevReq_BaseCase!R699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S699-RevReq_BaseCase!S699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T699-RevReq_BaseCase!T699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U699-RevReq_BaseCase!U699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V699-RevReq_BaseCase!V699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W699-RevReq_BaseCase!W699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X699-RevReq_BaseCase!X699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y699-RevReq_BaseCase!Y699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z699-RevReq_BaseCase!Z699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA699-RevReq_BaseCase!AA699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB699-RevReq_BaseCase!AB699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC699-RevReq_BaseCase!AC699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD699-RevReq_BaseCase!AD699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE699-RevReq_BaseCase!AE699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF699-RevReq_BaseCase!AF699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG699-RevReq_BaseCase!AG699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH699-RevReq_BaseCase!AH699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI699-RevReq_BaseCase!AI699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ699-RevReq_BaseCase!AJ699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK699-RevReq_BaseCase!AK699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL699-RevReq_BaseCase!AL699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM699-RevReq_BaseCase!AM699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN699-RevReq_BaseCase!AN699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO699-RevReq_BaseCase!AO699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP699-RevReq_BaseCase!AP699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ699-RevReq_BaseCase!AQ699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR699-RevReq_BaseCase!AR699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS699-RevReq_BaseCase!AS699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT699-RevReq_BaseCase!AT699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU699-RevReq_BaseCase!AU699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV699-RevReq_BaseCase!AV699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW699-RevReq_BaseCase!AW699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX699-RevReq_BaseCase!AX699","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY699-RevReq_BaseCase!AY699","v":0}]
[{"$f":"+RevReq_BaseCase!A700","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O700-RevReq_BaseCase!O700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P700-RevReq_BaseCase!P700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q700-RevReq_BaseCase!Q700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R700-RevReq_BaseCase!R700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S700-RevReq_BaseCase!S700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T700-RevReq_BaseCase!T700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U700-RevReq_BaseCase!U700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V700-RevReq_BaseCase!V700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W700-RevReq_BaseCase!W700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X700-RevReq_BaseCase!X700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y700-RevReq_BaseCase!Y700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z700-RevReq_BaseCase!Z700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA700-RevReq_BaseCase!AA700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB700-RevReq_BaseCase!AB700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC700-RevReq_BaseCase!AC700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD700-RevReq_BaseCase!AD700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE700-RevReq_BaseCase!AE700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF700-RevReq_BaseCase!AF700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG700-RevReq_BaseCase!AG700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH700-RevReq_BaseCase!AH700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI700-RevReq_BaseCase!AI700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ700-RevReq_BaseCase!AJ700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK700-RevReq_BaseCase!AK700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL700-RevReq_BaseCase!AL700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM700-RevReq_BaseCase!AM700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN700-RevReq_BaseCase!AN700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO700-RevReq_BaseCase!AO700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP700-RevReq_BaseCase!AP700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ700-RevReq_BaseCase!AQ700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR700-RevReq_BaseCase!AR700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS700-RevReq_BaseCase!AS700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT700-RevReq_BaseCase!AT700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU700-RevReq_BaseCase!AU700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV700-RevReq_BaseCase!AV700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW700-RevReq_BaseCase!AW700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX700-RevReq_BaseCase!AX700","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY700-RevReq_BaseCase!AY700","v":0}]
[null,null,null,{"$f":"\"Total \"&D675","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O676:O700)","v":0},0,-31825306.762999386,-28813917.410551798,-27781607.682724349,-27400476.121925492,-29010778.418577589,-30189174.898572437,-31210855.793715976,-39605817.547989778,-41551681.499589249,-48274744.766905494,-54642708.654050991,-57010495.343135737,-61633166.732974835,-64529531.011358976,-65429445.180658437,-64902767.185217373,-65815575.019475169,-69386635.836294666,-70886764.435615763,-69100084.405968755,-68588335.894583672,-67138961.430816531,-67639376.218135536,-68448620.070855469,-69580213.791006655,-69853049.513295889,-67753748.441182181,-69168991.688335314,-65981908.585529029,-63938934.124606267,-61479353.5103295,-58933423.277248032,-56962998.019474,-54827139.862842076,-51833974.780897841]
[]
[]
[]
[null,null,null,"PROPERTY TAX"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$55:D$79,$C709,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C709,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},0.2]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$55:D$79,$C710,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},0.2]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},0.2]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},0.2]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},0.2]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},0.2]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},0.2]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},0.2]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},0.2]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},0.2]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},0.2]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},0.2]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},0.2]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},0.2]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},0.2]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},0.2]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},0.2]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},0.2]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},0.2]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},0.2]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},0.2]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},0.2]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},0.2]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},0.2]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},0.2]
[null,null,null,{"$f":"D708","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!M32","v":"Percent Subject ot Property Tax"}]
[null,null,{"$f":"C737+1","v":1},{"$f":"INDEX(D$55:D$79,$C738,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C738,1)","v":"Capital"},4,null,null,{"$f":"Input!M33","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O738-RevReq_BaseCase!O738","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P738-RevReq_BaseCase!P738","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q738-RevReq_BaseCase!Q738","v":-82898497.703566864},{"$f":"+'RevReq_ExitCase_(2021)'!R738-RevReq_BaseCase!R738","v":-79323318.953731611},{"$f":"+'RevReq_ExitCase_(2021)'!S738-RevReq_BaseCase!S738","v":-75748140.203896359},{"$f":"+'RevReq_ExitCase_(2021)'!T738-RevReq_BaseCase!T738","v":-72172961.454061121},{"$f":"+'RevReq_ExitCase_(2021)'!U738-RevReq_BaseCase!U738","v":-68597782.704225853},{"$f":"+'RevReq_ExitCase_(2021)'!V738-RevReq_BaseCase!V738","v":-65022603.9543906},{"$f":"+'RevReq_ExitCase_(2021)'!W738-RevReq_BaseCase!W738","v":-61447425.20455534},{"$f":"+'RevReq_ExitCase_(2021)'!X738-RevReq_BaseCase!X738","v":-57872246.454720087},{"$f":"+'RevReq_ExitCase_(2021)'!Y738-RevReq_BaseCase!Y738","v":-54297067.704884842},{"$f":"+'RevReq_ExitCase_(2021)'!Z738-RevReq_BaseCase!Z738","v":-50721888.955049589},{"$f":"+'RevReq_ExitCase_(2021)'!AA738-RevReq_BaseCase!AA738","v":-47146710.205214337},{"$f":"+'RevReq_ExitCase_(2021)'!AB738-RevReq_BaseCase!AB738","v":-43571531.455379084},{"$f":"+'RevReq_ExitCase_(2021)'!AC738-RevReq_BaseCase!AC738","v":-39996352.705543831},{"$f":"+'RevReq_ExitCase_(2021)'!AD738-RevReq_BaseCase!AD738","v":-36421173.955708571},{"$f":"+'RevReq_ExitCase_(2021)'!AE738-RevReq_BaseCase!AE738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AF738-RevReq_BaseCase!AF738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AG738-RevReq_BaseCase!AG738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AH738-RevReq_BaseCase!AH738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AI738-RevReq_BaseCase!AI738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AJ738-RevReq_BaseCase!AJ738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AK738-RevReq_BaseCase!AK738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AL738-RevReq_BaseCase!AL738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AM738-RevReq_BaseCase!AM738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AN738-RevReq_BaseCase!AN738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AO738-RevReq_BaseCase!AO738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AP738-RevReq_BaseCase!AP738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AQ738-RevReq_BaseCase!AQ738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AR738-RevReq_BaseCase!AR738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AS738-RevReq_BaseCase!AS738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AT738-RevReq_BaseCase!AT738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AU738-RevReq_BaseCase!AU738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AV738-RevReq_BaseCase!AV738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AW738-RevReq_BaseCase!AW738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AX738-RevReq_BaseCase!AX738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2021)'!AY738-RevReq_BaseCase!AY738","v":-36380873.332683533}]
[null,null,{"$f":"C738+1","v":2},{"$f":"INDEX(D$55:D$79,$C739,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,{"$f":"Input!M34","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O739-RevReq_BaseCase!O739","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P739-RevReq_BaseCase!P739","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q739-RevReq_BaseCase!Q739","v":-13374893.919614784},{"$f":"+'RevReq_ExitCase_(2021)'!R739-RevReq_BaseCase!R739","v":-12798072.410813786},{"$f":"+'RevReq_ExitCase_(2021)'!S739-RevReq_BaseCase!S739","v":-12221250.902012788},{"$f":"+'RevReq_ExitCase_(2021)'!T739-RevReq_BaseCase!T739","v":-11644429.393211791},{"$f":"+'RevReq_ExitCase_(2021)'!U739-RevReq_BaseCase!U739","v":-11067607.884410793},{"$f":"+'RevReq_ExitCase_(2021)'!V739-RevReq_BaseCase!V739","v":-10490786.375609795},{"$f":"+'RevReq_ExitCase_(2021)'!W739-RevReq_BaseCase!W739","v":-9913964.8668087944},{"$f":"+'RevReq_ExitCase_(2021)'!X739-RevReq_BaseCase!X739","v":-9337143.358007798},{"$f":"+'RevReq_ExitCase_(2021)'!Y739-RevReq_BaseCase!Y739","v":-8760321.8492067996},{"$f":"+'RevReq_ExitCase_(2021)'!Z739-RevReq_BaseCase!Z739","v":-8183500.3404058013},{"$f":"+'RevReq_ExitCase_(2021)'!AA739-RevReq_BaseCase!AA739","v":-7606678.8316048039},{"$f":"+'RevReq_ExitCase_(2021)'!AB739-RevReq_BaseCase!AB739","v":-7029857.3228038065},{"$f":"+'RevReq_ExitCase_(2021)'!AC739-RevReq_BaseCase!AC739","v":-6453035.8140028082},{"$f":"+'RevReq_ExitCase_(2021)'!AD739-RevReq_BaseCase!AD739","v":-5876214.305201808},{"$f":"+'RevReq_ExitCase_(2021)'!AE739-RevReq_BaseCase!AE739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AF739-RevReq_BaseCase!AF739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AG739-RevReq_BaseCase!AG739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AH739-RevReq_BaseCase!AH739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AI739-RevReq_BaseCase!AI739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AJ739-RevReq_BaseCase!AJ739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AK739-RevReq_BaseCase!AK739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AL739-RevReq_BaseCase!AL739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AM739-RevReq_BaseCase!AM739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AN739-RevReq_BaseCase!AN739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AO739-RevReq_BaseCase!AO739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AP739-RevReq_BaseCase!AP739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AQ739-RevReq_BaseCase!AQ739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AR739-RevReq_BaseCase!AR739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AS739-RevReq_BaseCase!AS739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AT739-RevReq_BaseCase!AT739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AU739-RevReq_BaseCase!AU739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AV739-RevReq_BaseCase!AV739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AW739-RevReq_BaseCase!AW739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AX739-RevReq_BaseCase!AX739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2021)'!AY739-RevReq_BaseCase!AY739","v":-5869712.1782298377}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,{"$f":"Input!M35","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O740-RevReq_BaseCase!O740","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P740-RevReq_BaseCase!P740","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q740-RevReq_BaseCase!Q740","v":-4265838.3081864733},{"$f":"+'RevReq_ExitCase_(2021)'!R740-RevReq_BaseCase!R740","v":-6393432.6078020474},{"$f":"+'RevReq_ExitCase_(2021)'!S740-RevReq_BaseCase!S740","v":-9824621.2867138647},{"$f":"+'RevReq_ExitCase_(2021)'!T740-RevReq_BaseCase!T740","v":-13081908.312888147},{"$f":"+'RevReq_ExitCase_(2021)'!U740-RevReq_BaseCase!U740","v":-16931605.703756731},{"$f":"+'RevReq_ExitCase_(2021)'!V740-RevReq_BaseCase!V740","v":-20484310.401317876},{"$f":"+'RevReq_ExitCase_(2021)'!W740-RevReq_BaseCase!W740","v":-23970105.187459826},{"$f":"+'RevReq_ExitCase_(2021)'!X740-RevReq_BaseCase!X740","v":-35183268.5715966},{"$f":"+'RevReq_ExitCase_(2021)'!Y740-RevReq_BaseCase!Y740","v":-40241158.74091851},{"$f":"+'RevReq_ExitCase_(2021)'!Z740-RevReq_BaseCase!Z740","v":-50238435.927520588},{"$f":"+'RevReq_ExitCase_(2021)'!AA740-RevReq_BaseCase!AA740","v":-60251483.394557297},{"$f":"+'RevReq_ExitCase_(2021)'!AB740-RevReq_BaseCase!AB740","v":-66031979.470955908},{"$f":"+'RevReq_ExitCase_(2021)'!AC740-RevReq_BaseCase!AC740","v":-73818760.882124871},{"$f":"+'RevReq_ExitCase_(2021)'!AD740-RevReq_BaseCase!AD740","v":-80090044.213441581},{"$f":"+'RevReq_ExitCase_(2021)'!AE740-RevReq_BaseCase!AE740","v":-84436306.163502052},{"$f":"+'RevReq_ExitCase_(2021)'!AF740-RevReq_BaseCase!AF740","v":-87368899.884163901},{"$f":"+'RevReq_ExitCase_(2021)'!AG740-RevReq_BaseCase!AG740","v":-91632415.517063424},{"$f":"+'RevReq_ExitCase_(2021)'!AH740-RevReq_BaseCase!AH740","v":-98618417.404756233},{"$f":"+'RevReq_ExitCase_(2021)'!AI740-RevReq_BaseCase!AI740","v":-103781104.08248329},{"$f":"+'RevReq_ExitCase_(2021)'!AJ740-RevReq_BaseCase!AJ740","v":-105675789.51397793},{"$f":"+'RevReq_ExitCase_(2021)'!AK740-RevReq_BaseCase!AK740","v":-108826674.67831583},{"$f":"+'RevReq_ExitCase_(2021)'!AL740-RevReq_BaseCase!AL740","v":-111086816.37992105},{"$f":"+'RevReq_ExitCase_(2021)'!AM740-RevReq_BaseCase!AM740","v":-115337189.36848851},{"$f":"+'RevReq_ExitCase_(2021)'!AN740-RevReq_BaseCase!AN740","v":-119974005.04150347},{"$f":"+'RevReq_ExitCase_(2021)'!AO740-RevReq_BaseCase!AO740","v":-125005477.58623748},{"$f":"+'RevReq_ExitCase_(2021)'!AP740-RevReq_BaseCase!AP740","v":-129225801.86713618},{"$f":"+'RevReq_ExitCase_(2021)'!AQ740-RevReq_BaseCase!AQ740","v":-131014091.93202356},{"$f":"+'RevReq_ExitCase_(2021)'!AR740-RevReq_BaseCase!AR740","v":-136152286.32130197},{"$f":"+'RevReq_ExitCase_(2021)'!AS740-RevReq_BaseCase!AS740","v":-136419062.75335693},{"$f":"+'RevReq_ExitCase_(2021)'!AT740-RevReq_BaseCase!AT740","v":-137445943.61262143},{"$f":"+'RevReq_ExitCase_(2021)'!AU740-RevReq_BaseCase!AU740","v":-137609988.37928891},{"$f":"+'RevReq_ExitCase_(2021)'!AV740-RevReq_BaseCase!AV740","v":-137297095.02387697},{"$f":"+'RevReq_ExitCase_(2021)'!AW740-RevReq_BaseCase!AW740","v":-137238308.64308047},{"$f":"+'RevReq_ExitCase_(2021)'!AX740-RevReq_BaseCase!AX740","v":-136687558.72354507},{"$f":"+'RevReq_ExitCase_(2021)'!AY740-RevReq_BaseCase!AY740","v":-136360191.55710071}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,{"$f":"Input!M36","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O741-RevReq_BaseCase!O741","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P741-RevReq_BaseCase!P741","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q741-RevReq_BaseCase!Q741","v":-408000},{"$f":"+'RevReq_ExitCase_(2021)'!R741-RevReq_BaseCase!R741","v":-820150.55012408353},{"$f":"+'RevReq_ExitCase_(2021)'!S741-RevReq_BaseCase!S741","v":-1232525.2114988156},{"$f":"+'RevReq_ExitCase_(2021)'!T741-RevReq_BaseCase!T741","v":-1645128.4663492094},{"$f":"+'RevReq_ExitCase_(2021)'!U741-RevReq_BaseCase!U741","v":-2057964.8865447782},{"$f":"+'RevReq_ExitCase_(2021)'!V741-RevReq_BaseCase!V741","v":-2471039.1353924256},{"$f":"+'RevReq_ExitCase_(2021)'!W741-RevReq_BaseCase!W741","v":-2884355.9694651924},{"$f":"+'RevReq_ExitCase_(2021)'!X741-RevReq_BaseCase!X741","v":-3297920.2404675819},{"$f":"+'RevReq_ExitCase_(2021)'!Y741-RevReq_BaseCase!Y741","v":-3711736.8971381853},{"$f":"+'RevReq_ExitCase_(2021)'!Z741-RevReq_BaseCase!Z741","v":-4125810.9871903691},{"$f":"+'RevReq_ExitCase_(2021)'!AA741-RevReq_BaseCase!AA741","v":-4540147.6592917629},{"$f":"+'RevReq_ExitCase_(2021)'!AB741-RevReq_BaseCase!AB741","v":-4954752.1650833506},{"$f":"+'RevReq_ExitCase_(2021)'!AC741-RevReq_BaseCase!AC741","v":-5369629.8612389378},{"$f":"+'RevReq_ExitCase_(2021)'!AD741-RevReq_BaseCase!AD741","v":-5784786.2115658047},{"$f":"+'RevReq_ExitCase_(2021)'!AE741-RevReq_BaseCase!AE741","v":-6200226.7891473752},{"$f":"+'RevReq_ExitCase_(2021)'!AF741-RevReq_BaseCase!AF741","v":-6615957.2785287453},{"$f":"+'RevReq_ExitCase_(2021)'!AG741-RevReq_BaseCase!AG741","v":-7031983.4779459089},{"$f":"+'RevReq_ExitCase_(2021)'!AH741-RevReq_BaseCase!AH741","v":-7448311.3015995808},{"$f":"+'RevReq_ExitCase_(2021)'!AI741-RevReq_BaseCase!AI741","v":-7864946.7819744935},{"$f":"+'RevReq_ExitCase_(2021)'!AJ741-RevReq_BaseCase!AJ741","v":-8281896.072205076},{"$f":"+'RevReq_ExitCase_(2021)'!AK741-RevReq_BaseCase!AK741","v":-8699165.4484884329},{"$f":"+'RevReq_ExitCase_(2021)'!AL741-RevReq_BaseCase!AL741","v":-9116761.3125456255},{"$f":"+'RevReq_ExitCase_(2021)'!AM741-RevReq_BaseCase!AM741","v":-9534690.1941321287},{"$f":"+'RevReq_ExitCase_(2021)'!AN741-RevReq_BaseCase!AN741","v":-9952958.7535985298},{"$f":"+'RevReq_ExitCase_(2021)'!AO741-RevReq_BaseCase!AO741","v":-10371573.784502421},{"$f":"+'RevReq_ExitCase_(2021)'!AP741-RevReq_BaseCase!AP741","v":-10790542.216272563},{"$f":"+'RevReq_ExitCase_(2021)'!AQ741-RevReq_BaseCase!AQ741","v":-11209871.116926271},{"$f":"+'RevReq_ExitCase_(2021)'!AR741-RevReq_BaseCase!AR741","v":-11629567.695841225},{"$f":"+'RevReq_ExitCase_(2021)'!AS741-RevReq_BaseCase!AS741","v":-12049639.306582643},{"$f":"+'RevReq_ExitCase_(2021)'!AT741-RevReq_BaseCase!AT741","v":-12470093.449787054},{"$f":"+'RevReq_ExitCase_(2021)'!AU741-RevReq_BaseCase!AU741","v":-12890937.776103718},{"$f":"+'RevReq_ExitCase_(2021)'!AV741-RevReq_BaseCase!AV741","v":-13312180.08919489},{"$f":"+'RevReq_ExitCase_(2021)'!AW741-RevReq_BaseCase!AW741","v":-13733828.348796047},{"$f":"+'RevReq_ExitCase_(2021)'!AX741-RevReq_BaseCase!AX741","v":-14155890.673837395},{"$f":"+'RevReq_ExitCase_(2021)'!AY741-RevReq_BaseCase!AY741","v":-14578375.345627738}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,{"$f":"Input!M37","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O742-RevReq_BaseCase!O742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P742-RevReq_BaseCase!P742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q742-RevReq_BaseCase!Q742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R742-RevReq_BaseCase!R742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S742-RevReq_BaseCase!S742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T742-RevReq_BaseCase!T742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U742-RevReq_BaseCase!U742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V742-RevReq_BaseCase!V742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W742-RevReq_BaseCase!W742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X742-RevReq_BaseCase!X742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y742-RevReq_BaseCase!Y742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z742-RevReq_BaseCase!Z742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA742-RevReq_BaseCase!AA742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB742-RevReq_BaseCase!AB742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC742-RevReq_BaseCase!AC742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD742-RevReq_BaseCase!AD742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE742-RevReq_BaseCase!AE742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF742-RevReq_BaseCase!AF742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG742-RevReq_BaseCase!AG742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH742-RevReq_BaseCase!AH742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI742-RevReq_BaseCase!AI742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ742-RevReq_BaseCase!AJ742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK742-RevReq_BaseCase!AK742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL742-RevReq_BaseCase!AL742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM742-RevReq_BaseCase!AM742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN742-RevReq_BaseCase!AN742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO742-RevReq_BaseCase!AO742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP742-RevReq_BaseCase!AP742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ742-RevReq_BaseCase!AQ742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR742-RevReq_BaseCase!AR742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS742-RevReq_BaseCase!AS742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT742-RevReq_BaseCase!AT742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU742-RevReq_BaseCase!AU742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV742-RevReq_BaseCase!AV742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW742-RevReq_BaseCase!AW742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX742-RevReq_BaseCase!AX742","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY742-RevReq_BaseCase!AY742","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,{"$f":"Input!M38","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O743-RevReq_BaseCase!O743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P743-RevReq_BaseCase!P743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q743-RevReq_BaseCase!Q743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R743-RevReq_BaseCase!R743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S743-RevReq_BaseCase!S743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T743-RevReq_BaseCase!T743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U743-RevReq_BaseCase!U743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V743-RevReq_BaseCase!V743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W743-RevReq_BaseCase!W743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X743-RevReq_BaseCase!X743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y743-RevReq_BaseCase!Y743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z743-RevReq_BaseCase!Z743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA743-RevReq_BaseCase!AA743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB743-RevReq_BaseCase!AB743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC743-RevReq_BaseCase!AC743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD743-RevReq_BaseCase!AD743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE743-RevReq_BaseCase!AE743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF743-RevReq_BaseCase!AF743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG743-RevReq_BaseCase!AG743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH743-RevReq_BaseCase!AH743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI743-RevReq_BaseCase!AI743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ743-RevReq_BaseCase!AJ743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK743-RevReq_BaseCase!AK743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL743-RevReq_BaseCase!AL743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM743-RevReq_BaseCase!AM743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN743-RevReq_BaseCase!AN743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO743-RevReq_BaseCase!AO743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP743-RevReq_BaseCase!AP743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ743-RevReq_BaseCase!AQ743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR743-RevReq_BaseCase!AR743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS743-RevReq_BaseCase!AS743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT743-RevReq_BaseCase!AT743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU743-RevReq_BaseCase!AU743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV743-RevReq_BaseCase!AV743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW743-RevReq_BaseCase!AW743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX743-RevReq_BaseCase!AX743","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY743-RevReq_BaseCase!AY743","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M39","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O744-RevReq_BaseCase!O744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P744-RevReq_BaseCase!P744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q744-RevReq_BaseCase!Q744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R744-RevReq_BaseCase!R744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S744-RevReq_BaseCase!S744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T744-RevReq_BaseCase!T744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U744-RevReq_BaseCase!U744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V744-RevReq_BaseCase!V744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W744-RevReq_BaseCase!W744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X744-RevReq_BaseCase!X744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y744-RevReq_BaseCase!Y744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z744-RevReq_BaseCase!Z744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA744-RevReq_BaseCase!AA744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB744-RevReq_BaseCase!AB744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC744-RevReq_BaseCase!AC744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD744-RevReq_BaseCase!AD744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE744-RevReq_BaseCase!AE744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF744-RevReq_BaseCase!AF744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG744-RevReq_BaseCase!AG744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH744-RevReq_BaseCase!AH744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI744-RevReq_BaseCase!AI744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ744-RevReq_BaseCase!AJ744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK744-RevReq_BaseCase!AK744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL744-RevReq_BaseCase!AL744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM744-RevReq_BaseCase!AM744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN744-RevReq_BaseCase!AN744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO744-RevReq_BaseCase!AO744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP744-RevReq_BaseCase!AP744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ744-RevReq_BaseCase!AQ744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR744-RevReq_BaseCase!AR744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS744-RevReq_BaseCase!AS744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT744-RevReq_BaseCase!AT744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU744-RevReq_BaseCase!AU744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV744-RevReq_BaseCase!AV744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW744-RevReq_BaseCase!AW744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX744-RevReq_BaseCase!AX744","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY744-RevReq_BaseCase!AY744","v":0}]
[null,null,8,0,"Operating Expense",2,null,null,{"$f":"Input!M40","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O745-RevReq_BaseCase!O745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P745-RevReq_BaseCase!P745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q745-RevReq_BaseCase!Q745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R745-RevReq_BaseCase!R745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S745-RevReq_BaseCase!S745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T745-RevReq_BaseCase!T745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U745-RevReq_BaseCase!U745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V745-RevReq_BaseCase!V745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W745-RevReq_BaseCase!W745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X745-RevReq_BaseCase!X745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y745-RevReq_BaseCase!Y745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z745-RevReq_BaseCase!Z745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA745-RevReq_BaseCase!AA745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB745-RevReq_BaseCase!AB745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC745-RevReq_BaseCase!AC745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD745-RevReq_BaseCase!AD745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE745-RevReq_BaseCase!AE745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF745-RevReq_BaseCase!AF745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG745-RevReq_BaseCase!AG745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH745-RevReq_BaseCase!AH745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI745-RevReq_BaseCase!AI745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ745-RevReq_BaseCase!AJ745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK745-RevReq_BaseCase!AK745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL745-RevReq_BaseCase!AL745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM745-RevReq_BaseCase!AM745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN745-RevReq_BaseCase!AN745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO745-RevReq_BaseCase!AO745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP745-RevReq_BaseCase!AP745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ745-RevReq_BaseCase!AQ745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR745-RevReq_BaseCase!AR745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS745-RevReq_BaseCase!AS745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT745-RevReq_BaseCase!AT745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU745-RevReq_BaseCase!AU745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV745-RevReq_BaseCase!AV745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW745-RevReq_BaseCase!AW745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX745-RevReq_BaseCase!AX745","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY745-RevReq_BaseCase!AY745","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,{"$f":"Input!M41","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O746-RevReq_BaseCase!O746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P746-RevReq_BaseCase!P746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q746-RevReq_BaseCase!Q746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R746-RevReq_BaseCase!R746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S746-RevReq_BaseCase!S746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T746-RevReq_BaseCase!T746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U746-RevReq_BaseCase!U746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V746-RevReq_BaseCase!V746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W746-RevReq_BaseCase!W746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X746-RevReq_BaseCase!X746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y746-RevReq_BaseCase!Y746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z746-RevReq_BaseCase!Z746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA746-RevReq_BaseCase!AA746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB746-RevReq_BaseCase!AB746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC746-RevReq_BaseCase!AC746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD746-RevReq_BaseCase!AD746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE746-RevReq_BaseCase!AE746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF746-RevReq_BaseCase!AF746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG746-RevReq_BaseCase!AG746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH746-RevReq_BaseCase!AH746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI746-RevReq_BaseCase!AI746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ746-RevReq_BaseCase!AJ746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK746-RevReq_BaseCase!AK746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL746-RevReq_BaseCase!AL746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM746-RevReq_BaseCase!AM746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN746-RevReq_BaseCase!AN746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO746-RevReq_BaseCase!AO746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP746-RevReq_BaseCase!AP746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ746-RevReq_BaseCase!AQ746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR746-RevReq_BaseCase!AR746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS746-RevReq_BaseCase!AS746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT746-RevReq_BaseCase!AT746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU746-RevReq_BaseCase!AU746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV746-RevReq_BaseCase!AV746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW746-RevReq_BaseCase!AW746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX746-RevReq_BaseCase!AX746","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY746-RevReq_BaseCase!AY746","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,{"$f":"Input!M42","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O747-RevReq_BaseCase!O747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P747-RevReq_BaseCase!P747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q747-RevReq_BaseCase!Q747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R747-RevReq_BaseCase!R747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S747-RevReq_BaseCase!S747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T747-RevReq_BaseCase!T747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U747-RevReq_BaseCase!U747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V747-RevReq_BaseCase!V747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W747-RevReq_BaseCase!W747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X747-RevReq_BaseCase!X747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y747-RevReq_BaseCase!Y747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z747-RevReq_BaseCase!Z747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA747-RevReq_BaseCase!AA747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB747-RevReq_BaseCase!AB747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC747-RevReq_BaseCase!AC747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD747-RevReq_BaseCase!AD747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE747-RevReq_BaseCase!AE747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF747-RevReq_BaseCase!AF747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG747-RevReq_BaseCase!AG747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH747-RevReq_BaseCase!AH747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI747-RevReq_BaseCase!AI747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ747-RevReq_BaseCase!AJ747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK747-RevReq_BaseCase!AK747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL747-RevReq_BaseCase!AL747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM747-RevReq_BaseCase!AM747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN747-RevReq_BaseCase!AN747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO747-RevReq_BaseCase!AO747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP747-RevReq_BaseCase!AP747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ747-RevReq_BaseCase!AQ747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR747-RevReq_BaseCase!AR747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS747-RevReq_BaseCase!AS747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT747-RevReq_BaseCase!AT747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU747-RevReq_BaseCase!AU747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV747-RevReq_BaseCase!AV747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW747-RevReq_BaseCase!AW747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX747-RevReq_BaseCase!AX747","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY747-RevReq_BaseCase!AY747","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,{"$f":"Input!M43","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O748-RevReq_BaseCase!O748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P748-RevReq_BaseCase!P748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q748-RevReq_BaseCase!Q748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R748-RevReq_BaseCase!R748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S748-RevReq_BaseCase!S748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T748-RevReq_BaseCase!T748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U748-RevReq_BaseCase!U748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V748-RevReq_BaseCase!V748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W748-RevReq_BaseCase!W748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X748-RevReq_BaseCase!X748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y748-RevReq_BaseCase!Y748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z748-RevReq_BaseCase!Z748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA748-RevReq_BaseCase!AA748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB748-RevReq_BaseCase!AB748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC748-RevReq_BaseCase!AC748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD748-RevReq_BaseCase!AD748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE748-RevReq_BaseCase!AE748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF748-RevReq_BaseCase!AF748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG748-RevReq_BaseCase!AG748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH748-RevReq_BaseCase!AH748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI748-RevReq_BaseCase!AI748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ748-RevReq_BaseCase!AJ748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK748-RevReq_BaseCase!AK748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL748-RevReq_BaseCase!AL748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM748-RevReq_BaseCase!AM748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN748-RevReq_BaseCase!AN748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO748-RevReq_BaseCase!AO748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP748-RevReq_BaseCase!AP748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ748-RevReq_BaseCase!AQ748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR748-RevReq_BaseCase!AR748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS748-RevReq_BaseCase!AS748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT748-RevReq_BaseCase!AT748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU748-RevReq_BaseCase!AU748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV748-RevReq_BaseCase!AV748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW748-RevReq_BaseCase!AW748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX748-RevReq_BaseCase!AX748","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY748-RevReq_BaseCase!AY748","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,{"$f":"Input!M44","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O749-RevReq_BaseCase!O749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P749-RevReq_BaseCase!P749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q749-RevReq_BaseCase!Q749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R749-RevReq_BaseCase!R749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S749-RevReq_BaseCase!S749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T749-RevReq_BaseCase!T749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U749-RevReq_BaseCase!U749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V749-RevReq_BaseCase!V749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W749-RevReq_BaseCase!W749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X749-RevReq_BaseCase!X749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y749-RevReq_BaseCase!Y749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z749-RevReq_BaseCase!Z749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA749-RevReq_BaseCase!AA749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB749-RevReq_BaseCase!AB749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC749-RevReq_BaseCase!AC749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD749-RevReq_BaseCase!AD749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE749-RevReq_BaseCase!AE749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF749-RevReq_BaseCase!AF749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG749-RevReq_BaseCase!AG749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH749-RevReq_BaseCase!AH749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI749-RevReq_BaseCase!AI749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ749-RevReq_BaseCase!AJ749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK749-RevReq_BaseCase!AK749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL749-RevReq_BaseCase!AL749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM749-RevReq_BaseCase!AM749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN749-RevReq_BaseCase!AN749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO749-RevReq_BaseCase!AO749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP749-RevReq_BaseCase!AP749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ749-RevReq_BaseCase!AQ749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR749-RevReq_BaseCase!AR749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS749-RevReq_BaseCase!AS749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT749-RevReq_BaseCase!AT749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU749-RevReq_BaseCase!AU749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV749-RevReq_BaseCase!AV749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW749-RevReq_BaseCase!AW749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX749-RevReq_BaseCase!AX749","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY749-RevReq_BaseCase!AY749","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,{"$f":"Input!M45","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O750-RevReq_BaseCase!O750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P750-RevReq_BaseCase!P750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q750-RevReq_BaseCase!Q750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R750-RevReq_BaseCase!R750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S750-RevReq_BaseCase!S750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T750-RevReq_BaseCase!T750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U750-RevReq_BaseCase!U750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V750-RevReq_BaseCase!V750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W750-RevReq_BaseCase!W750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X750-RevReq_BaseCase!X750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y750-RevReq_BaseCase!Y750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z750-RevReq_BaseCase!Z750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA750-RevReq_BaseCase!AA750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB750-RevReq_BaseCase!AB750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC750-RevReq_BaseCase!AC750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD750-RevReq_BaseCase!AD750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE750-RevReq_BaseCase!AE750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF750-RevReq_BaseCase!AF750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG750-RevReq_BaseCase!AG750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH750-RevReq_BaseCase!AH750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI750-RevReq_BaseCase!AI750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ750-RevReq_BaseCase!AJ750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK750-RevReq_BaseCase!AK750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL750-RevReq_BaseCase!AL750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM750-RevReq_BaseCase!AM750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN750-RevReq_BaseCase!AN750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO750-RevReq_BaseCase!AO750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP750-RevReq_BaseCase!AP750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ750-RevReq_BaseCase!AQ750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR750-RevReq_BaseCase!AR750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS750-RevReq_BaseCase!AS750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT750-RevReq_BaseCase!AT750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU750-RevReq_BaseCase!AU750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV750-RevReq_BaseCase!AV750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW750-RevReq_BaseCase!AW750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX750-RevReq_BaseCase!AX750","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY750-RevReq_BaseCase!AY750","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M46","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O751-RevReq_BaseCase!O751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P751-RevReq_BaseCase!P751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q751-RevReq_BaseCase!Q751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R751-RevReq_BaseCase!R751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S751-RevReq_BaseCase!S751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T751-RevReq_BaseCase!T751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U751-RevReq_BaseCase!U751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V751-RevReq_BaseCase!V751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W751-RevReq_BaseCase!W751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X751-RevReq_BaseCase!X751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y751-RevReq_BaseCase!Y751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z751-RevReq_BaseCase!Z751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA751-RevReq_BaseCase!AA751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB751-RevReq_BaseCase!AB751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC751-RevReq_BaseCase!AC751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD751-RevReq_BaseCase!AD751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE751-RevReq_BaseCase!AE751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF751-RevReq_BaseCase!AF751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG751-RevReq_BaseCase!AG751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH751-RevReq_BaseCase!AH751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI751-RevReq_BaseCase!AI751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ751-RevReq_BaseCase!AJ751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK751-RevReq_BaseCase!AK751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL751-RevReq_BaseCase!AL751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM751-RevReq_BaseCase!AM751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN751-RevReq_BaseCase!AN751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO751-RevReq_BaseCase!AO751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP751-RevReq_BaseCase!AP751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ751-RevReq_BaseCase!AQ751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR751-RevReq_BaseCase!AR751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS751-RevReq_BaseCase!AS751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT751-RevReq_BaseCase!AT751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU751-RevReq_BaseCase!AU751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV751-RevReq_BaseCase!AV751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW751-RevReq_BaseCase!AW751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX751-RevReq_BaseCase!AX751","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY751-RevReq_BaseCase!AY751","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,{"$f":"Input!M47","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O752-RevReq_BaseCase!O752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P752-RevReq_BaseCase!P752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q752-RevReq_BaseCase!Q752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R752-RevReq_BaseCase!R752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S752-RevReq_BaseCase!S752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T752-RevReq_BaseCase!T752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U752-RevReq_BaseCase!U752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V752-RevReq_BaseCase!V752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W752-RevReq_BaseCase!W752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X752-RevReq_BaseCase!X752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y752-RevReq_BaseCase!Y752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z752-RevReq_BaseCase!Z752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA752-RevReq_BaseCase!AA752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB752-RevReq_BaseCase!AB752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC752-RevReq_BaseCase!AC752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD752-RevReq_BaseCase!AD752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE752-RevReq_BaseCase!AE752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF752-RevReq_BaseCase!AF752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG752-RevReq_BaseCase!AG752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH752-RevReq_BaseCase!AH752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI752-RevReq_BaseCase!AI752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ752-RevReq_BaseCase!AJ752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK752-RevReq_BaseCase!AK752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL752-RevReq_BaseCase!AL752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM752-RevReq_BaseCase!AM752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN752-RevReq_BaseCase!AN752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO752-RevReq_BaseCase!AO752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP752-RevReq_BaseCase!AP752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ752-RevReq_BaseCase!AQ752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR752-RevReq_BaseCase!AR752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS752-RevReq_BaseCase!AS752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT752-RevReq_BaseCase!AT752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU752-RevReq_BaseCase!AU752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV752-RevReq_BaseCase!AV752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW752-RevReq_BaseCase!AW752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX752-RevReq_BaseCase!AX752","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY752-RevReq_BaseCase!AY752","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,{"$f":"Input!M48","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O753-RevReq_BaseCase!O753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P753-RevReq_BaseCase!P753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q753-RevReq_BaseCase!Q753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R753-RevReq_BaseCase!R753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S753-RevReq_BaseCase!S753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T753-RevReq_BaseCase!T753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U753-RevReq_BaseCase!U753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V753-RevReq_BaseCase!V753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W753-RevReq_BaseCase!W753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X753-RevReq_BaseCase!X753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y753-RevReq_BaseCase!Y753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z753-RevReq_BaseCase!Z753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA753-RevReq_BaseCase!AA753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB753-RevReq_BaseCase!AB753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC753-RevReq_BaseCase!AC753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD753-RevReq_BaseCase!AD753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE753-RevReq_BaseCase!AE753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF753-RevReq_BaseCase!AF753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG753-RevReq_BaseCase!AG753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH753-RevReq_BaseCase!AH753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI753-RevReq_BaseCase!AI753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ753-RevReq_BaseCase!AJ753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK753-RevReq_BaseCase!AK753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL753-RevReq_BaseCase!AL753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM753-RevReq_BaseCase!AM753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN753-RevReq_BaseCase!AN753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO753-RevReq_BaseCase!AO753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP753-RevReq_BaseCase!AP753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ753-RevReq_BaseCase!AQ753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR753-RevReq_BaseCase!AR753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS753-RevReq_BaseCase!AS753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT753-RevReq_BaseCase!AT753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU753-RevReq_BaseCase!AU753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV753-RevReq_BaseCase!AV753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW753-RevReq_BaseCase!AW753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX753-RevReq_BaseCase!AX753","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY753-RevReq_BaseCase!AY753","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,{"$f":"Input!M49","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O754-RevReq_BaseCase!O754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P754-RevReq_BaseCase!P754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q754-RevReq_BaseCase!Q754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R754-RevReq_BaseCase!R754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S754-RevReq_BaseCase!S754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T754-RevReq_BaseCase!T754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U754-RevReq_BaseCase!U754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V754-RevReq_BaseCase!V754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W754-RevReq_BaseCase!W754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X754-RevReq_BaseCase!X754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y754-RevReq_BaseCase!Y754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z754-RevReq_BaseCase!Z754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA754-RevReq_BaseCase!AA754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB754-RevReq_BaseCase!AB754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC754-RevReq_BaseCase!AC754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD754-RevReq_BaseCase!AD754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE754-RevReq_BaseCase!AE754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF754-RevReq_BaseCase!AF754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG754-RevReq_BaseCase!AG754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH754-RevReq_BaseCase!AH754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI754-RevReq_BaseCase!AI754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ754-RevReq_BaseCase!AJ754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK754-RevReq_BaseCase!AK754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL754-RevReq_BaseCase!AL754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM754-RevReq_BaseCase!AM754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN754-RevReq_BaseCase!AN754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO754-RevReq_BaseCase!AO754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP754-RevReq_BaseCase!AP754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ754-RevReq_BaseCase!AQ754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR754-RevReq_BaseCase!AR754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS754-RevReq_BaseCase!AS754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT754-RevReq_BaseCase!AT754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU754-RevReq_BaseCase!AU754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV754-RevReq_BaseCase!AV754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW754-RevReq_BaseCase!AW754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX754-RevReq_BaseCase!AX754","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY754-RevReq_BaseCase!AY754","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,{"$f":"Input!M50","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O755-RevReq_BaseCase!O755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P755-RevReq_BaseCase!P755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q755-RevReq_BaseCase!Q755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R755-RevReq_BaseCase!R755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S755-RevReq_BaseCase!S755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T755-RevReq_BaseCase!T755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U755-RevReq_BaseCase!U755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V755-RevReq_BaseCase!V755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W755-RevReq_BaseCase!W755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X755-RevReq_BaseCase!X755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y755-RevReq_BaseCase!Y755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z755-RevReq_BaseCase!Z755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA755-RevReq_BaseCase!AA755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB755-RevReq_BaseCase!AB755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC755-RevReq_BaseCase!AC755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD755-RevReq_BaseCase!AD755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE755-RevReq_BaseCase!AE755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF755-RevReq_BaseCase!AF755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG755-RevReq_BaseCase!AG755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH755-RevReq_BaseCase!AH755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI755-RevReq_BaseCase!AI755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ755-RevReq_BaseCase!AJ755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK755-RevReq_BaseCase!AK755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL755-RevReq_BaseCase!AL755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM755-RevReq_BaseCase!AM755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN755-RevReq_BaseCase!AN755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO755-RevReq_BaseCase!AO755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP755-RevReq_BaseCase!AP755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ755-RevReq_BaseCase!AQ755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR755-RevReq_BaseCase!AR755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS755-RevReq_BaseCase!AS755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT755-RevReq_BaseCase!AT755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU755-RevReq_BaseCase!AU755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV755-RevReq_BaseCase!AV755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW755-RevReq_BaseCase!AW755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX755-RevReq_BaseCase!AX755","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY755-RevReq_BaseCase!AY755","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,{"$f":"Input!M51","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O756-RevReq_BaseCase!O756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P756-RevReq_BaseCase!P756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q756-RevReq_BaseCase!Q756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R756-RevReq_BaseCase!R756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S756-RevReq_BaseCase!S756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T756-RevReq_BaseCase!T756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U756-RevReq_BaseCase!U756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V756-RevReq_BaseCase!V756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W756-RevReq_BaseCase!W756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X756-RevReq_BaseCase!X756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y756-RevReq_BaseCase!Y756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z756-RevReq_BaseCase!Z756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA756-RevReq_BaseCase!AA756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB756-RevReq_BaseCase!AB756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC756-RevReq_BaseCase!AC756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD756-RevReq_BaseCase!AD756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE756-RevReq_BaseCase!AE756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF756-RevReq_BaseCase!AF756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG756-RevReq_BaseCase!AG756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH756-RevReq_BaseCase!AH756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI756-RevReq_BaseCase!AI756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ756-RevReq_BaseCase!AJ756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK756-RevReq_BaseCase!AK756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL756-RevReq_BaseCase!AL756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM756-RevReq_BaseCase!AM756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN756-RevReq_BaseCase!AN756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO756-RevReq_BaseCase!AO756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP756-RevReq_BaseCase!AP756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ756-RevReq_BaseCase!AQ756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR756-RevReq_BaseCase!AR756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS756-RevReq_BaseCase!AS756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT756-RevReq_BaseCase!AT756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU756-RevReq_BaseCase!AU756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV756-RevReq_BaseCase!AV756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW756-RevReq_BaseCase!AW756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX756-RevReq_BaseCase!AX756","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY756-RevReq_BaseCase!AY756","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,{"$f":"Input!M52","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O757-RevReq_BaseCase!O757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P757-RevReq_BaseCase!P757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q757-RevReq_BaseCase!Q757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R757-RevReq_BaseCase!R757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S757-RevReq_BaseCase!S757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T757-RevReq_BaseCase!T757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U757-RevReq_BaseCase!U757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V757-RevReq_BaseCase!V757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W757-RevReq_BaseCase!W757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X757-RevReq_BaseCase!X757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y757-RevReq_BaseCase!Y757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z757-RevReq_BaseCase!Z757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA757-RevReq_BaseCase!AA757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB757-RevReq_BaseCase!AB757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC757-RevReq_BaseCase!AC757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD757-RevReq_BaseCase!AD757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE757-RevReq_BaseCase!AE757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF757-RevReq_BaseCase!AF757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG757-RevReq_BaseCase!AG757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH757-RevReq_BaseCase!AH757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI757-RevReq_BaseCase!AI757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ757-RevReq_BaseCase!AJ757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK757-RevReq_BaseCase!AK757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL757-RevReq_BaseCase!AL757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM757-RevReq_BaseCase!AM757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN757-RevReq_BaseCase!AN757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO757-RevReq_BaseCase!AO757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP757-RevReq_BaseCase!AP757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ757-RevReq_BaseCase!AQ757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR757-RevReq_BaseCase!AR757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS757-RevReq_BaseCase!AS757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT757-RevReq_BaseCase!AT757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU757-RevReq_BaseCase!AU757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV757-RevReq_BaseCase!AV757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW757-RevReq_BaseCase!AW757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX757-RevReq_BaseCase!AX757","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY757-RevReq_BaseCase!AY757","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,{"$f":"Input!M53","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O758-RevReq_BaseCase!O758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P758-RevReq_BaseCase!P758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q758-RevReq_BaseCase!Q758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R758-RevReq_BaseCase!R758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S758-RevReq_BaseCase!S758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T758-RevReq_BaseCase!T758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U758-RevReq_BaseCase!U758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V758-RevReq_BaseCase!V758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W758-RevReq_BaseCase!W758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X758-RevReq_BaseCase!X758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y758-RevReq_BaseCase!Y758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z758-RevReq_BaseCase!Z758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA758-RevReq_BaseCase!AA758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB758-RevReq_BaseCase!AB758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC758-RevReq_BaseCase!AC758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD758-RevReq_BaseCase!AD758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE758-RevReq_BaseCase!AE758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF758-RevReq_BaseCase!AF758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG758-RevReq_BaseCase!AG758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH758-RevReq_BaseCase!AH758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI758-RevReq_BaseCase!AI758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ758-RevReq_BaseCase!AJ758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK758-RevReq_BaseCase!AK758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL758-RevReq_BaseCase!AL758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM758-RevReq_BaseCase!AM758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN758-RevReq_BaseCase!AN758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO758-RevReq_BaseCase!AO758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP758-RevReq_BaseCase!AP758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ758-RevReq_BaseCase!AQ758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR758-RevReq_BaseCase!AR758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS758-RevReq_BaseCase!AS758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT758-RevReq_BaseCase!AT758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU758-RevReq_BaseCase!AU758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV758-RevReq_BaseCase!AV758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW758-RevReq_BaseCase!AW758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX758-RevReq_BaseCase!AX758","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY758-RevReq_BaseCase!AY758","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,{"$f":"Input!M54","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O759-RevReq_BaseCase!O759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P759-RevReq_BaseCase!P759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q759-RevReq_BaseCase!Q759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R759-RevReq_BaseCase!R759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S759-RevReq_BaseCase!S759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T759-RevReq_BaseCase!T759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U759-RevReq_BaseCase!U759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V759-RevReq_BaseCase!V759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W759-RevReq_BaseCase!W759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X759-RevReq_BaseCase!X759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y759-RevReq_BaseCase!Y759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z759-RevReq_BaseCase!Z759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA759-RevReq_BaseCase!AA759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB759-RevReq_BaseCase!AB759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC759-RevReq_BaseCase!AC759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD759-RevReq_BaseCase!AD759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE759-RevReq_BaseCase!AE759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF759-RevReq_BaseCase!AF759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG759-RevReq_BaseCase!AG759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH759-RevReq_BaseCase!AH759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI759-RevReq_BaseCase!AI759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ759-RevReq_BaseCase!AJ759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK759-RevReq_BaseCase!AK759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL759-RevReq_BaseCase!AL759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM759-RevReq_BaseCase!AM759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN759-RevReq_BaseCase!AN759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO759-RevReq_BaseCase!AO759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP759-RevReq_BaseCase!AP759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ759-RevReq_BaseCase!AQ759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR759-RevReq_BaseCase!AR759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS759-RevReq_BaseCase!AS759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT759-RevReq_BaseCase!AT759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU759-RevReq_BaseCase!AU759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV759-RevReq_BaseCase!AV759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW759-RevReq_BaseCase!AW759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX759-RevReq_BaseCase!AX759","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY759-RevReq_BaseCase!AY759","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,{"$f":"Input!M55","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O760-RevReq_BaseCase!O760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P760-RevReq_BaseCase!P760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q760-RevReq_BaseCase!Q760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R760-RevReq_BaseCase!R760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S760-RevReq_BaseCase!S760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T760-RevReq_BaseCase!T760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U760-RevReq_BaseCase!U760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V760-RevReq_BaseCase!V760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W760-RevReq_BaseCase!W760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X760-RevReq_BaseCase!X760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y760-RevReq_BaseCase!Y760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z760-RevReq_BaseCase!Z760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA760-RevReq_BaseCase!AA760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB760-RevReq_BaseCase!AB760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC760-RevReq_BaseCase!AC760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD760-RevReq_BaseCase!AD760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE760-RevReq_BaseCase!AE760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF760-RevReq_BaseCase!AF760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG760-RevReq_BaseCase!AG760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH760-RevReq_BaseCase!AH760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI760-RevReq_BaseCase!AI760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ760-RevReq_BaseCase!AJ760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK760-RevReq_BaseCase!AK760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL760-RevReq_BaseCase!AL760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM760-RevReq_BaseCase!AM760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN760-RevReq_BaseCase!AN760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO760-RevReq_BaseCase!AO760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP760-RevReq_BaseCase!AP760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ760-RevReq_BaseCase!AQ760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR760-RevReq_BaseCase!AR760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS760-RevReq_BaseCase!AS760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT760-RevReq_BaseCase!AT760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU760-RevReq_BaseCase!AU760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV760-RevReq_BaseCase!AV760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW760-RevReq_BaseCase!AW760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX760-RevReq_BaseCase!AX760","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY760-RevReq_BaseCase!AY760","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,{"$f":"Input!M56","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O761-RevReq_BaseCase!O761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P761-RevReq_BaseCase!P761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q761-RevReq_BaseCase!Q761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R761-RevReq_BaseCase!R761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S761-RevReq_BaseCase!S761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T761-RevReq_BaseCase!T761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U761-RevReq_BaseCase!U761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V761-RevReq_BaseCase!V761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W761-RevReq_BaseCase!W761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X761-RevReq_BaseCase!X761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y761-RevReq_BaseCase!Y761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z761-RevReq_BaseCase!Z761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA761-RevReq_BaseCase!AA761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB761-RevReq_BaseCase!AB761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC761-RevReq_BaseCase!AC761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD761-RevReq_BaseCase!AD761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE761-RevReq_BaseCase!AE761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF761-RevReq_BaseCase!AF761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG761-RevReq_BaseCase!AG761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH761-RevReq_BaseCase!AH761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI761-RevReq_BaseCase!AI761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ761-RevReq_BaseCase!AJ761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK761-RevReq_BaseCase!AK761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL761-RevReq_BaseCase!AL761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM761-RevReq_BaseCase!AM761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN761-RevReq_BaseCase!AN761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO761-RevReq_BaseCase!AO761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP761-RevReq_BaseCase!AP761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ761-RevReq_BaseCase!AQ761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR761-RevReq_BaseCase!AR761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS761-RevReq_BaseCase!AS761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT761-RevReq_BaseCase!AT761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU761-RevReq_BaseCase!AU761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV761-RevReq_BaseCase!AV761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW761-RevReq_BaseCase!AW761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX761-RevReq_BaseCase!AX761","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY761-RevReq_BaseCase!AY761","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,{"$f":"Input!M57","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O762-RevReq_BaseCase!O762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P762-RevReq_BaseCase!P762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q762-RevReq_BaseCase!Q762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R762-RevReq_BaseCase!R762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S762-RevReq_BaseCase!S762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T762-RevReq_BaseCase!T762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U762-RevReq_BaseCase!U762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V762-RevReq_BaseCase!V762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W762-RevReq_BaseCase!W762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X762-RevReq_BaseCase!X762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y762-RevReq_BaseCase!Y762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z762-RevReq_BaseCase!Z762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA762-RevReq_BaseCase!AA762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB762-RevReq_BaseCase!AB762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC762-RevReq_BaseCase!AC762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD762-RevReq_BaseCase!AD762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE762-RevReq_BaseCase!AE762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF762-RevReq_BaseCase!AF762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG762-RevReq_BaseCase!AG762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH762-RevReq_BaseCase!AH762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI762-RevReq_BaseCase!AI762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ762-RevReq_BaseCase!AJ762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK762-RevReq_BaseCase!AK762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL762-RevReq_BaseCase!AL762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM762-RevReq_BaseCase!AM762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN762-RevReq_BaseCase!AN762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO762-RevReq_BaseCase!AO762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP762-RevReq_BaseCase!AP762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ762-RevReq_BaseCase!AQ762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR762-RevReq_BaseCase!AR762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS762-RevReq_BaseCase!AS762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT762-RevReq_BaseCase!AT762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU762-RevReq_BaseCase!AU762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV762-RevReq_BaseCase!AV762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW762-RevReq_BaseCase!AW762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX762-RevReq_BaseCase!AX762","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY762-RevReq_BaseCase!AY762","v":0}]
[null,null,null,{"$f":"\"Total \"&D737","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O738:O762)","v":0},0,-100947229.93136811,-99334974.522471532,-99026537.604121819,-98544427.626510277,-98654961.178938165,-98468739.866710708,-98215851.228289157,-105690578.62479207,-107010285.19214833,-113269636.21016634,-119545020.09066819,-121588120.41422215,-125637779.26291046,-128172218.68591776,-132887118.4635628,-136235442.67360601,-140914984.5059227,-148317314.21726921,-153896636.37537116,-156208271.09709638,-159776425.63771763,-162454163.20338005,-167122465.07353398,-172177549.3060154,-177627636.88165328,-182266929.59432212,-184474548.55986321,-190032439.52805656,-190719287.57085294,-192166622.57332185,-192751511.66630599,-192859860.62398523,-193222722.50278988,-193094034.90829584,-193189152.41364181]
[]
[]
[null,null,null,"Property Tax Expense",null,null,null,"Millage Rate"]
[{"$f":"+RevReq_BaseCase!A767","v":"Base"},null,{"$f":"C766+1","v":1},{"$f":"INDEX(D$55:D$79,$C767,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C767,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,{"$f":"SUMPRODUCT(O767:AY767,$O$5:$AY$5)","v":-11124990.694894427},{"$f":"SUM(O767:AY767)","v":-27646884.373775568},null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O767-RevReq_BaseCase!O767","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P767-RevReq_BaseCase!P767","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q767-RevReq_BaseCase!Q767","v":333040.73894745926},{"$f":"+'RevReq_ExitCase_(2021)'!R767-RevReq_BaseCase!R767","v":-1463698.1936838261},{"$f":"+'RevReq_ExitCase_(2021)'!S767-RevReq_BaseCase!S767","v":-1397727.8996107429},{"$f":"+'RevReq_ExitCase_(2021)'!T767-RevReq_BaseCase!T767","v":-1331757.6055376597},{"$f":"+'RevReq_ExitCase_(2021)'!U767-RevReq_BaseCase!U767","v":-1265787.3114645763},{"$f":"+'RevReq_ExitCase_(2021)'!V767-RevReq_BaseCase!V767","v":-1199817.0173914928},{"$f":"+'RevReq_ExitCase_(2021)'!W767-RevReq_BaseCase!W767","v":-1133846.7233184094},{"$f":"+'RevReq_ExitCase_(2021)'!X767-RevReq_BaseCase!X767","v":-1067876.429245326},{"$f":"+'RevReq_ExitCase_(2021)'!Y767-RevReq_BaseCase!Y767","v":-1001906.1351722429},{"$f":"+'RevReq_ExitCase_(2021)'!Z767-RevReq_BaseCase!Z767","v":-935935.84109915956},{"$f":"+'RevReq_ExitCase_(2021)'!AA767-RevReq_BaseCase!AA767","v":-869965.54702607624},{"$f":"+'RevReq_ExitCase_(2021)'!AB767-RevReq_BaseCase!AB767","v":-803995.25295299292},{"$f":"+'RevReq_ExitCase_(2021)'!AC767-RevReq_BaseCase!AC767","v":-738024.95887990959},{"$f":"+'RevReq_ExitCase_(2021)'!AD767-RevReq_BaseCase!AD767","v":-672054.66480682604},{"$f":"+'RevReq_ExitCase_(2021)'!AE767-RevReq_BaseCase!AE767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AF767-RevReq_BaseCase!AF767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AG767-RevReq_BaseCase!AG767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AH767-RevReq_BaseCase!AH767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AI767-RevReq_BaseCase!AI767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AJ767-RevReq_BaseCase!AJ767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AK767-RevReq_BaseCase!AK767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AL767-RevReq_BaseCase!AL767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AM767-RevReq_BaseCase!AM767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AN767-RevReq_BaseCase!AN767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AO767-RevReq_BaseCase!AO767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AP767-RevReq_BaseCase!AP767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AQ767-RevReq_BaseCase!AQ767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AR767-RevReq_BaseCase!AR767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AS767-RevReq_BaseCase!AS767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AT767-RevReq_BaseCase!AT767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AU767-RevReq_BaseCase!AU767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AV767-RevReq_BaseCase!AV767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AW767-RevReq_BaseCase!AW767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AX767-RevReq_BaseCase!AX767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2021)'!AY767-RevReq_BaseCase!AY767","v":-671311.02535875293}]
[{"$f":"+RevReq_BaseCase!A768","v":"Base"},null,{"$f":"C767+1","v":2},{"$f":"INDEX(D$55:D$79,$C768,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-2084704.8186352814,-4761095.7369663045,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O768-RevReq_BaseCase!O768","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P768-RevReq_BaseCase!P768","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q768-RevReq_BaseCase!Q768","v":-246797.64196795496},{"$f":"+'RevReq_ExitCase_(2021)'!R768-RevReq_BaseCase!R768","v":-236153.95469356765},{"$f":"+'RevReq_ExitCase_(2021)'!S768-RevReq_BaseCase!S768","v":-225510.26741918031},{"$f":"+'RevReq_ExitCase_(2021)'!T768-RevReq_BaseCase!T768","v":-214866.580144793},{"$f":"+'RevReq_ExitCase_(2021)'!U768-RevReq_BaseCase!U768","v":-204222.89287040569},{"$f":"+'RevReq_ExitCase_(2021)'!V768-RevReq_BaseCase!V768","v":-193579.20559601835},{"$f":"+'RevReq_ExitCase_(2021)'!W768-RevReq_BaseCase!W768","v":-182935.51832163098},{"$f":"+'RevReq_ExitCase_(2021)'!X768-RevReq_BaseCase!X768","v":-172291.83104724367},{"$f":"+'RevReq_ExitCase_(2021)'!Y768-RevReq_BaseCase!Y768","v":-161648.14377285636},{"$f":"+'RevReq_ExitCase_(2021)'!Z768-RevReq_BaseCase!Z768","v":-151004.45649846902},{"$f":"+'RevReq_ExitCase_(2021)'!AA768-RevReq_BaseCase!AA768","v":-140360.76922408171},{"$f":"+'RevReq_ExitCase_(2021)'!AB768-RevReq_BaseCase!AB768","v":-129717.0819496944},{"$f":"+'RevReq_ExitCase_(2021)'!AC768-RevReq_BaseCase!AC768","v":-119073.39467530706},{"$f":"+'RevReq_ExitCase_(2021)'!AD768-RevReq_BaseCase!AD768","v":-108429.70740091969},{"$f":"+'RevReq_ExitCase_(2021)'!AE768-RevReq_BaseCase!AE768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AF768-RevReq_BaseCase!AF768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AG768-RevReq_BaseCase!AG768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AH768-RevReq_BaseCase!AH768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AI768-RevReq_BaseCase!AI768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AJ768-RevReq_BaseCase!AJ768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AK768-RevReq_BaseCase!AK768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AL768-RevReq_BaseCase!AL768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AM768-RevReq_BaseCase!AM768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AN768-RevReq_BaseCase!AN768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AO768-RevReq_BaseCase!AO768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AP768-RevReq_BaseCase!AP768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AQ768-RevReq_BaseCase!AQ768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AR768-RevReq_BaseCase!AR768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AS768-RevReq_BaseCase!AS768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AT768-RevReq_BaseCase!AT768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AU768-RevReq_BaseCase!AU768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AV768-RevReq_BaseCase!AV768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AW768-RevReq_BaseCase!AW768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AX768-RevReq_BaseCase!AX768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2021)'!AY768-RevReq_BaseCase!AY768","v":-108309.72816115129}]
[{"$f":"+RevReq_BaseCase!A769","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-12615597.014680732,-55504544.907301113,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O769-RevReq_BaseCase!O769","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P769-RevReq_BaseCase!P769","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q769-RevReq_BaseCase!Q769","v":-78714.555928778092},{"$f":"+'RevReq_ExitCase_(2021)'!R769-RevReq_BaseCase!R769","v":-117973.57804629403},{"$f":"+'RevReq_ExitCase_(2021)'!S769-RevReq_BaseCase!S769","v":-181286.92319819101},{"$f":"+'RevReq_ExitCase_(2021)'!T769-RevReq_BaseCase!T769","v":-241391.38175346146},{"$f":"+'RevReq_ExitCase_(2021)'!U769-RevReq_BaseCase!U769","v":-312427.17792999808},{"$f":"+'RevReq_ExitCase_(2021)'!V769-RevReq_BaseCase!V769","v":-377982.77390229277},{"$f":"+'RevReq_ExitCase_(2021)'!W769-RevReq_BaseCase!W769","v":-442303.72768140148},{"$f":"+'RevReq_ExitCase_(2021)'!X769-RevReq_BaseCase!X769","v":-649212.45524505712},{"$f":"+'RevReq_ExitCase_(2021)'!Y769-RevReq_BaseCase!Y769","v":-742542.19487692858},{"$f":"+'RevReq_ExitCase_(2021)'!Z769-RevReq_BaseCase!Z769","v":-927015.01765835111},{"$f":"+'RevReq_ExitCase_(2021)'!AA769-RevReq_BaseCase!AA769","v":-1111778.8384878952},{"$f":"+'RevReq_ExitCase_(2021)'!AB769-RevReq_BaseCase!AB769","v":-1218442.3237936001},{"$f":"+'RevReq_ExitCase_(2021)'!AC769-RevReq_BaseCase!AC769","v":-1362126.4010166777},{"$f":"+'RevReq_ExitCase_(2021)'!AD769-RevReq_BaseCase!AD769","v":-1477846.0431748927},{"$f":"+'RevReq_ExitCase_(2021)'!AE769-RevReq_BaseCase!AE769","v":-1558044.6007931249},{"$f":"+'RevReq_ExitCase_(2021)'!AF769-RevReq_BaseCase!AF769","v":-1612157.7189575955},{"$f":"+'RevReq_ExitCase_(2021)'!AG769-RevReq_BaseCase!AG769","v":-1690829.416170086},{"$f":"+'RevReq_ExitCase_(2021)'!AH769-RevReq_BaseCase!AH769","v":-1819737.2641895583},{"$f":"+'RevReq_ExitCase_(2021)'!AI769-RevReq_BaseCase!AI769","v":-1915000.7411143242},{"$f":"+'RevReq_ExitCase_(2021)'!AJ769-RevReq_BaseCase!AJ769","v":-1949962.0574114318},{"$f":"+'RevReq_ExitCase_(2021)'!AK769-RevReq_BaseCase!AK769","v":-2008103.156200259},{"$f":"+'RevReq_ExitCase_(2021)'!AL769-RevReq_BaseCase!AL769","v":-2049807.9836046526},{"$f":"+'RevReq_ExitCase_(2021)'!AM769-RevReq_BaseCase!AM769","v":-2128237.1687157485},{"$f":"+'RevReq_ExitCase_(2021)'!AN769-RevReq_BaseCase!AN769","v":-2213797.112683746},{"$f":"+'RevReq_ExitCase_(2021)'!AO769-RevReq_BaseCase!AO769","v":-2306639.3862098018},{"$f":"+'RevReq_ExitCase_(2021)'!AP769-RevReq_BaseCase!AP769","v":-2384514.1033571586},{"$f":"+'RevReq_ExitCase_(2021)'!AQ769-RevReq_BaseCase!AQ769","v":-2417512.1797397817},{"$f":"+'RevReq_ExitCase_(2021)'!AR769-RevReq_BaseCase!AR769","v":-2512323.7174512828},{"$f":"+'RevReq_ExitCase_(2021)'!AS769-RevReq_BaseCase!AS769","v":-2517246.3579417043},{"$f":"+'RevReq_ExitCase_(2021)'!AT769-RevReq_BaseCase!AT769","v":-2536194.6782926298},{"$f":"+'RevReq_ExitCase_(2021)'!AU769-RevReq_BaseCase!AU769","v":-2539221.682606387},{"$f":"+'RevReq_ExitCase_(2021)'!AV769-RevReq_BaseCase!AV769","v":-2533448.0785114896},{"$f":"+'RevReq_ExitCase_(2021)'!AW769-RevReq_BaseCase!AW769","v":-2532363.3341951906},{"$f":"+'RevReq_ExitCase_(2021)'!AX769-RevReq_BaseCase!AX769","v":-2522200.7278767927},{"$f":"+'RevReq_ExitCase_(2021)'!AY769-RevReq_BaseCase!AY769","v":-2516160.0485845469}]
[{"$f":"+RevReq_BaseCase!A770","v":"Base"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-1085412.6883880778,-4820542.2806050889,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O770-RevReq_BaseCase!O770","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P770-RevReq_BaseCase!P770","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q770-RevReq_BaseCase!Q770","v":-7528.5410507260112},{"$f":"+'RevReq_ExitCase_(2021)'!R770-RevReq_BaseCase!R770","v":-15133.669324472265},{"$f":"+'RevReq_ExitCase_(2021)'!S770-RevReq_BaseCase!S770","v":-22742.932967704881},{"$f":"+'RevReq_ExitCase_(2021)'!T770-RevReq_BaseCase!T770","v":-30356.414687813598},{"$f":"+'RevReq_ExitCase_(2021)'!U770-RevReq_BaseCase!U770","v":-37974.198846335938},{"$f":"+'RevReq_ExitCase_(2021)'!V770-RevReq_BaseCase!V770","v":-45596.371492040162},{"$f":"+'RevReq_ExitCase_(2021)'!W770-RevReq_BaseCase!W770","v":-53223.020394669904},{"$f":"+'RevReq_ExitCase_(2021)'!X770-RevReq_BaseCase!X770","v":-60854.235079363694},{"$f":"+'RevReq_ExitCase_(2021)'!Y770-RevReq_BaseCase!Y770","v":-68490.10686176279},{"$f":"+'RevReq_ExitCase_(2021)'!Z770-RevReq_BaseCase!Z770","v":-76130.728883821328},{"$f":"+'RevReq_ExitCase_(2021)'!AA770-RevReq_BaseCase!AA770","v":-83776.196150332471},{"$f":"+'RevReq_ExitCase_(2021)'!AB770-RevReq_BaseCase!AB770","v":-91426.605566185259},{"$f":"+'RevReq_ExitCase_(2021)'!AC770-RevReq_BaseCase!AC770","v":-99082.055974366565},{"$f":"+'RevReq_ExitCase_(2021)'!AD770-RevReq_BaseCase!AD770","v":-106742.64819472295},{"$f":"+'RevReq_ExitCase_(2021)'!AE770-RevReq_BaseCase!AE770","v":-114408.48506349789},{"$f":"+'RevReq_ExitCase_(2021)'!AF770-RevReq_BaseCase!AF770","v":-122079.67147365981},{"$f":"+'RevReq_ExitCase_(2021)'!AG770-RevReq_BaseCase!AG770","v":-129756.31441603637},{"$f":"+'RevReq_ExitCase_(2021)'!AH770-RevReq_BaseCase!AH770","v":-137438.52302127189},{"$f":"+'RevReq_ExitCase_(2021)'!AI770-RevReq_BaseCase!AI770","v":-145126.40860262356},{"$f":"+'RevReq_ExitCase_(2021)'!AJ770-RevReq_BaseCase!AJ770","v":-152820.0846996138},{"$f":"+'RevReq_ExitCase_(2021)'!AK770-RevReq_BaseCase!AK770","v":-160519.6671225552},{"$f":"+'RevReq_ExitCase_(2021)'!AL770-RevReq_BaseCase!AL770","v":-168225.2739979669},{"$f":"+'RevReq_ExitCase_(2021)'!AM770-RevReq_BaseCase!AM770","v":-175937.02581489825},{"$f":"+'RevReq_ExitCase_(2021)'!AN770-RevReq_BaseCase!AN770","v":-183655.04547217971},{"$f":"+'RevReq_ExitCase_(2021)'!AO770-RevReq_BaseCase!AO770","v":-191379.45832661816},{"$f":"+'RevReq_ExitCase_(2021)'!AP770-RevReq_BaseCase!AP770","v":-199110.3922421569},{"$f":"+'RevReq_ExitCase_(2021)'!AQ770-RevReq_BaseCase!AQ770","v":-206847.97764001784},{"$f":"+'RevReq_ExitCase_(2021)'!AR770-RevReq_BaseCase!AR770","v":-214592.34754984747},{"$f":"+'RevReq_ExitCase_(2021)'!AS770-RevReq_BaseCase!AS770","v":-222343.63766188512},{"$f":"+'RevReq_ExitCase_(2021)'!AT770-RevReq_BaseCase!AT770","v":-230101.98638017496},{"$f":"+'RevReq_ExitCase_(2021)'!AU770-RevReq_BaseCase!AU770","v":-237867.53487684196},{"$f":"+'RevReq_ExitCase_(2021)'!AV770-RevReq_BaseCase!AV770","v":-245640.42714745388},{"$f":"+'RevReq_ExitCase_(2021)'!AW770-RevReq_BaseCase!AW770","v":-253420.81006748939},{"$f":"+'RevReq_ExitCase_(2021)'!AX770-RevReq_BaseCase!AX770","v":-261208.83344993708},{"$f":"+'RevReq_ExitCase_(2021)'!AY770-RevReq_BaseCase!AY770","v":-269004.65010404517}]
[{"$f":"+RevReq_BaseCase!A771","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O771-RevReq_BaseCase!O771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P771-RevReq_BaseCase!P771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q771-RevReq_BaseCase!Q771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R771-RevReq_BaseCase!R771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S771-RevReq_BaseCase!S771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T771-RevReq_BaseCase!T771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U771-RevReq_BaseCase!U771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V771-RevReq_BaseCase!V771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W771-RevReq_BaseCase!W771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X771-RevReq_BaseCase!X771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y771-RevReq_BaseCase!Y771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z771-RevReq_BaseCase!Z771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA771-RevReq_BaseCase!AA771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB771-RevReq_BaseCase!AB771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC771-RevReq_BaseCase!AC771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD771-RevReq_BaseCase!AD771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE771-RevReq_BaseCase!AE771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF771-RevReq_BaseCase!AF771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG771-RevReq_BaseCase!AG771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH771-RevReq_BaseCase!AH771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI771-RevReq_BaseCase!AI771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ771-RevReq_BaseCase!AJ771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK771-RevReq_BaseCase!AK771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL771-RevReq_BaseCase!AL771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM771-RevReq_BaseCase!AM771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN771-RevReq_BaseCase!AN771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO771-RevReq_BaseCase!AO771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP771-RevReq_BaseCase!AP771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ771-RevReq_BaseCase!AQ771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR771-RevReq_BaseCase!AR771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS771-RevReq_BaseCase!AS771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT771-RevReq_BaseCase!AT771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU771-RevReq_BaseCase!AU771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV771-RevReq_BaseCase!AV771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW771-RevReq_BaseCase!AW771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX771-RevReq_BaseCase!AX771","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY771-RevReq_BaseCase!AY771","v":0}]
[{"$f":"+RevReq_BaseCase!A772","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O772-RevReq_BaseCase!O772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P772-RevReq_BaseCase!P772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q772-RevReq_BaseCase!Q772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R772-RevReq_BaseCase!R772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S772-RevReq_BaseCase!S772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T772-RevReq_BaseCase!T772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U772-RevReq_BaseCase!U772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V772-RevReq_BaseCase!V772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W772-RevReq_BaseCase!W772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X772-RevReq_BaseCase!X772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y772-RevReq_BaseCase!Y772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z772-RevReq_BaseCase!Z772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA772-RevReq_BaseCase!AA772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB772-RevReq_BaseCase!AB772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC772-RevReq_BaseCase!AC772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD772-RevReq_BaseCase!AD772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE772-RevReq_BaseCase!AE772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF772-RevReq_BaseCase!AF772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG772-RevReq_BaseCase!AG772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH772-RevReq_BaseCase!AH772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI772-RevReq_BaseCase!AI772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ772-RevReq_BaseCase!AJ772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK772-RevReq_BaseCase!AK772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL772-RevReq_BaseCase!AL772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM772-RevReq_BaseCase!AM772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN772-RevReq_BaseCase!AN772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO772-RevReq_BaseCase!AO772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP772-RevReq_BaseCase!AP772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ772-RevReq_BaseCase!AQ772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR772-RevReq_BaseCase!AR772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS772-RevReq_BaseCase!AS772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT772-RevReq_BaseCase!AT772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU772-RevReq_BaseCase!AU772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV772-RevReq_BaseCase!AV772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW772-RevReq_BaseCase!AW772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX772-RevReq_BaseCase!AX772","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY772-RevReq_BaseCase!AY772","v":0}]
[{"$f":"+RevReq_BaseCase!A773","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O773-RevReq_BaseCase!O773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P773-RevReq_BaseCase!P773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q773-RevReq_BaseCase!Q773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R773-RevReq_BaseCase!R773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S773-RevReq_BaseCase!S773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T773-RevReq_BaseCase!T773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U773-RevReq_BaseCase!U773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V773-RevReq_BaseCase!V773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W773-RevReq_BaseCase!W773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X773-RevReq_BaseCase!X773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y773-RevReq_BaseCase!Y773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z773-RevReq_BaseCase!Z773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA773-RevReq_BaseCase!AA773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB773-RevReq_BaseCase!AB773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC773-RevReq_BaseCase!AC773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD773-RevReq_BaseCase!AD773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE773-RevReq_BaseCase!AE773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF773-RevReq_BaseCase!AF773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG773-RevReq_BaseCase!AG773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH773-RevReq_BaseCase!AH773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI773-RevReq_BaseCase!AI773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ773-RevReq_BaseCase!AJ773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK773-RevReq_BaseCase!AK773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL773-RevReq_BaseCase!AL773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM773-RevReq_BaseCase!AM773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN773-RevReq_BaseCase!AN773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO773-RevReq_BaseCase!AO773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP773-RevReq_BaseCase!AP773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ773-RevReq_BaseCase!AQ773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR773-RevReq_BaseCase!AR773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS773-RevReq_BaseCase!AS773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT773-RevReq_BaseCase!AT773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU773-RevReq_BaseCase!AU773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV773-RevReq_BaseCase!AV773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW773-RevReq_BaseCase!AW773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX773-RevReq_BaseCase!AX773","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY773-RevReq_BaseCase!AY773","v":0}]
[{"$f":"+RevReq_BaseCase!A774","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O774-RevReq_BaseCase!O774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P774-RevReq_BaseCase!P774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q774-RevReq_BaseCase!Q774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R774-RevReq_BaseCase!R774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S774-RevReq_BaseCase!S774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T774-RevReq_BaseCase!T774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U774-RevReq_BaseCase!U774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V774-RevReq_BaseCase!V774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W774-RevReq_BaseCase!W774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X774-RevReq_BaseCase!X774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y774-RevReq_BaseCase!Y774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z774-RevReq_BaseCase!Z774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA774-RevReq_BaseCase!AA774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB774-RevReq_BaseCase!AB774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC774-RevReq_BaseCase!AC774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD774-RevReq_BaseCase!AD774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE774-RevReq_BaseCase!AE774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF774-RevReq_BaseCase!AF774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG774-RevReq_BaseCase!AG774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH774-RevReq_BaseCase!AH774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI774-RevReq_BaseCase!AI774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ774-RevReq_BaseCase!AJ774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK774-RevReq_BaseCase!AK774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL774-RevReq_BaseCase!AL774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM774-RevReq_BaseCase!AM774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN774-RevReq_BaseCase!AN774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO774-RevReq_BaseCase!AO774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP774-RevReq_BaseCase!AP774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ774-RevReq_BaseCase!AQ774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR774-RevReq_BaseCase!AR774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS774-RevReq_BaseCase!AS774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT774-RevReq_BaseCase!AT774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU774-RevReq_BaseCase!AU774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV774-RevReq_BaseCase!AV774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW774-RevReq_BaseCase!AW774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX774-RevReq_BaseCase!AX774","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY774-RevReq_BaseCase!AY774","v":0}]
[{"$f":"+RevReq_BaseCase!A775","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O775-RevReq_BaseCase!O775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P775-RevReq_BaseCase!P775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q775-RevReq_BaseCase!Q775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R775-RevReq_BaseCase!R775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S775-RevReq_BaseCase!S775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T775-RevReq_BaseCase!T775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U775-RevReq_BaseCase!U775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V775-RevReq_BaseCase!V775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W775-RevReq_BaseCase!W775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X775-RevReq_BaseCase!X775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y775-RevReq_BaseCase!Y775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z775-RevReq_BaseCase!Z775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA775-RevReq_BaseCase!AA775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB775-RevReq_BaseCase!AB775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC775-RevReq_BaseCase!AC775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD775-RevReq_BaseCase!AD775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE775-RevReq_BaseCase!AE775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF775-RevReq_BaseCase!AF775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG775-RevReq_BaseCase!AG775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH775-RevReq_BaseCase!AH775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI775-RevReq_BaseCase!AI775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ775-RevReq_BaseCase!AJ775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK775-RevReq_BaseCase!AK775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL775-RevReq_BaseCase!AL775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM775-RevReq_BaseCase!AM775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN775-RevReq_BaseCase!AN775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO775-RevReq_BaseCase!AO775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP775-RevReq_BaseCase!AP775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ775-RevReq_BaseCase!AQ775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR775-RevReq_BaseCase!AR775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS775-RevReq_BaseCase!AS775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT775-RevReq_BaseCase!AT775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU775-RevReq_BaseCase!AU775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV775-RevReq_BaseCase!AV775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW775-RevReq_BaseCase!AW775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX775-RevReq_BaseCase!AX775","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY775-RevReq_BaseCase!AY775","v":0}]
[{"$f":"+RevReq_BaseCase!A776","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O776-RevReq_BaseCase!O776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P776-RevReq_BaseCase!P776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q776-RevReq_BaseCase!Q776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R776-RevReq_BaseCase!R776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S776-RevReq_BaseCase!S776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T776-RevReq_BaseCase!T776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U776-RevReq_BaseCase!U776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V776-RevReq_BaseCase!V776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W776-RevReq_BaseCase!W776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X776-RevReq_BaseCase!X776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y776-RevReq_BaseCase!Y776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z776-RevReq_BaseCase!Z776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA776-RevReq_BaseCase!AA776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB776-RevReq_BaseCase!AB776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC776-RevReq_BaseCase!AC776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD776-RevReq_BaseCase!AD776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE776-RevReq_BaseCase!AE776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF776-RevReq_BaseCase!AF776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG776-RevReq_BaseCase!AG776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH776-RevReq_BaseCase!AH776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI776-RevReq_BaseCase!AI776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ776-RevReq_BaseCase!AJ776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK776-RevReq_BaseCase!AK776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL776-RevReq_BaseCase!AL776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM776-RevReq_BaseCase!AM776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN776-RevReq_BaseCase!AN776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO776-RevReq_BaseCase!AO776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP776-RevReq_BaseCase!AP776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ776-RevReq_BaseCase!AQ776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR776-RevReq_BaseCase!AR776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS776-RevReq_BaseCase!AS776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT776-RevReq_BaseCase!AT776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU776-RevReq_BaseCase!AU776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV776-RevReq_BaseCase!AV776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW776-RevReq_BaseCase!AW776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX776-RevReq_BaseCase!AX776","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY776-RevReq_BaseCase!AY776","v":0}]
[{"$f":"+RevReq_BaseCase!A777","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O777-RevReq_BaseCase!O777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P777-RevReq_BaseCase!P777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q777-RevReq_BaseCase!Q777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R777-RevReq_BaseCase!R777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S777-RevReq_BaseCase!S777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T777-RevReq_BaseCase!T777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U777-RevReq_BaseCase!U777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V777-RevReq_BaseCase!V777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W777-RevReq_BaseCase!W777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X777-RevReq_BaseCase!X777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y777-RevReq_BaseCase!Y777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z777-RevReq_BaseCase!Z777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA777-RevReq_BaseCase!AA777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB777-RevReq_BaseCase!AB777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC777-RevReq_BaseCase!AC777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD777-RevReq_BaseCase!AD777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE777-RevReq_BaseCase!AE777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF777-RevReq_BaseCase!AF777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG777-RevReq_BaseCase!AG777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH777-RevReq_BaseCase!AH777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI777-RevReq_BaseCase!AI777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ777-RevReq_BaseCase!AJ777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK777-RevReq_BaseCase!AK777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL777-RevReq_BaseCase!AL777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM777-RevReq_BaseCase!AM777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN777-RevReq_BaseCase!AN777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO777-RevReq_BaseCase!AO777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP777-RevReq_BaseCase!AP777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ777-RevReq_BaseCase!AQ777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR777-RevReq_BaseCase!AR777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS777-RevReq_BaseCase!AS777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT777-RevReq_BaseCase!AT777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU777-RevReq_BaseCase!AU777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV777-RevReq_BaseCase!AV777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW777-RevReq_BaseCase!AW777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX777-RevReq_BaseCase!AX777","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY777-RevReq_BaseCase!AY777","v":0}]
[{"$f":"+RevReq_BaseCase!A778","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O778-RevReq_BaseCase!O778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P778-RevReq_BaseCase!P778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q778-RevReq_BaseCase!Q778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R778-RevReq_BaseCase!R778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S778-RevReq_BaseCase!S778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T778-RevReq_BaseCase!T778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U778-RevReq_BaseCase!U778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V778-RevReq_BaseCase!V778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W778-RevReq_BaseCase!W778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X778-RevReq_BaseCase!X778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y778-RevReq_BaseCase!Y778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z778-RevReq_BaseCase!Z778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA778-RevReq_BaseCase!AA778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB778-RevReq_BaseCase!AB778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC778-RevReq_BaseCase!AC778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD778-RevReq_BaseCase!AD778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE778-RevReq_BaseCase!AE778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF778-RevReq_BaseCase!AF778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG778-RevReq_BaseCase!AG778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH778-RevReq_BaseCase!AH778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI778-RevReq_BaseCase!AI778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ778-RevReq_BaseCase!AJ778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK778-RevReq_BaseCase!AK778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL778-RevReq_BaseCase!AL778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM778-RevReq_BaseCase!AM778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN778-RevReq_BaseCase!AN778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO778-RevReq_BaseCase!AO778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP778-RevReq_BaseCase!AP778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ778-RevReq_BaseCase!AQ778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR778-RevReq_BaseCase!AR778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS778-RevReq_BaseCase!AS778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT778-RevReq_BaseCase!AT778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU778-RevReq_BaseCase!AU778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV778-RevReq_BaseCase!AV778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW778-RevReq_BaseCase!AW778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX778-RevReq_BaseCase!AX778","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY778-RevReq_BaseCase!AY778","v":0}]
[{"$f":"+RevReq_BaseCase!A779","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O779-RevReq_BaseCase!O779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P779-RevReq_BaseCase!P779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q779-RevReq_BaseCase!Q779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R779-RevReq_BaseCase!R779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S779-RevReq_BaseCase!S779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T779-RevReq_BaseCase!T779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U779-RevReq_BaseCase!U779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V779-RevReq_BaseCase!V779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W779-RevReq_BaseCase!W779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X779-RevReq_BaseCase!X779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y779-RevReq_BaseCase!Y779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z779-RevReq_BaseCase!Z779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA779-RevReq_BaseCase!AA779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB779-RevReq_BaseCase!AB779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC779-RevReq_BaseCase!AC779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD779-RevReq_BaseCase!AD779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE779-RevReq_BaseCase!AE779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF779-RevReq_BaseCase!AF779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG779-RevReq_BaseCase!AG779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH779-RevReq_BaseCase!AH779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI779-RevReq_BaseCase!AI779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ779-RevReq_BaseCase!AJ779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK779-RevReq_BaseCase!AK779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL779-RevReq_BaseCase!AL779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM779-RevReq_BaseCase!AM779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN779-RevReq_BaseCase!AN779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO779-RevReq_BaseCase!AO779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP779-RevReq_BaseCase!AP779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ779-RevReq_BaseCase!AQ779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR779-RevReq_BaseCase!AR779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS779-RevReq_BaseCase!AS779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT779-RevReq_BaseCase!AT779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU779-RevReq_BaseCase!AU779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV779-RevReq_BaseCase!AV779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW779-RevReq_BaseCase!AW779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX779-RevReq_BaseCase!AX779","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY779-RevReq_BaseCase!AY779","v":0}]
[{"$f":"+RevReq_BaseCase!A780","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O780-RevReq_BaseCase!O780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P780-RevReq_BaseCase!P780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q780-RevReq_BaseCase!Q780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R780-RevReq_BaseCase!R780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S780-RevReq_BaseCase!S780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T780-RevReq_BaseCase!T780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U780-RevReq_BaseCase!U780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V780-RevReq_BaseCase!V780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W780-RevReq_BaseCase!W780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X780-RevReq_BaseCase!X780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y780-RevReq_BaseCase!Y780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z780-RevReq_BaseCase!Z780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA780-RevReq_BaseCase!AA780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB780-RevReq_BaseCase!AB780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC780-RevReq_BaseCase!AC780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD780-RevReq_BaseCase!AD780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE780-RevReq_BaseCase!AE780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF780-RevReq_BaseCase!AF780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG780-RevReq_BaseCase!AG780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH780-RevReq_BaseCase!AH780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI780-RevReq_BaseCase!AI780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ780-RevReq_BaseCase!AJ780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK780-RevReq_BaseCase!AK780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL780-RevReq_BaseCase!AL780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM780-RevReq_BaseCase!AM780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN780-RevReq_BaseCase!AN780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO780-RevReq_BaseCase!AO780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP780-RevReq_BaseCase!AP780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ780-RevReq_BaseCase!AQ780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR780-RevReq_BaseCase!AR780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS780-RevReq_BaseCase!AS780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT780-RevReq_BaseCase!AT780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU780-RevReq_BaseCase!AU780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV780-RevReq_BaseCase!AV780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW780-RevReq_BaseCase!AW780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX780-RevReq_BaseCase!AX780","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY780-RevReq_BaseCase!AY780","v":0}]
[{"$f":"+RevReq_BaseCase!A781","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O781-RevReq_BaseCase!O781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P781-RevReq_BaseCase!P781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q781-RevReq_BaseCase!Q781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R781-RevReq_BaseCase!R781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S781-RevReq_BaseCase!S781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T781-RevReq_BaseCase!T781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U781-RevReq_BaseCase!U781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V781-RevReq_BaseCase!V781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W781-RevReq_BaseCase!W781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X781-RevReq_BaseCase!X781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y781-RevReq_BaseCase!Y781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z781-RevReq_BaseCase!Z781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA781-RevReq_BaseCase!AA781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB781-RevReq_BaseCase!AB781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC781-RevReq_BaseCase!AC781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD781-RevReq_BaseCase!AD781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE781-RevReq_BaseCase!AE781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF781-RevReq_BaseCase!AF781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG781-RevReq_BaseCase!AG781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH781-RevReq_BaseCase!AH781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI781-RevReq_BaseCase!AI781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ781-RevReq_BaseCase!AJ781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK781-RevReq_BaseCase!AK781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL781-RevReq_BaseCase!AL781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM781-RevReq_BaseCase!AM781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN781-RevReq_BaseCase!AN781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO781-RevReq_BaseCase!AO781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP781-RevReq_BaseCase!AP781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ781-RevReq_BaseCase!AQ781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR781-RevReq_BaseCase!AR781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS781-RevReq_BaseCase!AS781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT781-RevReq_BaseCase!AT781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU781-RevReq_BaseCase!AU781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV781-RevReq_BaseCase!AV781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW781-RevReq_BaseCase!AW781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX781-RevReq_BaseCase!AX781","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY781-RevReq_BaseCase!AY781","v":0}]
[{"$f":"+RevReq_BaseCase!A782","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O782-RevReq_BaseCase!O782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P782-RevReq_BaseCase!P782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q782-RevReq_BaseCase!Q782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R782-RevReq_BaseCase!R782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S782-RevReq_BaseCase!S782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T782-RevReq_BaseCase!T782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U782-RevReq_BaseCase!U782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V782-RevReq_BaseCase!V782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W782-RevReq_BaseCase!W782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X782-RevReq_BaseCase!X782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y782-RevReq_BaseCase!Y782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z782-RevReq_BaseCase!Z782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA782-RevReq_BaseCase!AA782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB782-RevReq_BaseCase!AB782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC782-RevReq_BaseCase!AC782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD782-RevReq_BaseCase!AD782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE782-RevReq_BaseCase!AE782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF782-RevReq_BaseCase!AF782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG782-RevReq_BaseCase!AG782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH782-RevReq_BaseCase!AH782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI782-RevReq_BaseCase!AI782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ782-RevReq_BaseCase!AJ782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK782-RevReq_BaseCase!AK782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL782-RevReq_BaseCase!AL782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM782-RevReq_BaseCase!AM782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN782-RevReq_BaseCase!AN782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO782-RevReq_BaseCase!AO782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP782-RevReq_BaseCase!AP782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ782-RevReq_BaseCase!AQ782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR782-RevReq_BaseCase!AR782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS782-RevReq_BaseCase!AS782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT782-RevReq_BaseCase!AT782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU782-RevReq_BaseCase!AU782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV782-RevReq_BaseCase!AV782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW782-RevReq_BaseCase!AW782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX782-RevReq_BaseCase!AX782","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY782-RevReq_BaseCase!AY782","v":0}]
[{"$f":"+RevReq_BaseCase!A783","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O783-RevReq_BaseCase!O783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P783-RevReq_BaseCase!P783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q783-RevReq_BaseCase!Q783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R783-RevReq_BaseCase!R783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S783-RevReq_BaseCase!S783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T783-RevReq_BaseCase!T783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U783-RevReq_BaseCase!U783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V783-RevReq_BaseCase!V783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W783-RevReq_BaseCase!W783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X783-RevReq_BaseCase!X783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y783-RevReq_BaseCase!Y783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z783-RevReq_BaseCase!Z783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA783-RevReq_BaseCase!AA783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB783-RevReq_BaseCase!AB783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC783-RevReq_BaseCase!AC783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD783-RevReq_BaseCase!AD783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE783-RevReq_BaseCase!AE783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF783-RevReq_BaseCase!AF783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG783-RevReq_BaseCase!AG783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH783-RevReq_BaseCase!AH783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI783-RevReq_BaseCase!AI783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ783-RevReq_BaseCase!AJ783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK783-RevReq_BaseCase!AK783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL783-RevReq_BaseCase!AL783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM783-RevReq_BaseCase!AM783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN783-RevReq_BaseCase!AN783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO783-RevReq_BaseCase!AO783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP783-RevReq_BaseCase!AP783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ783-RevReq_BaseCase!AQ783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR783-RevReq_BaseCase!AR783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS783-RevReq_BaseCase!AS783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT783-RevReq_BaseCase!AT783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU783-RevReq_BaseCase!AU783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV783-RevReq_BaseCase!AV783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW783-RevReq_BaseCase!AW783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX783-RevReq_BaseCase!AX783","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY783-RevReq_BaseCase!AY783","v":0}]
[{"$f":"+RevReq_BaseCase!A784","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O784-RevReq_BaseCase!O784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P784-RevReq_BaseCase!P784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q784-RevReq_BaseCase!Q784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R784-RevReq_BaseCase!R784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S784-RevReq_BaseCase!S784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T784-RevReq_BaseCase!T784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U784-RevReq_BaseCase!U784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V784-RevReq_BaseCase!V784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W784-RevReq_BaseCase!W784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X784-RevReq_BaseCase!X784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y784-RevReq_BaseCase!Y784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z784-RevReq_BaseCase!Z784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA784-RevReq_BaseCase!AA784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB784-RevReq_BaseCase!AB784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC784-RevReq_BaseCase!AC784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD784-RevReq_BaseCase!AD784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE784-RevReq_BaseCase!AE784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF784-RevReq_BaseCase!AF784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG784-RevReq_BaseCase!AG784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH784-RevReq_BaseCase!AH784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI784-RevReq_BaseCase!AI784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ784-RevReq_BaseCase!AJ784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK784-RevReq_BaseCase!AK784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL784-RevReq_BaseCase!AL784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM784-RevReq_BaseCase!AM784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN784-RevReq_BaseCase!AN784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO784-RevReq_BaseCase!AO784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP784-RevReq_BaseCase!AP784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ784-RevReq_BaseCase!AQ784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR784-RevReq_BaseCase!AR784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS784-RevReq_BaseCase!AS784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT784-RevReq_BaseCase!AT784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU784-RevReq_BaseCase!AU784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV784-RevReq_BaseCase!AV784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW784-RevReq_BaseCase!AW784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX784-RevReq_BaseCase!AX784","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY784-RevReq_BaseCase!AY784","v":0}]
[{"$f":"+RevReq_BaseCase!A785","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O785-RevReq_BaseCase!O785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P785-RevReq_BaseCase!P785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q785-RevReq_BaseCase!Q785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R785-RevReq_BaseCase!R785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S785-RevReq_BaseCase!S785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T785-RevReq_BaseCase!T785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U785-RevReq_BaseCase!U785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V785-RevReq_BaseCase!V785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W785-RevReq_BaseCase!W785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X785-RevReq_BaseCase!X785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y785-RevReq_BaseCase!Y785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z785-RevReq_BaseCase!Z785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA785-RevReq_BaseCase!AA785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB785-RevReq_BaseCase!AB785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC785-RevReq_BaseCase!AC785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD785-RevReq_BaseCase!AD785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE785-RevReq_BaseCase!AE785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF785-RevReq_BaseCase!AF785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG785-RevReq_BaseCase!AG785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH785-RevReq_BaseCase!AH785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI785-RevReq_BaseCase!AI785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ785-RevReq_BaseCase!AJ785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK785-RevReq_BaseCase!AK785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL785-RevReq_BaseCase!AL785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM785-RevReq_BaseCase!AM785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN785-RevReq_BaseCase!AN785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO785-RevReq_BaseCase!AO785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP785-RevReq_BaseCase!AP785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ785-RevReq_BaseCase!AQ785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR785-RevReq_BaseCase!AR785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS785-RevReq_BaseCase!AS785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT785-RevReq_BaseCase!AT785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU785-RevReq_BaseCase!AU785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV785-RevReq_BaseCase!AV785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW785-RevReq_BaseCase!AW785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX785-RevReq_BaseCase!AX785","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY785-RevReq_BaseCase!AY785","v":0}]
[{"$f":"+RevReq_BaseCase!A786","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O786-RevReq_BaseCase!O786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P786-RevReq_BaseCase!P786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q786-RevReq_BaseCase!Q786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R786-RevReq_BaseCase!R786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S786-RevReq_BaseCase!S786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T786-RevReq_BaseCase!T786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U786-RevReq_BaseCase!U786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V786-RevReq_BaseCase!V786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W786-RevReq_BaseCase!W786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X786-RevReq_BaseCase!X786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y786-RevReq_BaseCase!Y786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z786-RevReq_BaseCase!Z786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA786-RevReq_BaseCase!AA786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB786-RevReq_BaseCase!AB786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC786-RevReq_BaseCase!AC786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD786-RevReq_BaseCase!AD786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE786-RevReq_BaseCase!AE786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF786-RevReq_BaseCase!AF786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG786-RevReq_BaseCase!AG786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH786-RevReq_BaseCase!AH786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI786-RevReq_BaseCase!AI786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ786-RevReq_BaseCase!AJ786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK786-RevReq_BaseCase!AK786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL786-RevReq_BaseCase!AL786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM786-RevReq_BaseCase!AM786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN786-RevReq_BaseCase!AN786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO786-RevReq_BaseCase!AO786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP786-RevReq_BaseCase!AP786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ786-RevReq_BaseCase!AQ786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR786-RevReq_BaseCase!AR786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS786-RevReq_BaseCase!AS786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT786-RevReq_BaseCase!AT786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU786-RevReq_BaseCase!AU786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV786-RevReq_BaseCase!AV786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW786-RevReq_BaseCase!AW786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX786-RevReq_BaseCase!AX786","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY786-RevReq_BaseCase!AY786","v":0}]
[{"$f":"+RevReq_BaseCase!A787","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O787-RevReq_BaseCase!O787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P787-RevReq_BaseCase!P787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q787-RevReq_BaseCase!Q787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R787-RevReq_BaseCase!R787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S787-RevReq_BaseCase!S787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T787-RevReq_BaseCase!T787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U787-RevReq_BaseCase!U787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V787-RevReq_BaseCase!V787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W787-RevReq_BaseCase!W787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X787-RevReq_BaseCase!X787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y787-RevReq_BaseCase!Y787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z787-RevReq_BaseCase!Z787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA787-RevReq_BaseCase!AA787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB787-RevReq_BaseCase!AB787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC787-RevReq_BaseCase!AC787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD787-RevReq_BaseCase!AD787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE787-RevReq_BaseCase!AE787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF787-RevReq_BaseCase!AF787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG787-RevReq_BaseCase!AG787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH787-RevReq_BaseCase!AH787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI787-RevReq_BaseCase!AI787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ787-RevReq_BaseCase!AJ787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK787-RevReq_BaseCase!AK787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL787-RevReq_BaseCase!AL787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM787-RevReq_BaseCase!AM787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN787-RevReq_BaseCase!AN787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO787-RevReq_BaseCase!AO787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP787-RevReq_BaseCase!AP787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ787-RevReq_BaseCase!AQ787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR787-RevReq_BaseCase!AR787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS787-RevReq_BaseCase!AS787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT787-RevReq_BaseCase!AT787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU787-RevReq_BaseCase!AU787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV787-RevReq_BaseCase!AV787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW787-RevReq_BaseCase!AW787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX787-RevReq_BaseCase!AX787","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY787-RevReq_BaseCase!AY787","v":0}]
[{"$f":"+RevReq_BaseCase!A788","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O788-RevReq_BaseCase!O788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P788-RevReq_BaseCase!P788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q788-RevReq_BaseCase!Q788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R788-RevReq_BaseCase!R788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S788-RevReq_BaseCase!S788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T788-RevReq_BaseCase!T788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U788-RevReq_BaseCase!U788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V788-RevReq_BaseCase!V788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W788-RevReq_BaseCase!W788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X788-RevReq_BaseCase!X788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y788-RevReq_BaseCase!Y788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z788-RevReq_BaseCase!Z788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA788-RevReq_BaseCase!AA788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB788-RevReq_BaseCase!AB788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC788-RevReq_BaseCase!AC788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD788-RevReq_BaseCase!AD788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE788-RevReq_BaseCase!AE788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF788-RevReq_BaseCase!AF788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG788-RevReq_BaseCase!AG788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH788-RevReq_BaseCase!AH788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI788-RevReq_BaseCase!AI788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ788-RevReq_BaseCase!AJ788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK788-RevReq_BaseCase!AK788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL788-RevReq_BaseCase!AL788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM788-RevReq_BaseCase!AM788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN788-RevReq_BaseCase!AN788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO788-RevReq_BaseCase!AO788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP788-RevReq_BaseCase!AP788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ788-RevReq_BaseCase!AQ788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR788-RevReq_BaseCase!AR788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS788-RevReq_BaseCase!AS788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT788-RevReq_BaseCase!AT788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU788-RevReq_BaseCase!AU788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV788-RevReq_BaseCase!AV788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW788-RevReq_BaseCase!AW788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX788-RevReq_BaseCase!AX788","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY788-RevReq_BaseCase!AY788","v":0}]
[{"$f":"+RevReq_BaseCase!A789","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O789-RevReq_BaseCase!O789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P789-RevReq_BaseCase!P789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q789-RevReq_BaseCase!Q789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R789-RevReq_BaseCase!R789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S789-RevReq_BaseCase!S789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T789-RevReq_BaseCase!T789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U789-RevReq_BaseCase!U789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V789-RevReq_BaseCase!V789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W789-RevReq_BaseCase!W789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X789-RevReq_BaseCase!X789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y789-RevReq_BaseCase!Y789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z789-RevReq_BaseCase!Z789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA789-RevReq_BaseCase!AA789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB789-RevReq_BaseCase!AB789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC789-RevReq_BaseCase!AC789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD789-RevReq_BaseCase!AD789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE789-RevReq_BaseCase!AE789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF789-RevReq_BaseCase!AF789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG789-RevReq_BaseCase!AG789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH789-RevReq_BaseCase!AH789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI789-RevReq_BaseCase!AI789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ789-RevReq_BaseCase!AJ789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK789-RevReq_BaseCase!AK789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL789-RevReq_BaseCase!AL789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM789-RevReq_BaseCase!AM789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN789-RevReq_BaseCase!AN789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO789-RevReq_BaseCase!AO789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP789-RevReq_BaseCase!AP789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ789-RevReq_BaseCase!AQ789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR789-RevReq_BaseCase!AR789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS789-RevReq_BaseCase!AS789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT789-RevReq_BaseCase!AT789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU789-RevReq_BaseCase!AU789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV789-RevReq_BaseCase!AV789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW789-RevReq_BaseCase!AW789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX789-RevReq_BaseCase!AX789","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY789-RevReq_BaseCase!AY789","v":0}]
[{"$f":"+RevReq_BaseCase!A790","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O790-RevReq_BaseCase!O790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P790-RevReq_BaseCase!P790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q790-RevReq_BaseCase!Q790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R790-RevReq_BaseCase!R790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S790-RevReq_BaseCase!S790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T790-RevReq_BaseCase!T790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U790-RevReq_BaseCase!U790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V790-RevReq_BaseCase!V790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W790-RevReq_BaseCase!W790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X790-RevReq_BaseCase!X790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y790-RevReq_BaseCase!Y790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z790-RevReq_BaseCase!Z790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA790-RevReq_BaseCase!AA790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB790-RevReq_BaseCase!AB790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC790-RevReq_BaseCase!AC790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD790-RevReq_BaseCase!AD790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE790-RevReq_BaseCase!AE790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF790-RevReq_BaseCase!AF790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG790-RevReq_BaseCase!AG790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH790-RevReq_BaseCase!AH790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI790-RevReq_BaseCase!AI790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ790-RevReq_BaseCase!AJ790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK790-RevReq_BaseCase!AK790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL790-RevReq_BaseCase!AL790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM790-RevReq_BaseCase!AM790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN790-RevReq_BaseCase!AN790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO790-RevReq_BaseCase!AO790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP790-RevReq_BaseCase!AP790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ790-RevReq_BaseCase!AQ790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR790-RevReq_BaseCase!AR790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS790-RevReq_BaseCase!AS790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT790-RevReq_BaseCase!AT790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU790-RevReq_BaseCase!AU790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV790-RevReq_BaseCase!AV790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW790-RevReq_BaseCase!AW790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX790-RevReq_BaseCase!AX790","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY790-RevReq_BaseCase!AY790","v":0}]
[{"$f":"+RevReq_BaseCase!A791","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2021)'!O791-RevReq_BaseCase!O791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!P791-RevReq_BaseCase!P791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Q791-RevReq_BaseCase!Q791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!R791-RevReq_BaseCase!R791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!S791-RevReq_BaseCase!S791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!T791-RevReq_BaseCase!T791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!U791-RevReq_BaseCase!U791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!V791-RevReq_BaseCase!V791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!W791-RevReq_BaseCase!W791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!X791-RevReq_BaseCase!X791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Y791-RevReq_BaseCase!Y791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!Z791-RevReq_BaseCase!Z791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AA791-RevReq_BaseCase!AA791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AB791-RevReq_BaseCase!AB791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AC791-RevReq_BaseCase!AC791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AD791-RevReq_BaseCase!AD791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AE791-RevReq_BaseCase!AE791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AF791-RevReq_BaseCase!AF791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AG791-RevReq_BaseCase!AG791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AH791-RevReq_BaseCase!AH791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AI791-RevReq_BaseCase!AI791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AJ791-RevReq_BaseCase!AJ791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AK791-RevReq_BaseCase!AK791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AL791-RevReq_BaseCase!AL791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AM791-RevReq_BaseCase!AM791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AN791-RevReq_BaseCase!AN791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AO791-RevReq_BaseCase!AO791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AP791-RevReq_BaseCase!AP791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AQ791-RevReq_BaseCase!AQ791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AR791-RevReq_BaseCase!AR791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AS791-RevReq_BaseCase!AS791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AT791-RevReq_BaseCase!AT791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AU791-RevReq_BaseCase!AU791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AV791-RevReq_BaseCase!AV791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AW791-RevReq_BaseCase!AW791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AX791-RevReq_BaseCase!AX791","v":0},{"$f":"+'RevReq_ExitCase_(2021)'!AY791-RevReq_BaseCase!AY791","v":0}]
[null,null,null,{"$f":"\"Total \"&D766","v":"Total Property Tax Expense"},null,null,null,null,null,null,-26910705.216598511,-92733067.298648089,null,null,null,{"$f":"SUM(P767:P791)","v":0},2.0190782379359007E-10,-1832959.3957481601,-1827268.0231958192,-1818371.9821237277,-1820411.5811113161,-1816975.3683818441,-1812308.9897161117,-1950234.9506169904,-1974586.5806837906,-2090086.0441398008,-2205881.3508883859,-2243581.2642624727,-2318306.8105462608,-2365073.0635773614,-2452073.8393765269,-2513858.1439511599,-2600206.4841060266,-2736796.5407307344,-2839747.903236852,-2882402.8956309501,-2948243.5768427188,-2997654.0111225238,-3083794.9480505511,-3177072.9116758299,-3277639.5980563243,-3363245.2491192198,-3403980.9108997039,-3506536.8185210344,-3519210.7491234937,-3545917.4181927089,-3556709.9710031333,-3558709.259178848,-3565404.8977825842,-3563030.3148466339,-3564785.4522084966]

{"sheet":"RevReq_Delta_(2018)","index":8,"n_rows":792,"n_cols":51,"rows_kept":792,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$I$3","v":"$ dollars"},null,null,null,null,null,{"$f":"K35","v":-184178130.33281365}]
["SJRPP 000905",null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O2+1","v":1},{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S3","v":2016},{"$f":"O3+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$10","v":"2018-01-01"},null,null,null,null,null,null,{"$f":"IF(O$3<=YEAR($H4),AVERAGE(DATE(O$3,MONTH($H4),DAY($H4)),DATE(O$3,12,31)),DATE(O$3,7,1))","v":"2016-07-01T12:00:00"},{"$f":"IF(P$3<=YEAR($H4),AVERAGE(DATE(P$3,MONTH($H4),DAY($H4)),DATE(P$3,12,31)),DATE(P$3,7,1))","v":"2017-07-02"},"2018-07-02","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$28","v":7.5700414363281232E-2},null,null,null,null,null,null,{"$f":"(1+$H5)^(($H$4-O$4)/365)","v":1.1158962791050984},1.0372634638406533,0.96426797832426303,0.89658864525512649,0.83332627026889028,0.77468248514354721,0.72016564723747001,0.66948533032195934,0.62224713224890627,0.57845764856121307,0.53774976827875298,0.49990662929794705,0.46463373039596167,0.43193599648372677,0.40153930473234439,0.37328172358288042,0.34694334812186939,0.32252785579452331,0.29983055829297139,0.27873054085457827,0.25906359984548133,0.24083248122463896,0.22388434364152429,0.20812889969373477,0.19344353805372519,0.17983030913697892,0.1671750858657263,0.15541045037588744,0.14444484843514271,0.13427981109465426,0.12483011933590812,0.1160454320451261,0.10785738541267118,0.10026712267886696,9.3211010556518398E-2,8.6651459190606489E-2,8.0537421127074169E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[{"$f":"+RevReq_BaseCase!A10","v":"Base"},null,{"$f":"C9+1","v":1},{"$f":"INDEX(D$55:D$79,$C10,1)","v":"Existing Capital, Base"},"Capital",{"$f":"MATCH(E10,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O10:AY10,$O$5:$AY$5)","v":-7593086.2452333691},{"$f":"SUM(O10:AY10)","v":-98120107.5326159},null,null,null,{"$f":"P143+P232+P496+P767","v":0},7560274.5493967626,4845209.7103491547,4557455.3404695764,4266833.5799101293,3974528.5913820844,3681201.3601115085,3382519.8350132136,3074075.1934230728,2767738.8365156916,2478545.3763688179,-12015129.815801179,-11424460.617093854,-10883095.427851217,-10343251.33682733,-8524412.6333279479,-8011722.6661058264,-7662591.9833528409,-6186734.7523288568,-5664289.9981843634,-4811782.6284460453,-4331091.7826103251,-3795667.4220208805,-3396358.1838383786,-3308078.974384068,-3179587.704619274,-3094775.9148983182,-2967340.9784486354,-2848796.8949047807,-2788940.4862492913,-2621011.1671084603,-2564287.6425234536,-2465338.0351886102,-2404909.8516198224,-2318800.527968925,-11096032.479853222]
[{"$f":"+RevReq_BaseCase!A11","v":"Clause"},null,{"$f":"C10+1","v":2},"Existing Capital, ECRC","Capital",{"$f":"MATCH(E11,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-12673330.58276779,-73230557.046004221,null,null,null,0,2692645.5614677304,2317242.8426367394,1941840.1238057478,1566437.4049747579,1191034.6861437666,815631.96731277579,440229.24848178588,64826.529650795506,-310576.1891801958,-685978.90801118757,-5154942.1651905272,-4992724.5849944493,-4830507.0047983713,-4668289.4246022943,-4516595.5524408352,-4365021.6595191453,-4213447.7665974554,-4061873.8736757645,-3910299.9807540746,-3758726.0878323847,-3607152.1949106939,-3455578.301989004,-3304004.4090673132,-3152430.5161456233,-3000856.6232239334,-2849282.7303022426,-2697708.8373805527,-2546134.9444588618,-2394561.0515371719,-2242987.158615482,-2091413.2656937914,-1939839.3727721011,-1784136.3796541526,-1204328.7145752567,-2521047.7125554513]
[{"$f":"+RevReq_BaseCase!A12","v":"Base"},null,3,"Ongoing Capital, Base","Capital",{"$f":"MATCH(E12,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-92533438.88072668,-412535498.74559468,null,null,null,0,-74068.757029004526,-422850.05794466642,-864409.64510221803,-1394115.3041365691,-1956456.5469322128,-2527118.5810471619,-3064530.5573973642,-4277072.7880035862,-5467787.6961101331,-6649399.8341913782,-8383461.0460400973,-9491922.980714038,-10473598.650328271,-11455729.060671844,-12152749.207820913,-12587499.908619743,-13041905.39950995,-13828771.848833032,-14634353.835353989,-15013416.879237738,-15276909.501964003,-15551834.093963251,-15941207.242251255,-16505386.391752582,-17130239.209110364,-17710026.174135447,-18017589.309927609,-18461174.769245718,-18718972.87264017,-18716947.581622522,-18714760.556038391,-18629943.831838705,-18552780.283025783,-18466385.190591831,-18380123.152463082]
[{"$f":"+RevReq_BaseCase!A13","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",{"$f":"MATCH(E13,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-9160122.2118464932,-41588963.882666141,null,null,null,0,-36431.968983820421,-101927.89548465477,-167597.52092399204,-233444.31928060227,-299471.83401283092,-365683.67944819032,-432083.5422007431,-498675.18261683325,-565462.43624973134,-632449.21536377363,-699639.51046858297,-767037.39188397489,-834647.01133616059,-902472.60358587618,-970518.4880890724,-1038789.0706908188,-1107288.8453530865,-1176022.3959170855,-1244994.3979008507,-1314209.6203327773,-1383672.9276218293,-1453389.2814651483,-1523363.7427938196,-1593601.4737575506,-1664107.7397490421,-1734887.9114688504,-1805947.4670315406,-1877291.9941139715,-1948927.1921465364,-2020858.8745482394,-2093092.9710064624,-2165635.5298023354,-2238492.720182613,-2311670.8347789817,-2385176.2920757653]
[{"$f":"+RevReq_BaseCase!A14","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",{"$f":"MATCH(E14,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,null,0,-12347726.140000001,-12265463.3572,-12265463.3572,-12510772.624344001,-12760988.076830881,-13016207.838367498,-13276531.995134847,-13762878.795677545,-14038136.371591097,-14089161.965493063,-14370945.204802925,-14658364.108898982,-14951531.391076963,-15250562.018898502,-15555573.259276472,-15866684.724462001,-16184018.418951243,-16776872.454995094,-17112409.904094998,-17174609.818338413,-17518102.014705181,-17868464.054999284,-18225833.336099271,-18590350.002821259,-18962157.002877682,-19341400.142935235,-19728228.145793941,-20450913.907602768,-20859932.185754821,-20935753.534141697,-21354468.604824532,-21781557.976921022,-22217189.136459444,-22661532.919188634,-23114763.577572409]
[{"$f":"+RevReq_BaseCase!A15","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",{"$f":"MATCH(E15,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,null,0,-157848,-162223.43999999997,-162223.43999999997,-165467.90879999998,-168777.26697599998,-172152.81231551996,-175595.86856183037,-179107.78593306697,-182689.94165172832,-186343.74048476288,-190070.61529445817,-193872.02760034733,-197749.4681523543,-201704.45751540136,-205738.54666570938,-209853.31759902358,-214050.38395100407,-218331.39163002415,-222698.01946262462,-227151.97985187714,-231695.01944891468,-236328.91983789299,-241055.49823465085,-245876.6081993439,-250794.14036333078,-255810.02317059739,-260926.22363400934,-266144.74810668954,-271467.64306882332,-276896.9959301998,-282434.93584880378,-288083.63456577988,-293845.30725709547,-299722.21340223739,-305716.65767028218]
[{"$f":"+RevReq_BaseCase!A16","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",{"$f":"MATCH(E16,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,16904882.668939516,69369734.751378864,null,null,null,0,-1446951.6455948749,819725.57556052622,892317.50380880805,964909.4320570901,1037501.3603053717,1110093.2885536533,1182685.2168019349,1255277.1450502169,1327869.073298499,1400461.0015467806,1473052.9297950622,1545644.8580433442,1618236.7862916263,1690828.7145399079,1763420.6427881895,1836012.5710364711,1908604.4992847536,1981196.4275330347,2053788.3557813168,2126380.2840295983,2198972.2122778809,2271564.140526162,2344156.0687744436,2416747.9970227261,2489339.9252710077,2561931.8535192902,2634523.7817675718,2707115.7100158543,2779707.6382641355,2852299.5665124189,2924891.4947606996,2997483.4230089821,3070075.3512572637,3142667.2795055471,5437204.2883835733]
[{"$f":"+RevReq_BaseCase!A17","v":"..."},null,8,0,"Operating Expense",{"$f":"MATCH(E17,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"S150+S239+S503+S774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A18","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",{"$f":"MATCH(E18,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,null,{"$f":"P151+P240+P504+P775","v":0},-7861665.0675000027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A19","v":"Clause"},null,10,"PPA CCRA","Operating Expense",{"$f":"MATCH(E19,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,null,0,-25247376.885000005,-25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A20","v":"Clause"},null,11,"PPA OpEx","Operating Expense",{"$f":"MATCH(E20,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,null,0,-19133528.434199996,-19394648.01571032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A21","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",{"$f":"MATCH(E21,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,null,0,-2664314.4335691459,-2549410.0552071012,-2434505.676845056,-1933000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A22","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",{"$f":"MATCH(E22,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,null,0,-982708.13343749987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A23","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",{"$f":"MATCH(E23,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-33402763.408867173,-38127868.836124443,null,null,null,0,-11404527.402366374,-10507237.337533908,-7208629.4480675366,-9007474.6481566224,0,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10,6.8865938758749336E-10]
[{"$f":"+RevReq_BaseCase!A24","v":"..."},null,15,0,"Operating Expense",{"$f":"MATCH(E24,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A25","v":"..."},null,16,0,"Operating Expense",{"$f":"MATCH(E25,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,0,0,0,{"$f":"S158+S247+S511+S782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A26","v":"Clause"},null,17,"Regulatory Asset","Capital",{"$f":"MATCH(E26,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,92864692.028531402,105789138.85679059,null,null,null,{"$f":"P159+P248+P512+P783","v":0},31682126.781495139,27748106.279050812,25962893.029022824,20396012.767221812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A27","v":"Clause"},null,18,"Suspension Payment Liability","Capital",{"$f":"MATCH(E27,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-528866.30362789985,-1447468.2600056108,null,null,null,0,6099571.505559817,-3226558.9792461633,-2908933.1627365388,-1411547.6235827326,0,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10,1.7216484689687334E-10]
[{"$f":"+RevReq_BaseCase!A28","v":"Clause"},null,19,"Deferred Interest","Capital",{"$f":"MATCH(E28,lookups!$C$88:$C$93,0)","v":4},null,null,null,null,-993.75032953078062,-32603.47952667396,null,null,null,0,69064.859894543188,63630.946640094742,58197.033385648101,-223496.31944696687,0,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10,2.2955312919583115E-10]
[{"$f":"+RevReq_BaseCase!A29","v":"..."},null,20,0,"Operating Expense",{"$f":"MATCH(E29,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A30","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",{"$f":"MATCH(E30,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,120770894.50511776,677117516.79753983,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[{"$f":"+RevReq_BaseCase!A31","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",{"$f":"MATCH(E31,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,77201706.620537803,302267890.1680426,null,null,null,0,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[{"$f":"+RevReq_BaseCase!A32","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",{"$f":"MATCH(E32,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,15099899.313560523,27810168.744477458,null,null,null,0,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+RevReq_BaseCase!A33","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",{"$f":"MATCH(E33,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,null,0,8863914.9999999404,10219999.999999998,{"$f":"S166+S255+S519+S790","v":680000.00000029814},270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[{"$f":"+RevReq_BaseCase!A34","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",{"$f":"MATCH(E34,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,null,{"$f":"P167+P256+P520+P791","v":0},-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D9","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-184178130.33281365,-662189234.40029395,null,null,null,{"$f":"SUM(P10:P34)","v":0},-19710048.609866798,-28083780.669089496,7880940.7796175601,384874.43641633523,-9902629.0869206451,-11144236.29520056,-14053307.662997672,-5548273.8923914358,-6573762.9332528589,2603131.5621314133,-30285853.63608665,-30967455.061426621,-22029118.687102407,-33505898.395845477,-34296885.253116809,-12790693.13145991,-956757.39481213875,-3743373.8629442882,-5606120.323694787,-6139194.2938149907,-8816435.6669489555,-11249517.150422797,-11872476.711329991,-14942849.590813071,-17477502.877482038,-24449088.433384631,-26428682.296152394,-28487019.737232029,-26450774.431316726,-36333672.558270156,-36547083.293990701,-36644431.770895548,-36792795.139757618,-36491289.933816291,-44737172.396622613]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D40,lookups!$C$88:$C$93,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O40:AY40,$O$5:$AY$5)","v":0},{"$f":"SUM(O40:AY40)","v":0},null,null,null,{"$f":"SUMIF($F$143:$F$167,$F40,P$143:P$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AF$143:AF$167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$143:$F$167,$F40,AV$143:AV$167)","v":0},0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D41,lookups!$C$88:$C$93,0)","v":2},null,null,null,null,-138055103.64688554,-172265040.22592559,null,null,null,0,-54851752.093706712,-49619121.753117427,-14382192.474044759,-14539240.533143962,-13849765.343806826,-13858360.650683146,-15562127.863696501,-5166704.7898951005,-4325544.5215269895,6691953.1417821525,-5505734.0283813281,-5836954.3447836433,3374492.6209199801,-7826984.6846980397,-9896030.0142262317,11376327.602439146,23159872.100716442,19528832.580277406,17794029.532717168,16632560.638004366,13583418.527880007,10735387.808489332,9948300.7978463341,7199899.7682040278,5007948.4739495665,-1622047.5560990646,-3574619.4851316176,-5460736.844524553,-3379080.4670076948,-13584167.342887869,-14008420.353489308,-14441158.424302774,-14882551.256532514,-15332771.945406845,-15791997.048058664]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,-26910705.216598511,-92733067.298648089,null,null,null,{"$f":"P792","v":0},2.0190782379359007E-10,-1832959.3957481601,-1827268.0231958192,-1818371.9821237277,-1820411.5811113161,-1816975.3683818441,-1812308.9897161117,-1950234.9506169904,-1974586.5806837906,-2090086.0441398008,-2205881.3508883859,-2243581.2642624727,-2318306.8105462608,-2365073.0635773614,-2452073.8393765269,-2513858.1439511599,-2600206.4841060266,-2736796.5407307344,-2839747.903236852,-2882402.8956309501,-2948243.5768427188,-2997654.0111225238,-3083794.9480505511,-3177072.9116758299,-3277639.5980563243,-3363245.2491192198,-3403980.9108997039,-3506536.8185210344,-3519210.7491234937,-3545917.4181927089,-3556709.9710031333,-3558709.259178848,-3565404.8977825842,-3563030.3148466339,-3564785.4522084966]
[null,null,null,"Depreciation",null,null,null,null,null,null,65250945.583352871,-61372690.520999312,null,null,null,{"$f":"P257","v":0},28603633.712532483,19477347.865161438,20857917.255117062,19562850.859765939,10060460.940103689,9983139.8915759195,9905066.4838639386,9743429.1986016352,9570107.0948278531,9429271.7762913555,-9996601.1745543759,-10148872.870171702,-10308919.854370063,-10466600.110587195,-9194163.3676402625,-9136347.2443735879,-9231725.3439257164,-8187201.4075532425,-8045239.6867814446,-7488268.8749125162,-7247125.6607800424,-6927452.8663113173,-6728133.0384624824,-6852145.8261592751,-6942547.4416930936,-7071651.323452712,-7125197.1263753641,-7193636.0482247118,-7304820.6707223589,-7264301.019791685,-7329911.9902312746,-7337923.9787238212,-7375202.4140588082,-6940593.4458870022,-16721332.813096557]
[null,null,null,"Interest Expense",null,null,null,null,null,null,-14306698.552911732,-56882160.791157611,null,null,null,{"$f":"P434","v":0},1107442.2834917963,659063.85205576499,547530.02210189367,-477723.60282100434,-727149.39652252104,-923486.59837137454,-1115211.492942801,-1384671.4563358563,-1667368.6723264365,-1935717.8732909819,-2130446.3883881951,-2157617.1389503619,-2164110.9805870848,-2176112.8122680732,-2160424.0719901873,-2120144.1791246035,-2080827.2338425196,-2091584.9311794711,-2119864.1744983685,-2100541.0364638418,-2067240.5102136049,-2042732.9155179015,-2034103.0614037255,-2051834.3305453823,-2077535.5406223389,-2099026.9400914633,-2087634.2735756345,-2087841.8112984553,-2074554.0886090784,-2022320.2679865079,-1973665.5191489325,-1915160.2504363847,-1858077.3528911106,-1804765.138121377,-1466702.9084414963]
[null,null,null,"Return on Equity",null,null,null,null,null,null,-43093672.200984113,-171336607.26491866,null,null,null,{"$f":"P463","v":0},3335762.934390754,1985187.6724017987,1649232.9942783671,-1438966.8075065163,-2190270.3561547715,-2781664.029967166,-3359164.8229609337,-4170813.945978641,-5022335.4282390922,-5830638.7876055744,-6417186.8837123299,-6499028.7855214952,-6518589.0972022843,-6554740.2049060687,-6507483.6398585029,-6386155.2639917349,-6267727.4138721619,-6300131.0240385085,-6385311.8529466856,-6327108.000165795,-6226802.4015652053,-6152982.2781911604,-6126988.0138286855,-6180396.9465235369,-6257812.3976235129,-6322547.34121917,-6288231.1197294593,-6288856.2508569155,-6248831.8690083828,-6091496.6784059433,-5944942.1263775155,-5768716.5029323455,-5596775.2499590814,-5436191.7932588104,-4417903.5518815853]
[null,null,null,"Income Tax",null,null,null,null,null,null,-27062896.298786528,-107599668.29864453,null,null,null,{"$f":"P492","v":0},2094864.5534248813,1246701.0901570923,1035721.0053608143,-903673.49775439722,-1375493.3494289024,-1746889.5393729499,-2109560.9775452674,-2619277.9481664808,-3154034.8253044034,-3661650.6509057395,-4030003.8101620381,-4081400.6577369426,-4093684.5653166976,-4116387.5198087366,-4086710.3200250999,-4010515.9024579767,-3936143.019782152,-3956492.5397197469,-4009986.2389486115,-3973434.1246462446,-3910442.045427396,-3864082.8877692153,-3847758.447430877,-3881299.3441130724,-3929916.3734363378,-3970570.0234030043,-3949019.3804406021,-3949411.9638063582,-3924276.5868457207,-3825469.831005442,-3733433.3337405408,-3622763.355321371,-3514783.9685335215,-3413937.2962956224,-2774450.6229358101]
[null,null,null,{"$f":"\"Total \"&D39","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-184178130.33281368,-662189234.40029395,null,null,null,{"$f":"SUM(P40:P46)","v":0},-19710048.609866798,-28083780.669089496,7880940.7796175592,384874.43641633249,-9902629.0869206488,-11144236.29520056,-14053307.662997676,-5548273.8923914339,-6573762.9332528599,2603131.5621314105,-30285853.63608665,-30967455.061426621,-22029118.687102415,-33505898.395845473,-34296885.253116816,-12790693.131459916,-956757.39481213503,-3743373.862944297,-5606120.3236947935,-6139194.2938149814,-8816435.6669489611,-11249517.150422785,-11872476.711329987,-14942849.590813069,-17477502.877482042,-24449088.433384635,-26428682.296152383,-28487019.737232026,-26450774.43131673,-36333672.558270156,-36547083.293990701,-36644431.770895541,-36792795.139757618,-36491289.933816291,-44737172.396622606]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K47-K35","v":0},{"$f":"L47-L35","v":0},null,null,null,{"$f":"P47-P35","v":0},0,0,0,-2.7357600629329681E-9,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,-8.8475644588470459E-9,0,9.3132257461547852E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"+AY50","v":-184178130.33281365},null,null,null,null,{"$f":"SUMPRODUCT($O35:P35,$O$5:P$5)","v":0},{"$f":"SUMPRODUCT($O35:Q35,$O$5:Q$5)","v":-19005768.725709207},{"$f":"SUMPRODUCT($O35:R35,$O$5:R$5)","v":-44185367.58945027},{"$f":"SUMPRODUCT($O35:S35,$O$5:S$5)","v":-37617972.603361569},{"$f":"SUMPRODUCT($O35:T35,$O$5:T$5)","v":-37319817.118490338},{"$f":"SUMPRODUCT($O35:U35,$O$5:U$5)","v":-44451350.404225141},{"$f":"SUMPRODUCT($O35:V35,$O$5:V$5)","v":-51912253.121503457},{"$f":"SUMPRODUCT($O35:W35,$O$5:W$5)","v":-60656883.513415337},{"$f":"SUMPRODUCT($O35:X35,$O$5:X$5)","v":-63866324.982781656},{"$f":"SUMPRODUCT($O35:Y35,$O$5:Y$5)","v":-67401364.476857841},{"$f":"SUMPRODUCT($O35:Z35,$O$5:Z$5)","v":-66100041.752013624},{"$f":"SUMPRODUCT($O35:AA35,$O$5:AA$5)","v":-80171870.905174658},{"$f":"SUMPRODUCT($O35:AB35,$O$5:AB$5)","v":-93547829.46569699},{"$f":"SUMPRODUCT($O35:AC35,$O$5:AC$5)","v":-102393386.46718238},{"$f":"SUMPRODUCT($O35:AD35,$O$5:AD$5)","v":-114900525.97057645},{"$f":"SUMPRODUCT($O35:AE35,$O$5:AE$5)","v":-126799602.17044437},{"$f":"SUMPRODUCT($O35:AF35,$O$5:AF$5)","v":-130924957.00025988},{"$f":"SUMPRODUCT($O35:AG35,$O$5:AG$5)","v":-131211822.10409732},{"$f":"SUMPRODUCT($O35:AH35,$O$5:AH$5)","v":-132255214.72553667},{"$f":"SUMPRODUCT($O35:AI35,$O$5:AI$5)","v":-133707556.43775997},{"$f":"SUMPRODUCT($O35:AJ35,$O$5:AJ$5)","v":-135186073.83225957},{"$f":"SUMPRODUCT($O35:AK35,$O$5:AK$5)","v":-137159935.74481216},{"$f":"SUMPRODUCT($O35:AL35,$O$5:AL$5)","v":-139501285.37141547},{"$f":"SUMPRODUCT($O35:AM35,$O$5:AM$5)","v":-141797939.27191558},{"$f":"SUMPRODUCT($O35:AN35,$O$5:AN$5)","v":-144485116.53321889},{"$f":"SUMPRODUCT($O35:AO35,$O$5:AO$5)","v":-147406919.57748044},{"$f":"SUMPRODUCT($O35:AP35,$O$5:AP$5)","v":-151206563.42219263},{"$f":"SUMPRODUCT($O35:AQ35,$O$5:AQ$5)","v":-155024050.43080091},{"$f":"SUMPRODUCT($O35:AR35,$O$5:AR$5)","v":-158849282.05976611},{"$f":"SUMPRODUCT($O35:AS35,$O$5:AS$5)","v":-162151135.38855457},{"$f":"SUMPRODUCT($O35:AT35,$O$5:AT$5)","v":-166367492.11836517},{"$f":"SUMPRODUCT($O35:AU35,$O$5:AU$5)","v":-170309364.96691412},{"$f":"SUMPRODUCT($O35:AV35,$O$5:AV$5)","v":-173983596.70278388},{"$f":"SUMPRODUCT($O35:AW35,$O$5:AW$5)","v":-177413090.31895965},{"$f":"SUMPRODUCT($O35:AX35,$O$5:AX$5)","v":-180575113.83947232},{"$f":"SUMPRODUCT($O35:AY35,$O$5:AY$5)","v":-184178130.33281365}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C54+1","v":1},{"$f":"Input!D33","v":"Existing Capital, Base"},{"$f":"Input!E33","v":"Capital"},{"$f":"MATCH(E55,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E33=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$88,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O55:AY55,$O$5:$AY$5)","v":0},{"$f":"SUM(O55:AY55)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O55-RevReq_BaseCase!O55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P55-RevReq_BaseCase!P55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q55-RevReq_BaseCase!Q55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R55-RevReq_BaseCase!R55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S55-RevReq_BaseCase!S55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T55-RevReq_BaseCase!T55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U55-RevReq_BaseCase!U55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V55-RevReq_BaseCase!V55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W55-RevReq_BaseCase!W55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X55-RevReq_BaseCase!X55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y55-RevReq_BaseCase!Y55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z55-RevReq_BaseCase!Z55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA55-RevReq_BaseCase!AA55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB55-RevReq_BaseCase!AB55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC55-RevReq_BaseCase!AC55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD55-RevReq_BaseCase!AD55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE55-RevReq_BaseCase!AE55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF55-RevReq_BaseCase!AF55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG55-RevReq_BaseCase!AG55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH55-RevReq_BaseCase!AH55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI55-RevReq_BaseCase!AI55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ55-RevReq_BaseCase!AJ55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK55-RevReq_BaseCase!AK55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL55-RevReq_BaseCase!AL55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM55-RevReq_BaseCase!AM55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN55-RevReq_BaseCase!AN55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO55-RevReq_BaseCase!AO55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP55-RevReq_BaseCase!AP55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ55-RevReq_BaseCase!AQ55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR55-RevReq_BaseCase!AR55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS55-RevReq_BaseCase!AS55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT55-RevReq_BaseCase!AT55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU55-RevReq_BaseCase!AU55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV55-RevReq_BaseCase!AV55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW55-RevReq_BaseCase!AW55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX55-RevReq_BaseCase!AX55","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY55-RevReq_BaseCase!AY55","v":0}]
[null,null,{"$f":"C55+1","v":2},{"$f":"Input!D34","v":"Existing Capital, ECRC"},{"$f":"Input!E34","v":"Capital"},{"$f":"MATCH(E56,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E34=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O56-RevReq_BaseCase!O56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P56-RevReq_BaseCase!P56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q56-RevReq_BaseCase!Q56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R56-RevReq_BaseCase!R56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S56-RevReq_BaseCase!S56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T56-RevReq_BaseCase!T56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U56-RevReq_BaseCase!U56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V56-RevReq_BaseCase!V56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W56-RevReq_BaseCase!W56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X56-RevReq_BaseCase!X56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y56-RevReq_BaseCase!Y56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z56-RevReq_BaseCase!Z56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA56-RevReq_BaseCase!AA56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB56-RevReq_BaseCase!AB56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC56-RevReq_BaseCase!AC56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD56-RevReq_BaseCase!AD56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE56-RevReq_BaseCase!AE56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF56-RevReq_BaseCase!AF56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG56-RevReq_BaseCase!AG56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH56-RevReq_BaseCase!AH56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI56-RevReq_BaseCase!AI56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ56-RevReq_BaseCase!AJ56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK56-RevReq_BaseCase!AK56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL56-RevReq_BaseCase!AL56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM56-RevReq_BaseCase!AM56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN56-RevReq_BaseCase!AN56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO56-RevReq_BaseCase!AO56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP56-RevReq_BaseCase!AP56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ56-RevReq_BaseCase!AQ56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR56-RevReq_BaseCase!AR56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS56-RevReq_BaseCase!AS56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT56-RevReq_BaseCase!AT56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU56-RevReq_BaseCase!AU56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV56-RevReq_BaseCase!AV56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW56-RevReq_BaseCase!AW56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX56-RevReq_BaseCase!AX56","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY56-RevReq_BaseCase!AY56","v":0}]
[null,null,3,{"$f":"Input!D35","v":"Ongoing Capital, Base"},{"$f":"Input!E35","v":"Capital"},{"$f":"MATCH(E57,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E35=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$88,-1,1)","v":1},null,-55124256.863180727,-144791460,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O57-RevReq_BaseCase!O57","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P57-RevReq_BaseCase!P57","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q57-RevReq_BaseCase!Q57","v":-1991000},{"$f":"+'RevReq_ExitCase_(2018)'!R57-RevReq_BaseCase!R57","v":-2106800},{"$f":"+'RevReq_ExitCase_(2018)'!S57-RevReq_BaseCase!S57","v":-3333000},{"$f":"+'RevReq_ExitCase_(2018)'!T57-RevReq_BaseCase!T57","v":-3159000},{"$f":"+'RevReq_ExitCase_(2018)'!U57-RevReq_BaseCase!U57","v":-3695540},{"$f":"+'RevReq_ExitCase_(2018)'!V57-RevReq_BaseCase!V57","v":-3424800},{"$f":"+'RevReq_ExitCase_(2018)'!W57-RevReq_BaseCase!W57","v":-3367300},{"$f":"+'RevReq_ExitCase_(2018)'!X57-RevReq_BaseCase!X57","v":-9961300},{"$f":"+'RevReq_ExitCase_(2018)'!Y57-RevReq_BaseCase!Y57","v":-4743300.0000000009},{"$f":"+'RevReq_ExitCase_(2018)'!Z57-RevReq_BaseCase!Z57","v":-8842100},{"$f":"+'RevReq_ExitCase_(2018)'!AA57-RevReq_BaseCase!AA57","v":-8811400},{"$f":"+'RevReq_ExitCase_(2018)'!AB57-RevReq_BaseCase!AB57","v":-5469700},{"$f":"+'RevReq_ExitCase_(2018)'!AC57-RevReq_BaseCase!AC57","v":-7049300},{"$f":"+'RevReq_ExitCase_(2018)'!AD57-RevReq_BaseCase!AD57","v":-5882100},{"$f":"+'RevReq_ExitCase_(2018)'!AE57-RevReq_BaseCase!AE57","v":-4459700},{"$f":"+'RevReq_ExitCase_(2018)'!AF57-RevReq_BaseCase!AF57","v":-3441000},{"$f":"+'RevReq_ExitCase_(2018)'!AG57-RevReq_BaseCase!AG57","v":-4399300.0000000009},{"$f":"+'RevReq_ExitCase_(2018)'!AH57-RevReq_BaseCase!AH57","v":-6294100},{"$f":"+'RevReq_ExitCase_(2018)'!AI57-RevReq_BaseCase!AI57","v":-5021300},{"$f":"+'RevReq_ExitCase_(2018)'!AJ57-RevReq_BaseCase!AJ57","v":-2831400},{"$f":"+'RevReq_ExitCase_(2018)'!AK57-RevReq_BaseCase!AK57","v":-3679400},{"$f":"+'RevReq_ExitCase_(2018)'!AL57-RevReq_BaseCase!AL57","v":-3093280},{"$f":"+'RevReq_ExitCase_(2018)'!AM57-RevReq_BaseCase!AM57","v":-4359300},{"$f":"+'RevReq_ExitCase_(2018)'!AN57-RevReq_BaseCase!AN57","v":-4585300},{"$f":"+'RevReq_ExitCase_(2018)'!AO57-RevReq_BaseCase!AO57","v":-4821300},{"$f":"+'RevReq_ExitCase_(2018)'!AP57-RevReq_BaseCase!AP57","v":-4331800},{"$f":"+'RevReq_ExitCase_(2018)'!AQ57-RevReq_BaseCase!AQ57","v":-2909300},{"$f":"+'RevReq_ExitCase_(2018)'!AR57-RevReq_BaseCase!AR57","v":-4845300},{"$f":"+'RevReq_ExitCase_(2018)'!AS57-RevReq_BaseCase!AS57","v":-2081300},{"$f":"+'RevReq_ExitCase_(2018)'!AT57-RevReq_BaseCase!AT57","v":-2525940},{"$f":"+'RevReq_ExitCase_(2018)'!AU57-RevReq_BaseCase!AU57","v":-2053399.9999999998},{"$f":"+'RevReq_ExitCase_(2018)'!AV57-RevReq_BaseCase!AV57","v":-1803700},{"$f":"+'RevReq_ExitCase_(2018)'!AW57-RevReq_BaseCase!AW57","v":-1937300},{"$f":"+'RevReq_ExitCase_(2018)'!AX57-RevReq_BaseCase!AX57","v":-1684100},{"$f":"+'RevReq_ExitCase_(2018)'!AY57-RevReq_BaseCase!AY57","v":-1797300}]
[null,null,4,{"$f":"Input!D36","v":"Ongoing Capital, ECRC"},{"$f":"Input!E36","v":"Capital"},{"$f":"MATCH(E58,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E36=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E36=lookups!$C$88,-1,1)","v":1},null,-5052877.5643644771,-14000000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O58-RevReq_BaseCase!O58","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P58-RevReq_BaseCase!P58","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q58-RevReq_BaseCase!Q58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!R58-RevReq_BaseCase!R58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!S58-RevReq_BaseCase!S58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!T58-RevReq_BaseCase!T58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!U58-RevReq_BaseCase!U58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!V58-RevReq_BaseCase!V58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!W58-RevReq_BaseCase!W58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!X58-RevReq_BaseCase!X58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!Y58-RevReq_BaseCase!Y58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!Z58-RevReq_BaseCase!Z58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AA58-RevReq_BaseCase!AA58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AB58-RevReq_BaseCase!AB58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AC58-RevReq_BaseCase!AC58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AD58-RevReq_BaseCase!AD58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AE58-RevReq_BaseCase!AE58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AF58-RevReq_BaseCase!AF58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AG58-RevReq_BaseCase!AG58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AH58-RevReq_BaseCase!AH58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AI58-RevReq_BaseCase!AI58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AJ58-RevReq_BaseCase!AJ58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AK58-RevReq_BaseCase!AK58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AL58-RevReq_BaseCase!AL58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AM58-RevReq_BaseCase!AM58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AN58-RevReq_BaseCase!AN58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AO58-RevReq_BaseCase!AO58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AP58-RevReq_BaseCase!AP58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AQ58-RevReq_BaseCase!AQ58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AR58-RevReq_BaseCase!AR58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AS58-RevReq_BaseCase!AS58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AT58-RevReq_BaseCase!AT58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AU58-RevReq_BaseCase!AU58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AV58-RevReq_BaseCase!AV58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AW58-RevReq_BaseCase!AW58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AX58-RevReq_BaseCase!AX58","v":-400000},{"$f":"+'RevReq_ExitCase_(2018)'!AY58-RevReq_BaseCase!AY58","v":-400000}]
[null,null,5,{"$f":"Input!D37","v":"Operating Expense, Base"},{"$f":"Input!E37","v":"Operating Expense"},{"$f":"MATCH(E59,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E37=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E37=lookups!$C$88,-1,1)","v":1},null,-155401657.20018229,-430573480.28480029,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O59-RevReq_BaseCase!O59","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P59-RevReq_BaseCase!P59","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q59-RevReq_BaseCase!Q59","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2018)'!R59-RevReq_BaseCase!R59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!S59-RevReq_BaseCase!S59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!T59-RevReq_BaseCase!T59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!U59-RevReq_BaseCase!U59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!V59-RevReq_BaseCase!V59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!W59-RevReq_BaseCase!W59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!X59-RevReq_BaseCase!X59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!Y59-RevReq_BaseCase!Y59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!Z59-RevReq_BaseCase!Z59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AA59-RevReq_BaseCase!AA59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AB59-RevReq_BaseCase!AB59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AC59-RevReq_BaseCase!AC59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AD59-RevReq_BaseCase!AD59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AE59-RevReq_BaseCase!AE59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AF59-RevReq_BaseCase!AF59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AG59-RevReq_BaseCase!AG59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AH59-RevReq_BaseCase!AH59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AI59-RevReq_BaseCase!AI59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AJ59-RevReq_BaseCase!AJ59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AK59-RevReq_BaseCase!AK59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AL59-RevReq_BaseCase!AL59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AM59-RevReq_BaseCase!AM59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AN59-RevReq_BaseCase!AN59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AO59-RevReq_BaseCase!AO59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AP59-RevReq_BaseCase!AP59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AQ59-RevReq_BaseCase!AQ59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AR59-RevReq_BaseCase!AR59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AS59-RevReq_BaseCase!AS59","v":-12465463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AT59-RevReq_BaseCase!AT59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AU59-RevReq_BaseCase!AU59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AV59-RevReq_BaseCase!AV59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AW59-RevReq_BaseCase!AW59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AX59-RevReq_BaseCase!AX59","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!AY59-RevReq_BaseCase!AY59","v":-12265463.3572}]
[null,null,6,{"$f":"Input!D38","v":"Operating Expense, ECRC"},{"$f":"Input!E38","v":"Operating Expense"},{"$f":"MATCH(E60,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E38=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E38=lookups!$C$88,-1,1)","v":1},null,-2045018.8542919885,-5673444.9600000028,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O60-RevReq_BaseCase!O60","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P60-RevReq_BaseCase!P60","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q60-RevReq_BaseCase!Q60","v":-157848},{"$f":"+'RevReq_ExitCase_(2018)'!R60-RevReq_BaseCase!R60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S60-RevReq_BaseCase!S60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!T60-RevReq_BaseCase!T60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!U60-RevReq_BaseCase!U60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!V60-RevReq_BaseCase!V60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!W60-RevReq_BaseCase!W60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!X60-RevReq_BaseCase!X60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!Y60-RevReq_BaseCase!Y60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!Z60-RevReq_BaseCase!Z60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AA60-RevReq_BaseCase!AA60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AB60-RevReq_BaseCase!AB60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AC60-RevReq_BaseCase!AC60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AD60-RevReq_BaseCase!AD60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AE60-RevReq_BaseCase!AE60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AF60-RevReq_BaseCase!AF60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AG60-RevReq_BaseCase!AG60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AH60-RevReq_BaseCase!AH60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AI60-RevReq_BaseCase!AI60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AJ60-RevReq_BaseCase!AJ60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AK60-RevReq_BaseCase!AK60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AL60-RevReq_BaseCase!AL60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AM60-RevReq_BaseCase!AM60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AN60-RevReq_BaseCase!AN60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AO60-RevReq_BaseCase!AO60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AP60-RevReq_BaseCase!AP60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AQ60-RevReq_BaseCase!AQ60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AR60-RevReq_BaseCase!AR60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AS60-RevReq_BaseCase!AS60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AT60-RevReq_BaseCase!AT60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AU60-RevReq_BaseCase!AU60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AV60-RevReq_BaseCase!AV60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AW60-RevReq_BaseCase!AW60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AX60-RevReq_BaseCase!AX60","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!AY60-RevReq_BaseCase!AY60","v":-162223.43999999997}]
[null,null,7,{"$f":"Input!D39","v":"Equity Dismantlement Reserve"},{"$f":"Input!E39","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E39=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E39=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O61-RevReq_BaseCase!O61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P61-RevReq_BaseCase!P61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q61-RevReq_BaseCase!Q61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R61-RevReq_BaseCase!R61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S61-RevReq_BaseCase!S61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T61-RevReq_BaseCase!T61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U61-RevReq_BaseCase!U61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V61-RevReq_BaseCase!V61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W61-RevReq_BaseCase!W61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X61-RevReq_BaseCase!X61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y61-RevReq_BaseCase!Y61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z61-RevReq_BaseCase!Z61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA61-RevReq_BaseCase!AA61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB61-RevReq_BaseCase!AB61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC61-RevReq_BaseCase!AC61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD61-RevReq_BaseCase!AD61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE61-RevReq_BaseCase!AE61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF61-RevReq_BaseCase!AF61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG61-RevReq_BaseCase!AG61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH61-RevReq_BaseCase!AH61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI61-RevReq_BaseCase!AI61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ61-RevReq_BaseCase!AJ61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK61-RevReq_BaseCase!AK61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL61-RevReq_BaseCase!AL61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM61-RevReq_BaseCase!AM61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN61-RevReq_BaseCase!AN61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO61-RevReq_BaseCase!AO61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP61-RevReq_BaseCase!AP61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ61-RevReq_BaseCase!AQ61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR61-RevReq_BaseCase!AR61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS61-RevReq_BaseCase!AS61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT61-RevReq_BaseCase!AT61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU61-RevReq_BaseCase!AU61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV61-RevReq_BaseCase!AV61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW61-RevReq_BaseCase!AW61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX61-RevReq_BaseCase!AX61","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY61-RevReq_BaseCase!AY61","v":0}]
[null,null,8,{"$f":"Input!D40","v":0},{"$f":"Input!E40","v":"Operating Expense"},{"$f":"MATCH(E62,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E40=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E40=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O62-RevReq_BaseCase!O62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P62-RevReq_BaseCase!P62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q62-RevReq_BaseCase!Q62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R62-RevReq_BaseCase!R62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S62-RevReq_BaseCase!S62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T62-RevReq_BaseCase!T62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U62-RevReq_BaseCase!U62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V62-RevReq_BaseCase!V62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W62-RevReq_BaseCase!W62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X62-RevReq_BaseCase!X62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y62-RevReq_BaseCase!Y62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z62-RevReq_BaseCase!Z62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA62-RevReq_BaseCase!AA62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB62-RevReq_BaseCase!AB62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC62-RevReq_BaseCase!AC62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD62-RevReq_BaseCase!AD62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE62-RevReq_BaseCase!AE62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF62-RevReq_BaseCase!AF62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG62-RevReq_BaseCase!AG62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH62-RevReq_BaseCase!AH62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI62-RevReq_BaseCase!AI62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ62-RevReq_BaseCase!AJ62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK62-RevReq_BaseCase!AK62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL62-RevReq_BaseCase!AL62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM62-RevReq_BaseCase!AM62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN62-RevReq_BaseCase!AN62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO62-RevReq_BaseCase!AO62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP62-RevReq_BaseCase!AP62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ62-RevReq_BaseCase!AQ62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR62-RevReq_BaseCase!AR62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS62-RevReq_BaseCase!AS62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT62-RevReq_BaseCase!AT62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU62-RevReq_BaseCase!AU62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV62-RevReq_BaseCase!AV62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW62-RevReq_BaseCase!AW62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX62-RevReq_BaseCase!AX62","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY62-RevReq_BaseCase!AY62","v":0}]
[null,null,9,{"$f":"Input!D41","v":"PPA Debt Service"},{"$f":"Input!E41","v":"Operating Expense"},{"$f":"MATCH(E63,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E41=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E41=lookups!$C$88,-1,1)","v":1},null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O63-RevReq_BaseCase!O63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P63-RevReq_BaseCase!P63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q63-RevReq_BaseCase!Q63","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2018)'!R63-RevReq_BaseCase!R63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S63-RevReq_BaseCase!S63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T63-RevReq_BaseCase!T63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U63-RevReq_BaseCase!U63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V63-RevReq_BaseCase!V63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W63-RevReq_BaseCase!W63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X63-RevReq_BaseCase!X63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y63-RevReq_BaseCase!Y63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z63-RevReq_BaseCase!Z63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA63-RevReq_BaseCase!AA63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB63-RevReq_BaseCase!AB63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC63-RevReq_BaseCase!AC63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD63-RevReq_BaseCase!AD63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE63-RevReq_BaseCase!AE63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF63-RevReq_BaseCase!AF63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG63-RevReq_BaseCase!AG63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH63-RevReq_BaseCase!AH63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI63-RevReq_BaseCase!AI63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ63-RevReq_BaseCase!AJ63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK63-RevReq_BaseCase!AK63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL63-RevReq_BaseCase!AL63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM63-RevReq_BaseCase!AM63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN63-RevReq_BaseCase!AN63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO63-RevReq_BaseCase!AO63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP63-RevReq_BaseCase!AP63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ63-RevReq_BaseCase!AQ63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR63-RevReq_BaseCase!AR63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS63-RevReq_BaseCase!AS63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT63-RevReq_BaseCase!AT63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU63-RevReq_BaseCase!AU63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV63-RevReq_BaseCase!AV63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW63-RevReq_BaseCase!AW63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX63-RevReq_BaseCase!AX63","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY63-RevReq_BaseCase!AY63","v":0}]
[null,null,10,{"$f":"Input!D42","v":"PPA CCRA"},{"$f":"Input!E42","v":"Operating Expense"},{"$f":"MATCH(E64,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E42=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E42=lookups!$C$88,-1,1)","v":1},null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O64-RevReq_BaseCase!O64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P64-RevReq_BaseCase!P64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q64-RevReq_BaseCase!Q64","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!R64-RevReq_BaseCase!R64","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!S64-RevReq_BaseCase!S64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T64-RevReq_BaseCase!T64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U64-RevReq_BaseCase!U64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V64-RevReq_BaseCase!V64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W64-RevReq_BaseCase!W64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X64-RevReq_BaseCase!X64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y64-RevReq_BaseCase!Y64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z64-RevReq_BaseCase!Z64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA64-RevReq_BaseCase!AA64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB64-RevReq_BaseCase!AB64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC64-RevReq_BaseCase!AC64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD64-RevReq_BaseCase!AD64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE64-RevReq_BaseCase!AE64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF64-RevReq_BaseCase!AF64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG64-RevReq_BaseCase!AG64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH64-RevReq_BaseCase!AH64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI64-RevReq_BaseCase!AI64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ64-RevReq_BaseCase!AJ64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK64-RevReq_BaseCase!AK64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL64-RevReq_BaseCase!AL64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM64-RevReq_BaseCase!AM64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN64-RevReq_BaseCase!AN64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO64-RevReq_BaseCase!AO64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP64-RevReq_BaseCase!AP64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ64-RevReq_BaseCase!AQ64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR64-RevReq_BaseCase!AR64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS64-RevReq_BaseCase!AS64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT64-RevReq_BaseCase!AT64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU64-RevReq_BaseCase!AU64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV64-RevReq_BaseCase!AV64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW64-RevReq_BaseCase!AW64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX64-RevReq_BaseCase!AX64","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY64-RevReq_BaseCase!AY64","v":0}]
[null,null,11,{"$f":"Input!D43","v":"PPA OpEx"},{"$f":"Input!E43","v":"Operating Expense"},{"$f":"MATCH(E65,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E43=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E43=lookups!$C$88,-1,1)","v":1},null,-34801871.344377831,-37399891.4058,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O65-RevReq_BaseCase!O65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P65-RevReq_BaseCase!P65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q65-RevReq_BaseCase!Q65","v":-18758361.209999997},{"$f":"+'RevReq_ExitCase_(2018)'!R65-RevReq_BaseCase!R65","v":-18641530.195799999},{"$f":"+'RevReq_ExitCase_(2018)'!S65-RevReq_BaseCase!S65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T65-RevReq_BaseCase!T65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U65-RevReq_BaseCase!U65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V65-RevReq_BaseCase!V65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W65-RevReq_BaseCase!W65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X65-RevReq_BaseCase!X65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y65-RevReq_BaseCase!Y65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z65-RevReq_BaseCase!Z65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA65-RevReq_BaseCase!AA65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB65-RevReq_BaseCase!AB65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC65-RevReq_BaseCase!AC65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD65-RevReq_BaseCase!AD65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE65-RevReq_BaseCase!AE65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF65-RevReq_BaseCase!AF65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG65-RevReq_BaseCase!AG65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH65-RevReq_BaseCase!AH65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI65-RevReq_BaseCase!AI65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ65-RevReq_BaseCase!AJ65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK65-RevReq_BaseCase!AK65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL65-RevReq_BaseCase!AL65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM65-RevReq_BaseCase!AM65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN65-RevReq_BaseCase!AN65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO65-RevReq_BaseCase!AO65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP65-RevReq_BaseCase!AP65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ65-RevReq_BaseCase!AQ65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR65-RevReq_BaseCase!AR65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS65-RevReq_BaseCase!AS65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT65-RevReq_BaseCase!AT65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU65-RevReq_BaseCase!AU65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV65-RevReq_BaseCase!AV65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW65-RevReq_BaseCase!AW65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX65-RevReq_BaseCase!AX65","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY65-RevReq_BaseCase!AY65","v":0}]
[null,null,12,{"$f":"Input!D44","v":"PPA Property Taxes"},{"$f":"Input!E44","v":"Operating Expense"},{"$f":"MATCH(E66,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E44=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E44=lookups!$C$88,-1,1)","v":1},null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O66-RevReq_BaseCase!O66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P66-RevReq_BaseCase!P66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q66-RevReq_BaseCase!Q66","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2018)'!R66-RevReq_BaseCase!R66","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2018)'!S66-RevReq_BaseCase!S66","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2018)'!T66-RevReq_BaseCase!T66","v":-1933000},{"$f":"+'RevReq_ExitCase_(2018)'!U66-RevReq_BaseCase!U66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V66-RevReq_BaseCase!V66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W66-RevReq_BaseCase!W66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X66-RevReq_BaseCase!X66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y66-RevReq_BaseCase!Y66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z66-RevReq_BaseCase!Z66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA66-RevReq_BaseCase!AA66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB66-RevReq_BaseCase!AB66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC66-RevReq_BaseCase!AC66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD66-RevReq_BaseCase!AD66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE66-RevReq_BaseCase!AE66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF66-RevReq_BaseCase!AF66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG66-RevReq_BaseCase!AG66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH66-RevReq_BaseCase!AH66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI66-RevReq_BaseCase!AI66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ66-RevReq_BaseCase!AJ66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK66-RevReq_BaseCase!AK66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL66-RevReq_BaseCase!AL66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM66-RevReq_BaseCase!AM66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN66-RevReq_BaseCase!AN66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO66-RevReq_BaseCase!AO66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP66-RevReq_BaseCase!AP66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ66-RevReq_BaseCase!AQ66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR66-RevReq_BaseCase!AR66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS66-RevReq_BaseCase!AS66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT66-RevReq_BaseCase!AT66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU66-RevReq_BaseCase!AU66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV66-RevReq_BaseCase!AV66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW66-RevReq_BaseCase!AW66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX66-RevReq_BaseCase!AX66","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY66-RevReq_BaseCase!AY66","v":0}]
[null,null,13,{"$f":"Input!D45","v":"PPA Transmission Costs"},{"$f":"Input!E45","v":"Operating Expense"},{"$f":"MATCH(E67,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E45=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E45=lookups!$C$88,-1,1)","v":1},null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O67-RevReq_BaseCase!O67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P67-RevReq_BaseCase!P67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q67-RevReq_BaseCase!Q67","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2018)'!R67-RevReq_BaseCase!R67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S67-RevReq_BaseCase!S67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T67-RevReq_BaseCase!T67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U67-RevReq_BaseCase!U67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V67-RevReq_BaseCase!V67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W67-RevReq_BaseCase!W67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X67-RevReq_BaseCase!X67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y67-RevReq_BaseCase!Y67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z67-RevReq_BaseCase!Z67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA67-RevReq_BaseCase!AA67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB67-RevReq_BaseCase!AB67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC67-RevReq_BaseCase!AC67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD67-RevReq_BaseCase!AD67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE67-RevReq_BaseCase!AE67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF67-RevReq_BaseCase!AF67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG67-RevReq_BaseCase!AG67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH67-RevReq_BaseCase!AH67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI67-RevReq_BaseCase!AI67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ67-RevReq_BaseCase!AJ67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK67-RevReq_BaseCase!AK67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL67-RevReq_BaseCase!AL67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM67-RevReq_BaseCase!AM67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN67-RevReq_BaseCase!AN67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO67-RevReq_BaseCase!AO67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP67-RevReq_BaseCase!AP67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ67-RevReq_BaseCase!AQ67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR67-RevReq_BaseCase!AR67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS67-RevReq_BaseCase!AS67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT67-RevReq_BaseCase!AT67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU67-RevReq_BaseCase!AU67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV67-RevReq_BaseCase!AV67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW67-RevReq_BaseCase!AW67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX67-RevReq_BaseCase!AX67","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY67-RevReq_BaseCase!AY67","v":0}]
[null,null,14,{"$f":"Input!D46","v":"PPA Dismantlement Reserve"},{"$f":"Input!E46","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E46=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E46=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O68-RevReq_BaseCase!O68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P68-RevReq_BaseCase!P68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q68-RevReq_BaseCase!Q68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R68-RevReq_BaseCase!R68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S68-RevReq_BaseCase!S68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T68-RevReq_BaseCase!T68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U68-RevReq_BaseCase!U68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V68-RevReq_BaseCase!V68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W68-RevReq_BaseCase!W68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X68-RevReq_BaseCase!X68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y68-RevReq_BaseCase!Y68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z68-RevReq_BaseCase!Z68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA68-RevReq_BaseCase!AA68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB68-RevReq_BaseCase!AB68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC68-RevReq_BaseCase!AC68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD68-RevReq_BaseCase!AD68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE68-RevReq_BaseCase!AE68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF68-RevReq_BaseCase!AF68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG68-RevReq_BaseCase!AG68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH68-RevReq_BaseCase!AH68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI68-RevReq_BaseCase!AI68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ68-RevReq_BaseCase!AJ68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK68-RevReq_BaseCase!AK68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL68-RevReq_BaseCase!AL68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM68-RevReq_BaseCase!AM68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN68-RevReq_BaseCase!AN68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO68-RevReq_BaseCase!AO68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP68-RevReq_BaseCase!AP68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ68-RevReq_BaseCase!AQ68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR68-RevReq_BaseCase!AR68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS68-RevReq_BaseCase!AS68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT68-RevReq_BaseCase!AT68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU68-RevReq_BaseCase!AU68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV68-RevReq_BaseCase!AV68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW68-RevReq_BaseCase!AW68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX68-RevReq_BaseCase!AX68","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY68-RevReq_BaseCase!AY68","v":0}]
[null,null,15,{"$f":"Input!D47","v":0},{"$f":"Input!E47","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E47=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E47=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O69-RevReq_BaseCase!O69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P69-RevReq_BaseCase!P69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q69-RevReq_BaseCase!Q69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R69-RevReq_BaseCase!R69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S69-RevReq_BaseCase!S69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T69-RevReq_BaseCase!T69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U69-RevReq_BaseCase!U69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V69-RevReq_BaseCase!V69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W69-RevReq_BaseCase!W69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X69-RevReq_BaseCase!X69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y69-RevReq_BaseCase!Y69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z69-RevReq_BaseCase!Z69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA69-RevReq_BaseCase!AA69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB69-RevReq_BaseCase!AB69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC69-RevReq_BaseCase!AC69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD69-RevReq_BaseCase!AD69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE69-RevReq_BaseCase!AE69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF69-RevReq_BaseCase!AF69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG69-RevReq_BaseCase!AG69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH69-RevReq_BaseCase!AH69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI69-RevReq_BaseCase!AI69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ69-RevReq_BaseCase!AJ69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK69-RevReq_BaseCase!AK69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL69-RevReq_BaseCase!AL69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM69-RevReq_BaseCase!AM69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN69-RevReq_BaseCase!AN69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO69-RevReq_BaseCase!AO69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP69-RevReq_BaseCase!AP69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ69-RevReq_BaseCase!AQ69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR69-RevReq_BaseCase!AR69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS69-RevReq_BaseCase!AS69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT69-RevReq_BaseCase!AT69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU69-RevReq_BaseCase!AU69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV69-RevReq_BaseCase!AV69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW69-RevReq_BaseCase!AW69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX69-RevReq_BaseCase!AX69","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY69-RevReq_BaseCase!AY69","v":0}]
[null,null,16,{"$f":"Input!D48","v":0},{"$f":"Input!E48","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E48=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E48=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O70-RevReq_BaseCase!O70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P70-RevReq_BaseCase!P70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q70-RevReq_BaseCase!Q70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R70-RevReq_BaseCase!R70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S70-RevReq_BaseCase!S70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T70-RevReq_BaseCase!T70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U70-RevReq_BaseCase!U70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V70-RevReq_BaseCase!V70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W70-RevReq_BaseCase!W70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X70-RevReq_BaseCase!X70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y70-RevReq_BaseCase!Y70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z70-RevReq_BaseCase!Z70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA70-RevReq_BaseCase!AA70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB70-RevReq_BaseCase!AB70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC70-RevReq_BaseCase!AC70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD70-RevReq_BaseCase!AD70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE70-RevReq_BaseCase!AE70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF70-RevReq_BaseCase!AF70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG70-RevReq_BaseCase!AG70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH70-RevReq_BaseCase!AH70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI70-RevReq_BaseCase!AI70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ70-RevReq_BaseCase!AJ70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK70-RevReq_BaseCase!AK70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL70-RevReq_BaseCase!AL70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM70-RevReq_BaseCase!AM70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN70-RevReq_BaseCase!AN70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO70-RevReq_BaseCase!AO70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP70-RevReq_BaseCase!AP70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ70-RevReq_BaseCase!AQ70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR70-RevReq_BaseCase!AR70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS70-RevReq_BaseCase!AS70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT70-RevReq_BaseCase!AT70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU70-RevReq_BaseCase!AU70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV70-RevReq_BaseCase!AV70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW70-RevReq_BaseCase!AW70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX70-RevReq_BaseCase!AX70","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY70-RevReq_BaseCase!AY70","v":0}]
[null,null,17,{"$f":"Input!D49","v":"Regulatory Asset"},{"$f":"Input!E49","v":"Capital"},{"$f":"MATCH(E71,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E49=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E49=lookups!$C$88,-1,1)","v":1},null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O71-RevReq_BaseCase!O71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P71-RevReq_BaseCase!P71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q71-RevReq_BaseCase!Q71","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R71-RevReq_BaseCase!R71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S71-RevReq_BaseCase!S71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T71-RevReq_BaseCase!T71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U71-RevReq_BaseCase!U71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V71-RevReq_BaseCase!V71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W71-RevReq_BaseCase!W71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X71-RevReq_BaseCase!X71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y71-RevReq_BaseCase!Y71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z71-RevReq_BaseCase!Z71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA71-RevReq_BaseCase!AA71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB71-RevReq_BaseCase!AB71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC71-RevReq_BaseCase!AC71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD71-RevReq_BaseCase!AD71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE71-RevReq_BaseCase!AE71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF71-RevReq_BaseCase!AF71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG71-RevReq_BaseCase!AG71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH71-RevReq_BaseCase!AH71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI71-RevReq_BaseCase!AI71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ71-RevReq_BaseCase!AJ71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK71-RevReq_BaseCase!AK71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL71-RevReq_BaseCase!AL71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM71-RevReq_BaseCase!AM71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN71-RevReq_BaseCase!AN71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO71-RevReq_BaseCase!AO71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP71-RevReq_BaseCase!AP71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ71-RevReq_BaseCase!AQ71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR71-RevReq_BaseCase!AR71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS71-RevReq_BaseCase!AS71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT71-RevReq_BaseCase!AT71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU71-RevReq_BaseCase!AU71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV71-RevReq_BaseCase!AV71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW71-RevReq_BaseCase!AW71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX71-RevReq_BaseCase!AX71","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY71-RevReq_BaseCase!AY71","v":0}]
[null,null,18,{"$f":"Input!D50","v":"Suspension Payment Liability"},{"$f":"Input!E50","v":"Capital"},{"$f":"MATCH(E72,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E50=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E50=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O72-RevReq_BaseCase!O72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P72-RevReq_BaseCase!P72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q72-RevReq_BaseCase!Q72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R72-RevReq_BaseCase!R72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S72-RevReq_BaseCase!S72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T72-RevReq_BaseCase!T72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U72-RevReq_BaseCase!U72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V72-RevReq_BaseCase!V72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W72-RevReq_BaseCase!W72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X72-RevReq_BaseCase!X72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y72-RevReq_BaseCase!Y72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z72-RevReq_BaseCase!Z72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA72-RevReq_BaseCase!AA72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB72-RevReq_BaseCase!AB72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC72-RevReq_BaseCase!AC72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD72-RevReq_BaseCase!AD72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE72-RevReq_BaseCase!AE72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF72-RevReq_BaseCase!AF72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG72-RevReq_BaseCase!AG72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH72-RevReq_BaseCase!AH72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI72-RevReq_BaseCase!AI72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ72-RevReq_BaseCase!AJ72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK72-RevReq_BaseCase!AK72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL72-RevReq_BaseCase!AL72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM72-RevReq_BaseCase!AM72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN72-RevReq_BaseCase!AN72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO72-RevReq_BaseCase!AO72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP72-RevReq_BaseCase!AP72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ72-RevReq_BaseCase!AQ72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR72-RevReq_BaseCase!AR72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS72-RevReq_BaseCase!AS72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT72-RevReq_BaseCase!AT72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU72-RevReq_BaseCase!AU72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV72-RevReq_BaseCase!AV72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW72-RevReq_BaseCase!AW72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX72-RevReq_BaseCase!AX72","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY72-RevReq_BaseCase!AY72","v":0}]
[null,null,19,{"$f":"Input!D51","v":"Deferred Interest"},{"$f":"Input!E51","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$88:$C$93,0)","v":4},null,{"$f":"IF(Input!$E51=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E51=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O73-RevReq_BaseCase!O73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P73-RevReq_BaseCase!P73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q73-RevReq_BaseCase!Q73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R73-RevReq_BaseCase!R73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S73-RevReq_BaseCase!S73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T73-RevReq_BaseCase!T73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U73-RevReq_BaseCase!U73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V73-RevReq_BaseCase!V73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W73-RevReq_BaseCase!W73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X73-RevReq_BaseCase!X73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y73-RevReq_BaseCase!Y73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z73-RevReq_BaseCase!Z73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA73-RevReq_BaseCase!AA73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB73-RevReq_BaseCase!AB73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC73-RevReq_BaseCase!AC73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD73-RevReq_BaseCase!AD73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE73-RevReq_BaseCase!AE73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF73-RevReq_BaseCase!AF73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG73-RevReq_BaseCase!AG73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH73-RevReq_BaseCase!AH73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI73-RevReq_BaseCase!AI73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ73-RevReq_BaseCase!AJ73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK73-RevReq_BaseCase!AK73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL73-RevReq_BaseCase!AL73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM73-RevReq_BaseCase!AM73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN73-RevReq_BaseCase!AN73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO73-RevReq_BaseCase!AO73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP73-RevReq_BaseCase!AP73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ73-RevReq_BaseCase!AQ73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR73-RevReq_BaseCase!AR73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS73-RevReq_BaseCase!AS73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT73-RevReq_BaseCase!AT73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU73-RevReq_BaseCase!AU73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV73-RevReq_BaseCase!AV73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW73-RevReq_BaseCase!AW73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX73-RevReq_BaseCase!AX73","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY73-RevReq_BaseCase!AY73","v":0}]
[null,null,20,{"$f":"Input!D52","v":0},{"$f":"Input!E52","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E52=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E52=lookups!$C$88,-1,1)","v":1},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O74-RevReq_BaseCase!O74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P74-RevReq_BaseCase!P74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q74-RevReq_BaseCase!Q74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R74-RevReq_BaseCase!R74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S74-RevReq_BaseCase!S74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T74-RevReq_BaseCase!T74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U74-RevReq_BaseCase!U74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V74-RevReq_BaseCase!V74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W74-RevReq_BaseCase!W74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X74-RevReq_BaseCase!X74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y74-RevReq_BaseCase!Y74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z74-RevReq_BaseCase!Z74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA74-RevReq_BaseCase!AA74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB74-RevReq_BaseCase!AB74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC74-RevReq_BaseCase!AC74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD74-RevReq_BaseCase!AD74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE74-RevReq_BaseCase!AE74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF74-RevReq_BaseCase!AF74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG74-RevReq_BaseCase!AG74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH74-RevReq_BaseCase!AH74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI74-RevReq_BaseCase!AI74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ74-RevReq_BaseCase!AJ74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK74-RevReq_BaseCase!AK74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL74-RevReq_BaseCase!AL74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM74-RevReq_BaseCase!AM74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN74-RevReq_BaseCase!AN74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO74-RevReq_BaseCase!AO74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP74-RevReq_BaseCase!AP74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ74-RevReq_BaseCase!AQ74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR74-RevReq_BaseCase!AR74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS74-RevReq_BaseCase!AS74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT74-RevReq_BaseCase!AT74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU74-RevReq_BaseCase!AU74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV74-RevReq_BaseCase!AV74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW74-RevReq_BaseCase!AW74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX74-RevReq_BaseCase!AX74","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY74-RevReq_BaseCase!AY74","v":0}]
[null,null,21,{"$f":"Input!D53","v":"RAP: Generation Capital / Fixed OM"},{"$f":"Input!E53","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E53=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E53=lookups!$C$88,-1,1)","v":1},null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O75-RevReq_BaseCase!O75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P75-RevReq_BaseCase!P75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q75-RevReq_BaseCase!Q75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R75-RevReq_BaseCase!R75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S75-RevReq_BaseCase!S75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T75-RevReq_BaseCase!T75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U75-RevReq_BaseCase!U75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V75-RevReq_BaseCase!V75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W75-RevReq_BaseCase!W75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X75-RevReq_BaseCase!X75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y75-RevReq_BaseCase!Y75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z75-RevReq_BaseCase!Z75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA75-RevReq_BaseCase!AA75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB75-RevReq_BaseCase!AB75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC75-RevReq_BaseCase!AC75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD75-RevReq_BaseCase!AD75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE75-RevReq_BaseCase!AE75","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF75-RevReq_BaseCase!AF75","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2018)'!AG75-RevReq_BaseCase!AG75","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2018)'!AH75-RevReq_BaseCase!AH75","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2018)'!AI75-RevReq_BaseCase!AI75","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2018)'!AJ75-RevReq_BaseCase!AJ75","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2018)'!AK75-RevReq_BaseCase!AK75","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2018)'!AL75-RevReq_BaseCase!AL75","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2018)'!AM75-RevReq_BaseCase!AM75","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2018)'!AN75-RevReq_BaseCase!AN75","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2018)'!AO75-RevReq_BaseCase!AO75","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2018)'!AP75-RevReq_BaseCase!AP75","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2018)'!AQ75-RevReq_BaseCase!AQ75","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2018)'!AR75-RevReq_BaseCase!AR75","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2018)'!AS75-RevReq_BaseCase!AS75","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2018)'!AT75-RevReq_BaseCase!AT75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AU75-RevReq_BaseCase!AU75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AV75-RevReq_BaseCase!AV75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AW75-RevReq_BaseCase!AW75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AX75-RevReq_BaseCase!AX75","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AY75-RevReq_BaseCase!AY75","v":31363201.395468224}]
[null,null,22,{"$f":"Input!D54","v":"RAP: Gas Transport"},{"$f":"Input!E54","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E54=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E54=lookups!$C$88,-1,1)","v":1},null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O76-RevReq_BaseCase!O76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P76-RevReq_BaseCase!P76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q76-RevReq_BaseCase!Q76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R76-RevReq_BaseCase!R76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S76-RevReq_BaseCase!S76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T76-RevReq_BaseCase!T76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U76-RevReq_BaseCase!U76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V76-RevReq_BaseCase!V76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W76-RevReq_BaseCase!W76","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X76-RevReq_BaseCase!X76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Y76-RevReq_BaseCase!Y76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Z76-RevReq_BaseCase!Z76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AA76-RevReq_BaseCase!AA76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AB76-RevReq_BaseCase!AB76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AC76-RevReq_BaseCase!AC76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AD76-RevReq_BaseCase!AD76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AE76-RevReq_BaseCase!AE76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AF76-RevReq_BaseCase!AF76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AG76-RevReq_BaseCase!AG76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AH76-RevReq_BaseCase!AH76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AI76-RevReq_BaseCase!AI76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AJ76-RevReq_BaseCase!AJ76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AK76-RevReq_BaseCase!AK76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AL76-RevReq_BaseCase!AL76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AM76-RevReq_BaseCase!AM76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AN76-RevReq_BaseCase!AN76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AO76-RevReq_BaseCase!AO76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AP76-RevReq_BaseCase!AP76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AQ76-RevReq_BaseCase!AQ76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AR76-RevReq_BaseCase!AR76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AS76-RevReq_BaseCase!AS76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AT76-RevReq_BaseCase!AT76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AU76-RevReq_BaseCase!AU76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AV76-RevReq_BaseCase!AV76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AW76-RevReq_BaseCase!AW76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AX76-RevReq_BaseCase!AX76","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AY76-RevReq_BaseCase!AY76","v":10795281.791715816}]
[null,null,23,{"$f":"Input!D55","v":"RAP: Short Term PPA"},{"$f":"Input!E55","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E55=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E55=lookups!$C$88,-1,1)","v":1},null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O77-RevReq_BaseCase!O77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P77-RevReq_BaseCase!P77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q77-RevReq_BaseCase!Q77","v":4819500},{"$f":"+'RevReq_ExitCase_(2018)'!R77-RevReq_BaseCase!R77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S77-RevReq_BaseCase!S77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T77-RevReq_BaseCase!T77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U77-RevReq_BaseCase!U77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V77-RevReq_BaseCase!V77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W77-RevReq_BaseCase!W77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X77-RevReq_BaseCase!X77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y77-RevReq_BaseCase!Y77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z77-RevReq_BaseCase!Z77","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2018)'!AA77-RevReq_BaseCase!AA77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB77-RevReq_BaseCase!AB77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC77-RevReq_BaseCase!AC77","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2018)'!AD77-RevReq_BaseCase!AD77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE77-RevReq_BaseCase!AE77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF77-RevReq_BaseCase!AF77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG77-RevReq_BaseCase!AG77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH77-RevReq_BaseCase!AH77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI77-RevReq_BaseCase!AI77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ77-RevReq_BaseCase!AJ77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK77-RevReq_BaseCase!AK77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL77-RevReq_BaseCase!AL77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM77-RevReq_BaseCase!AM77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN77-RevReq_BaseCase!AN77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO77-RevReq_BaseCase!AO77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP77-RevReq_BaseCase!AP77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ77-RevReq_BaseCase!AQ77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR77-RevReq_BaseCase!AR77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS77-RevReq_BaseCase!AS77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT77-RevReq_BaseCase!AT77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU77-RevReq_BaseCase!AU77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV77-RevReq_BaseCase!AV77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW77-RevReq_BaseCase!AW77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX77-RevReq_BaseCase!AX77","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY77-RevReq_BaseCase!AY77","v":0}]
[null,null,24,{"$f":"Input!D56","v":"RAP: Fuel, Start Up and VOM"},{"$f":"Input!E56","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E56=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E56=lookups!$C$88,-1,1)","v":1},null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O78-RevReq_BaseCase!O78","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P78-RevReq_BaseCase!P78","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q78-RevReq_BaseCase!Q78","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2018)'!R78-RevReq_BaseCase!R78","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2018)'!S78-RevReq_BaseCase!S78","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2018)'!T78-RevReq_BaseCase!T78","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2018)'!U78-RevReq_BaseCase!U78","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2018)'!V78-RevReq_BaseCase!V78","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2018)'!W78-RevReq_BaseCase!W78","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2018)'!X78-RevReq_BaseCase!X78","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2018)'!Y78-RevReq_BaseCase!Y78","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2018)'!Z78-RevReq_BaseCase!Z78","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2018)'!AA78-RevReq_BaseCase!AA78","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2018)'!AB78-RevReq_BaseCase!AB78","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2018)'!AC78-RevReq_BaseCase!AC78","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2018)'!AD78-RevReq_BaseCase!AD78","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2018)'!AE78-RevReq_BaseCase!AE78","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2018)'!AF78-RevReq_BaseCase!AF78","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2018)'!AG78-RevReq_BaseCase!AG78","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2018)'!AH78-RevReq_BaseCase!AH78","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2018)'!AI78-RevReq_BaseCase!AI78","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2018)'!AJ78-RevReq_BaseCase!AJ78","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2018)'!AK78-RevReq_BaseCase!AK78","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2018)'!AL78-RevReq_BaseCase!AL78","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2018)'!AM78-RevReq_BaseCase!AM78","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2018)'!AN78-RevReq_BaseCase!AN78","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2018)'!AO78-RevReq_BaseCase!AO78","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2018)'!AP78-RevReq_BaseCase!AP78","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2018)'!AQ78-RevReq_BaseCase!AQ78","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2018)'!AR78-RevReq_BaseCase!AR78","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2018)'!AS78-RevReq_BaseCase!AS78","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2018)'!AT78-RevReq_BaseCase!AT78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AU78-RevReq_BaseCase!AU78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AV78-RevReq_BaseCase!AV78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AW78-RevReq_BaseCase!AW78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AX78-RevReq_BaseCase!AX78","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AY78-RevReq_BaseCase!AY78","v":-10700000.000000088}]
[null,null,25,{"$f":"Input!D57","v":"RAP: Emmissions"},{"$f":"Input!E57","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$88:$C$93,0)","v":2},null,{"$f":"IF(Input!$E57=lookups!$C$88,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E57=lookups!$C$88,-1,1)","v":1},null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O79-RevReq_BaseCase!O79","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P79-RevReq_BaseCase!P79","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q79-RevReq_BaseCase!Q79","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2018)'!R79-RevReq_BaseCase!R79","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S79-RevReq_BaseCase!S79","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!T79-RevReq_BaseCase!T79","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!U79-RevReq_BaseCase!U79","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!V79-RevReq_BaseCase!V79","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!W79-RevReq_BaseCase!W79","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!X79-RevReq_BaseCase!X79","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Y79-RevReq_BaseCase!Y79","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Z79-RevReq_BaseCase!Z79","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!AA79-RevReq_BaseCase!AA79","v":-1000000},{"$f":"+'RevReq_ExitCase_(2018)'!AB79-RevReq_BaseCase!AB79","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2018)'!AC79-RevReq_BaseCase!AC79","v":-2000000},{"$f":"+'RevReq_ExitCase_(2018)'!AD79-RevReq_BaseCase!AD79","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2018)'!AE79-RevReq_BaseCase!AE79","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2018)'!AF79-RevReq_BaseCase!AF79","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2018)'!AG79-RevReq_BaseCase!AG79","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2018)'!AH79-RevReq_BaseCase!AH79","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2018)'!AI79-RevReq_BaseCase!AI79","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2018)'!AJ79-RevReq_BaseCase!AJ79","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2018)'!AK79-RevReq_BaseCase!AK79","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2018)'!AL79-RevReq_BaseCase!AL79","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2018)'!AM79-RevReq_BaseCase!AM79","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2018)'!AN79-RevReq_BaseCase!AN79","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2018)'!AO79-RevReq_BaseCase!AO79","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2018)'!AP79-RevReq_BaseCase!AP79","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2018)'!AQ79-RevReq_BaseCase!AQ79","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2018)'!AR79-RevReq_BaseCase!AR79","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2018)'!AS79-RevReq_BaseCase!AS79","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2018)'!AT79-RevReq_BaseCase!AT79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AU79-RevReq_BaseCase!AU79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AV79-RevReq_BaseCase!AV79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AW79-RevReq_BaseCase!AW79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AX79-RevReq_BaseCase!AX79","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AY79-RevReq_BaseCase!AY79","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D54","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,-78465074.339552701,-76129143.077099219,null,null,{"$f":"SUM(O55:O79)","v":0},{"$f":"SUM(P55:P79)","v":0},{"$f":"SUM(Q55:Q79)","v":33532415.130493283},-51372803.93320711,-18115192.474044759,-17849686.797199965,-17443226.797199946,-16922486.797200128,-18304986.797199823,-14213705.005484492,-7875705.0054841666,-702327.94944002409,-12583805.005483946,-9282105.0054843146,-1353213.317050705,-11084505.005484138,-11422105.005484052,11184178.847300172,22330954.106418692,17202249.629702523,17080150.659074791,18375235.638994653,14826128.7648341,12919213.986126507,11228202.834980255,8623139.5820246283,6571912.819990579,815675.81280676462,677548.08709632978,-2616664.9860150982,2643332.5646159463,-7725143.6100159716,-7252603.6100159716,-7002903.6100159734,-7136503.6100159716,-6883303.6100159734,-6996503.6100159734]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C83+1","v":1},{"$f":"INDEX(D$55:D$79,$C84,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C84,1)","v":"Capital"},4,null,{"$f":"Input!K33","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,{"$f":"C84+1","v":2},{"$f":"INDEX(D$55:D$79,$C85,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!K34","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!K35","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!K36","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!K37","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!K38","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!K39","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!K40","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!K41","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!K42","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!K43","v":0.02},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!K44","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!K45","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!K46","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!K47","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!K48","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!K49","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!K50","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!K51","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!K52","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!K53","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!K54","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!K55","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!K56","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!K57","v":0},{"$f":"Assumptions!$D$11","v":2017}]
[null,null,null,{"$f":"\"Total \"&D83","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O84:O108)","v":0},{"$f":"SUM(P84:P108)","v":0},{"$f":"SUM(Q84:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[{"$f":"+RevReq_BaseCase!A113","v":"Base"},null,{"$f":"C112+1","v":1},{"$f":"INDEX(D$55:D$79,$C113,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C113,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O113:AY113,$O$5:$AY$5)","v":0},{"$f":"SUM(O113:AY113)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O113-RevReq_BaseCase!O113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P113-RevReq_BaseCase!P113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q113-RevReq_BaseCase!Q113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R113-RevReq_BaseCase!R113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S113-RevReq_BaseCase!S113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T113-RevReq_BaseCase!T113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U113-RevReq_BaseCase!U113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V113-RevReq_BaseCase!V113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W113-RevReq_BaseCase!W113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X113-RevReq_BaseCase!X113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y113-RevReq_BaseCase!Y113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z113-RevReq_BaseCase!Z113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA113-RevReq_BaseCase!AA113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB113-RevReq_BaseCase!AB113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC113-RevReq_BaseCase!AC113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD113-RevReq_BaseCase!AD113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE113-RevReq_BaseCase!AE113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF113-RevReq_BaseCase!AF113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG113-RevReq_BaseCase!AG113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH113-RevReq_BaseCase!AH113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI113-RevReq_BaseCase!AI113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ113-RevReq_BaseCase!AJ113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK113-RevReq_BaseCase!AK113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL113-RevReq_BaseCase!AL113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM113-RevReq_BaseCase!AM113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN113-RevReq_BaseCase!AN113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO113-RevReq_BaseCase!AO113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP113-RevReq_BaseCase!AP113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ113-RevReq_BaseCase!AQ113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR113-RevReq_BaseCase!AR113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS113-RevReq_BaseCase!AS113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT113-RevReq_BaseCase!AT113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU113-RevReq_BaseCase!AU113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV113-RevReq_BaseCase!AV113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW113-RevReq_BaseCase!AW113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX113-RevReq_BaseCase!AX113","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY113-RevReq_BaseCase!AY113","v":0}]
[{"$f":"+RevReq_BaseCase!A114","v":"Clause"},null,{"$f":"C113+1","v":2},{"$f":"INDEX(D$55:D$79,$C114,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O114-RevReq_BaseCase!O114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P114-RevReq_BaseCase!P114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q114-RevReq_BaseCase!Q114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R114-RevReq_BaseCase!R114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S114-RevReq_BaseCase!S114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T114-RevReq_BaseCase!T114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U114-RevReq_BaseCase!U114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V114-RevReq_BaseCase!V114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W114-RevReq_BaseCase!W114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X114-RevReq_BaseCase!X114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y114-RevReq_BaseCase!Y114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z114-RevReq_BaseCase!Z114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA114-RevReq_BaseCase!AA114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB114-RevReq_BaseCase!AB114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC114-RevReq_BaseCase!AC114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD114-RevReq_BaseCase!AD114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE114-RevReq_BaseCase!AE114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF114-RevReq_BaseCase!AF114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG114-RevReq_BaseCase!AG114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH114-RevReq_BaseCase!AH114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI114-RevReq_BaseCase!AI114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ114-RevReq_BaseCase!AJ114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK114-RevReq_BaseCase!AK114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL114-RevReq_BaseCase!AL114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM114-RevReq_BaseCase!AM114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN114-RevReq_BaseCase!AN114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO114-RevReq_BaseCase!AO114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP114-RevReq_BaseCase!AP114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ114-RevReq_BaseCase!AQ114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR114-RevReq_BaseCase!AR114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS114-RevReq_BaseCase!AS114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT114-RevReq_BaseCase!AT114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU114-RevReq_BaseCase!AU114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV114-RevReq_BaseCase!AV114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW114-RevReq_BaseCase!AW114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX114-RevReq_BaseCase!AX114","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY114-RevReq_BaseCase!AY114","v":0}]
[{"$f":"+RevReq_BaseCase!A115","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-70011554.334702894,-202526986.15841892,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O115-RevReq_BaseCase!O115","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P115-RevReq_BaseCase!P115","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q115-RevReq_BaseCase!Q115","v":-2030820},{"$f":"+'RevReq_ExitCase_(2018)'!R115-RevReq_BaseCase!R115","v":-2191914.7200000002},{"$f":"+'RevReq_ExitCase_(2018)'!S115-RevReq_BaseCase!S115","v":-3537006.264},{"$f":"+'RevReq_ExitCase_(2018)'!T115-RevReq_BaseCase!T115","v":-3419403.1934400001},{"$f":"+'RevReq_ExitCase_(2018)'!U115-RevReq_BaseCase!U115","v":-4080174.771457728},{"$f":"+'RevReq_ExitCase_(2018)'!V115-RevReq_BaseCase!V115","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2018)'!W115-RevReq_BaseCase!W115","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2018)'!X115-RevReq_BaseCase!X115","v":-11671250.59197787},{"$f":"+'RevReq_ExitCase_(2018)'!Y115-RevReq_BaseCase!Y115","v":-5668682.5807462092},{"$f":"+'RevReq_ExitCase_(2018)'!Z115-RevReq_BaseCase!Z115","v":-10778470.561035644},{"$f":"+'RevReq_ExitCase_(2018)'!AA115-RevReq_BaseCase!AA115","v":-10955868.380988641},{"$f":"+'RevReq_ExitCase_(2018)'!AB115-RevReq_BaseCase!AB115","v":-6936902.1437187549},{"$f":"+'RevReq_ExitCase_(2018)'!AC115-RevReq_BaseCase!AC115","v":-9119021.2200579457},{"$f":"+'RevReq_ExitCase_(2018)'!AD115-RevReq_BaseCase!AD115","v":-7761306.0322121214},{"$f":"+'RevReq_ExitCase_(2018)'!AE115-RevReq_BaseCase!AE115","v":-6002169.0284241224},{"$f":"+'RevReq_ExitCase_(2018)'!AF115-RevReq_BaseCase!AF115","v":-4723755.6112167975},{"$f":"+'RevReq_ExitCase_(2018)'!AG115-RevReq_BaseCase!AG115","v":-6160082.0754532358},{"$f":"+'RevReq_ExitCase_(2018)'!AH115-RevReq_BaseCase!AH115","v":-8989524.706869822},{"$f":"+'RevReq_ExitCase_(2018)'!AI115-RevReq_BaseCase!AI115","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2018)'!AJ115-RevReq_BaseCase!AJ115","v":-4207311.4569731141},{"$f":"+'RevReq_ExitCase_(2018)'!AK115-RevReq_BaseCase!AK115","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2018)'!AL115-RevReq_BaseCase!AL115","v":-4782147.9960176162},{"$f":"+'RevReq_ExitCase_(2018)'!AM115-RevReq_BaseCase!AM115","v":-6874176.9623895623},{"$f":"+'RevReq_ExitCase_(2018)'!AN115-RevReq_BaseCase!AN115","v":-7375167.3200187543},{"$f":"+'RevReq_ExitCase_(2018)'!AO115-RevReq_BaseCase!AO115","v":-7909853.6811128063},{"$f":"+'RevReq_ExitCase_(2018)'!AP115-RevReq_BaseCase!AP115","v":-7248912.5877587665},{"$f":"+'RevReq_ExitCase_(2018)'!AQ115-RevReq_BaseCase!AQ115","v":-4965844.8264919687},{"$f":"+'RevReq_ExitCase_(2018)'!AR115-RevReq_BaseCase!AR115","v":-8435784.5861745328},{"$f":"+'RevReq_ExitCase_(2018)'!AS115-RevReq_BaseCase!AS115","v":-3696065.5539159924},{"$f":"+'RevReq_ExitCase_(2018)'!AT115-RevReq_BaseCase!AT115","v":-4575390.6797500281},{"$f":"+'RevReq_ExitCase_(2018)'!AU115-RevReq_BaseCase!AU115","v":-3793838.8743337849},{"$f":"+'RevReq_ExitCase_(2018)'!AV115-RevReq_BaseCase!AV115","v":-3399145.865972809},{"$f":"+'RevReq_ExitCase_(2018)'!AW115-RevReq_BaseCase!AW115","v":-3723938.8988590706},{"$f":"+'RevReq_ExitCase_(2018)'!AX115-RevReq_BaseCase!AX115","v":-3301974.5055282777},{"$f":"+'RevReq_ExitCase_(2018)'!AY115-RevReq_BaseCase!AY115","v":-3594401.4930002331}]
[{"$f":"+RevReq_BaseCase!A116","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-6413425.3882791083,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O116-RevReq_BaseCase!O116","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P116-RevReq_BaseCase!P116","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q116-RevReq_BaseCase!Q116","v":-408000},{"$f":"+'RevReq_ExitCase_(2018)'!R116-RevReq_BaseCase!R116","v":-416160},{"$f":"+'RevReq_ExitCase_(2018)'!S116-RevReq_BaseCase!S116","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2018)'!T116-RevReq_BaseCase!T116","v":-432972.864},{"$f":"+'RevReq_ExitCase_(2018)'!U116-RevReq_BaseCase!U116","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2018)'!V116-RevReq_BaseCase!V116","v":-450464.96770560002},{"$f":"+'RevReq_ExitCase_(2018)'!W116-RevReq_BaseCase!W116","v":-459474.26705971203},{"$f":"+'RevReq_ExitCase_(2018)'!X116-RevReq_BaseCase!X116","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2018)'!Y116-RevReq_BaseCase!Y116","v":-478037.02744892443},{"$f":"+'RevReq_ExitCase_(2018)'!Z116-RevReq_BaseCase!Z116","v":-487597.76799790293},{"$f":"+'RevReq_ExitCase_(2018)'!AA116-RevReq_BaseCase!AA116","v":-497349.72335786099},{"$f":"+'RevReq_ExitCase_(2018)'!AB116-RevReq_BaseCase!AB116","v":-507296.71782501822},{"$f":"+'RevReq_ExitCase_(2018)'!AC116-RevReq_BaseCase!AC116","v":-517442.6521815185},{"$f":"+'RevReq_ExitCase_(2018)'!AD116-RevReq_BaseCase!AD116","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2018)'!AE116-RevReq_BaseCase!AE116","v":-538347.33532965195},{"$f":"+'RevReq_ExitCase_(2018)'!AF116-RevReq_BaseCase!AF116","v":-549114.28203624499},{"$f":"+'RevReq_ExitCase_(2018)'!AG116-RevReq_BaseCase!AG116","v":-560096.56767696992},{"$f":"+'RevReq_ExitCase_(2018)'!AH116-RevReq_BaseCase!AH116","v":-571298.49903050938},{"$f":"+'RevReq_ExitCase_(2018)'!AI116-RevReq_BaseCase!AI116","v":-582724.46901111957},{"$f":"+'RevReq_ExitCase_(2018)'!AJ116-RevReq_BaseCase!AJ116","v":-594378.95839134196},{"$f":"+'RevReq_ExitCase_(2018)'!AK116-RevReq_BaseCase!AK116","v":-606266.53755916888},{"$f":"+'RevReq_ExitCase_(2018)'!AL116-RevReq_BaseCase!AL116","v":-618391.86831035221},{"$f":"+'RevReq_ExitCase_(2018)'!AM116-RevReq_BaseCase!AM116","v":-630759.70567655924},{"$f":"+'RevReq_ExitCase_(2018)'!AN116-RevReq_BaseCase!AN116","v":-643374.89979009051},{"$f":"+'RevReq_ExitCase_(2018)'!AO116-RevReq_BaseCase!AO116","v":-656242.39778589224},{"$f":"+'RevReq_ExitCase_(2018)'!AP116-RevReq_BaseCase!AP116","v":-669367.24574161007},{"$f":"+'RevReq_ExitCase_(2018)'!AQ116-RevReq_BaseCase!AQ116","v":-682754.59065644233},{"$f":"+'RevReq_ExitCase_(2018)'!AR116-RevReq_BaseCase!AR116","v":-696409.68246957124},{"$f":"+'RevReq_ExitCase_(2018)'!AS116-RevReq_BaseCase!AS116","v":-710337.87611896265},{"$f":"+'RevReq_ExitCase_(2018)'!AT116-RevReq_BaseCase!AT116","v":-724544.63364134193},{"$f":"+'RevReq_ExitCase_(2018)'!AU116-RevReq_BaseCase!AU116","v":-739035.5263141687},{"$f":"+'RevReq_ExitCase_(2018)'!AV116-RevReq_BaseCase!AV116","v":-753816.23684045218},{"$f":"+'RevReq_ExitCase_(2018)'!AW116-RevReq_BaseCase!AW116","v":-768892.56157726131},{"$f":"+'RevReq_ExitCase_(2018)'!AX116-RevReq_BaseCase!AX116","v":-784270.41280880652},{"$f":"+'RevReq_ExitCase_(2018)'!AY116-RevReq_BaseCase!AY116","v":-799955.82106498256}]
[{"$f":"+RevReq_BaseCase!A117","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O117-RevReq_BaseCase!O117","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P117-RevReq_BaseCase!P117","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q117-RevReq_BaseCase!Q117","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2018)'!R117-RevReq_BaseCase!R117","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!S117-RevReq_BaseCase!S117","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!T117-RevReq_BaseCase!T117","v":-12510772.624344001},{"$f":"+'RevReq_ExitCase_(2018)'!U117-RevReq_BaseCase!U117","v":-12760988.076830881},{"$f":"+'RevReq_ExitCase_(2018)'!V117-RevReq_BaseCase!V117","v":-13016207.838367498},{"$f":"+'RevReq_ExitCase_(2018)'!W117-RevReq_BaseCase!W117","v":-13276531.995134847},{"$f":"+'RevReq_ExitCase_(2018)'!X117-RevReq_BaseCase!X117","v":-13762878.795677545},{"$f":"+'RevReq_ExitCase_(2018)'!Y117-RevReq_BaseCase!Y117","v":-14038136.371591097},{"$f":"+'RevReq_ExitCase_(2018)'!Z117-RevReq_BaseCase!Z117","v":-14089161.965493063},{"$f":"+'RevReq_ExitCase_(2018)'!AA117-RevReq_BaseCase!AA117","v":-14370945.204802925},{"$f":"+'RevReq_ExitCase_(2018)'!AB117-RevReq_BaseCase!AB117","v":-14658364.108898982},{"$f":"+'RevReq_ExitCase_(2018)'!AC117-RevReq_BaseCase!AC117","v":-14951531.391076963},{"$f":"+'RevReq_ExitCase_(2018)'!AD117-RevReq_BaseCase!AD117","v":-15250562.018898502},{"$f":"+'RevReq_ExitCase_(2018)'!AE117-RevReq_BaseCase!AE117","v":-15555573.259276472},{"$f":"+'RevReq_ExitCase_(2018)'!AF117-RevReq_BaseCase!AF117","v":-15866684.724462001},{"$f":"+'RevReq_ExitCase_(2018)'!AG117-RevReq_BaseCase!AG117","v":-16184018.418951243},{"$f":"+'RevReq_ExitCase_(2018)'!AH117-RevReq_BaseCase!AH117","v":-16776872.454995094},{"$f":"+'RevReq_ExitCase_(2018)'!AI117-RevReq_BaseCase!AI117","v":-17112409.904094998},{"$f":"+'RevReq_ExitCase_(2018)'!AJ117-RevReq_BaseCase!AJ117","v":-17174609.818338413},{"$f":"+'RevReq_ExitCase_(2018)'!AK117-RevReq_BaseCase!AK117","v":-17518102.014705181},{"$f":"+'RevReq_ExitCase_(2018)'!AL117-RevReq_BaseCase!AL117","v":-17868464.054999284},{"$f":"+'RevReq_ExitCase_(2018)'!AM117-RevReq_BaseCase!AM117","v":-18225833.336099271},{"$f":"+'RevReq_ExitCase_(2018)'!AN117-RevReq_BaseCase!AN117","v":-18590350.002821259},{"$f":"+'RevReq_ExitCase_(2018)'!AO117-RevReq_BaseCase!AO117","v":-18962157.002877682},{"$f":"+'RevReq_ExitCase_(2018)'!AP117-RevReq_BaseCase!AP117","v":-19341400.142935235},{"$f":"+'RevReq_ExitCase_(2018)'!AQ117-RevReq_BaseCase!AQ117","v":-19728228.145793941},{"$f":"+'RevReq_ExitCase_(2018)'!AR117-RevReq_BaseCase!AR117","v":-20450913.907602768},{"$f":"+'RevReq_ExitCase_(2018)'!AS117-RevReq_BaseCase!AS117","v":-20859932.185754821},{"$f":"+'RevReq_ExitCase_(2018)'!AT117-RevReq_BaseCase!AT117","v":-20935753.534141697},{"$f":"+'RevReq_ExitCase_(2018)'!AU117-RevReq_BaseCase!AU117","v":-21354468.604824532},{"$f":"+'RevReq_ExitCase_(2018)'!AV117-RevReq_BaseCase!AV117","v":-21781557.976921022},{"$f":"+'RevReq_ExitCase_(2018)'!AW117-RevReq_BaseCase!AW117","v":-22217189.136459444},{"$f":"+'RevReq_ExitCase_(2018)'!AX117-RevReq_BaseCase!AX117","v":-22661532.919188634},{"$f":"+'RevReq_ExitCase_(2018)'!AY117-RevReq_BaseCase!AY117","v":-23114763.577572409}]
[{"$f":"+RevReq_BaseCase!A118","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O118-RevReq_BaseCase!O118","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P118-RevReq_BaseCase!P118","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q118-RevReq_BaseCase!Q118","v":-157848},{"$f":"+'RevReq_ExitCase_(2018)'!R118-RevReq_BaseCase!R118","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S118-RevReq_BaseCase!S118","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!T118-RevReq_BaseCase!T118","v":-165467.90879999998},{"$f":"+'RevReq_ExitCase_(2018)'!U118-RevReq_BaseCase!U118","v":-168777.26697599998},{"$f":"+'RevReq_ExitCase_(2018)'!V118-RevReq_BaseCase!V118","v":-172152.81231551996},{"$f":"+'RevReq_ExitCase_(2018)'!W118-RevReq_BaseCase!W118","v":-175595.86856183037},{"$f":"+'RevReq_ExitCase_(2018)'!X118-RevReq_BaseCase!X118","v":-179107.78593306697},{"$f":"+'RevReq_ExitCase_(2018)'!Y118-RevReq_BaseCase!Y118","v":-182689.94165172832},{"$f":"+'RevReq_ExitCase_(2018)'!Z118-RevReq_BaseCase!Z118","v":-186343.74048476288},{"$f":"+'RevReq_ExitCase_(2018)'!AA118-RevReq_BaseCase!AA118","v":-190070.61529445817},{"$f":"+'RevReq_ExitCase_(2018)'!AB118-RevReq_BaseCase!AB118","v":-193872.02760034733},{"$f":"+'RevReq_ExitCase_(2018)'!AC118-RevReq_BaseCase!AC118","v":-197749.4681523543},{"$f":"+'RevReq_ExitCase_(2018)'!AD118-RevReq_BaseCase!AD118","v":-201704.45751540136},{"$f":"+'RevReq_ExitCase_(2018)'!AE118-RevReq_BaseCase!AE118","v":-205738.54666570938},{"$f":"+'RevReq_ExitCase_(2018)'!AF118-RevReq_BaseCase!AF118","v":-209853.31759902358},{"$f":"+'RevReq_ExitCase_(2018)'!AG118-RevReq_BaseCase!AG118","v":-214050.38395100407},{"$f":"+'RevReq_ExitCase_(2018)'!AH118-RevReq_BaseCase!AH118","v":-218331.39163002415},{"$f":"+'RevReq_ExitCase_(2018)'!AI118-RevReq_BaseCase!AI118","v":-222698.01946262462},{"$f":"+'RevReq_ExitCase_(2018)'!AJ118-RevReq_BaseCase!AJ118","v":-227151.97985187714},{"$f":"+'RevReq_ExitCase_(2018)'!AK118-RevReq_BaseCase!AK118","v":-231695.01944891468},{"$f":"+'RevReq_ExitCase_(2018)'!AL118-RevReq_BaseCase!AL118","v":-236328.91983789299},{"$f":"+'RevReq_ExitCase_(2018)'!AM118-RevReq_BaseCase!AM118","v":-241055.49823465085},{"$f":"+'RevReq_ExitCase_(2018)'!AN118-RevReq_BaseCase!AN118","v":-245876.6081993439},{"$f":"+'RevReq_ExitCase_(2018)'!AO118-RevReq_BaseCase!AO118","v":-250794.14036333078},{"$f":"+'RevReq_ExitCase_(2018)'!AP118-RevReq_BaseCase!AP118","v":-255810.02317059739},{"$f":"+'RevReq_ExitCase_(2018)'!AQ118-RevReq_BaseCase!AQ118","v":-260926.22363400934},{"$f":"+'RevReq_ExitCase_(2018)'!AR118-RevReq_BaseCase!AR118","v":-266144.74810668954},{"$f":"+'RevReq_ExitCase_(2018)'!AS118-RevReq_BaseCase!AS118","v":-271467.64306882332},{"$f":"+'RevReq_ExitCase_(2018)'!AT118-RevReq_BaseCase!AT118","v":-276896.9959301998},{"$f":"+'RevReq_ExitCase_(2018)'!AU118-RevReq_BaseCase!AU118","v":-282434.93584880378},{"$f":"+'RevReq_ExitCase_(2018)'!AV118-RevReq_BaseCase!AV118","v":-288083.63456577988},{"$f":"+'RevReq_ExitCase_(2018)'!AW118-RevReq_BaseCase!AW118","v":-293845.30725709547},{"$f":"+'RevReq_ExitCase_(2018)'!AX118-RevReq_BaseCase!AX118","v":-299722.21340223739},{"$f":"+'RevReq_ExitCase_(2018)'!AY118-RevReq_BaseCase!AY118","v":-305716.65767028218}]
[{"$f":"+RevReq_BaseCase!A119","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O119-RevReq_BaseCase!O119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P119-RevReq_BaseCase!P119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q119-RevReq_BaseCase!Q119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R119-RevReq_BaseCase!R119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S119-RevReq_BaseCase!S119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T119-RevReq_BaseCase!T119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U119-RevReq_BaseCase!U119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V119-RevReq_BaseCase!V119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W119-RevReq_BaseCase!W119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X119-RevReq_BaseCase!X119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y119-RevReq_BaseCase!Y119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z119-RevReq_BaseCase!Z119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA119-RevReq_BaseCase!AA119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB119-RevReq_BaseCase!AB119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC119-RevReq_BaseCase!AC119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD119-RevReq_BaseCase!AD119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE119-RevReq_BaseCase!AE119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF119-RevReq_BaseCase!AF119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG119-RevReq_BaseCase!AG119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH119-RevReq_BaseCase!AH119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI119-RevReq_BaseCase!AI119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ119-RevReq_BaseCase!AJ119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK119-RevReq_BaseCase!AK119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL119-RevReq_BaseCase!AL119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM119-RevReq_BaseCase!AM119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN119-RevReq_BaseCase!AN119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO119-RevReq_BaseCase!AO119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP119-RevReq_BaseCase!AP119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ119-RevReq_BaseCase!AQ119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR119-RevReq_BaseCase!AR119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS119-RevReq_BaseCase!AS119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT119-RevReq_BaseCase!AT119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU119-RevReq_BaseCase!AU119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV119-RevReq_BaseCase!AV119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW119-RevReq_BaseCase!AW119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX119-RevReq_BaseCase!AX119","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY119-RevReq_BaseCase!AY119","v":0}]
[{"$f":"+RevReq_BaseCase!A120","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O120-RevReq_BaseCase!O120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P120-RevReq_BaseCase!P120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q120-RevReq_BaseCase!Q120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R120-RevReq_BaseCase!R120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S120-RevReq_BaseCase!S120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T120-RevReq_BaseCase!T120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U120-RevReq_BaseCase!U120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V120-RevReq_BaseCase!V120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W120-RevReq_BaseCase!W120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X120-RevReq_BaseCase!X120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y120-RevReq_BaseCase!Y120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z120-RevReq_BaseCase!Z120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA120-RevReq_BaseCase!AA120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB120-RevReq_BaseCase!AB120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC120-RevReq_BaseCase!AC120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD120-RevReq_BaseCase!AD120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE120-RevReq_BaseCase!AE120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF120-RevReq_BaseCase!AF120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG120-RevReq_BaseCase!AG120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH120-RevReq_BaseCase!AH120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI120-RevReq_BaseCase!AI120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ120-RevReq_BaseCase!AJ120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK120-RevReq_BaseCase!AK120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL120-RevReq_BaseCase!AL120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM120-RevReq_BaseCase!AM120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN120-RevReq_BaseCase!AN120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO120-RevReq_BaseCase!AO120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP120-RevReq_BaseCase!AP120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ120-RevReq_BaseCase!AQ120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR120-RevReq_BaseCase!AR120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS120-RevReq_BaseCase!AS120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT120-RevReq_BaseCase!AT120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU120-RevReq_BaseCase!AU120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV120-RevReq_BaseCase!AV120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW120-RevReq_BaseCase!AW120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX120-RevReq_BaseCase!AX120","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY120-RevReq_BaseCase!AY120","v":0}]
[{"$f":"+RevReq_BaseCase!A121","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O121-RevReq_BaseCase!O121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P121-RevReq_BaseCase!P121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q121-RevReq_BaseCase!Q121","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2018)'!R121-RevReq_BaseCase!R121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S121-RevReq_BaseCase!S121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T121-RevReq_BaseCase!T121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U121-RevReq_BaseCase!U121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V121-RevReq_BaseCase!V121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W121-RevReq_BaseCase!W121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X121-RevReq_BaseCase!X121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y121-RevReq_BaseCase!Y121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z121-RevReq_BaseCase!Z121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA121-RevReq_BaseCase!AA121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB121-RevReq_BaseCase!AB121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC121-RevReq_BaseCase!AC121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD121-RevReq_BaseCase!AD121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE121-RevReq_BaseCase!AE121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF121-RevReq_BaseCase!AF121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG121-RevReq_BaseCase!AG121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH121-RevReq_BaseCase!AH121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI121-RevReq_BaseCase!AI121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ121-RevReq_BaseCase!AJ121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK121-RevReq_BaseCase!AK121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL121-RevReq_BaseCase!AL121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM121-RevReq_BaseCase!AM121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN121-RevReq_BaseCase!AN121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO121-RevReq_BaseCase!AO121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP121-RevReq_BaseCase!AP121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ121-RevReq_BaseCase!AQ121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR121-RevReq_BaseCase!AR121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS121-RevReq_BaseCase!AS121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT121-RevReq_BaseCase!AT121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU121-RevReq_BaseCase!AU121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV121-RevReq_BaseCase!AV121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW121-RevReq_BaseCase!AW121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX121-RevReq_BaseCase!AX121","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY121-RevReq_BaseCase!AY121","v":0}]
[{"$f":"+RevReq_BaseCase!A122","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O122-RevReq_BaseCase!O122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P122-RevReq_BaseCase!P122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q122-RevReq_BaseCase!Q122","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!R122-RevReq_BaseCase!R122","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!S122-RevReq_BaseCase!S122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T122-RevReq_BaseCase!T122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U122-RevReq_BaseCase!U122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V122-RevReq_BaseCase!V122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W122-RevReq_BaseCase!W122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X122-RevReq_BaseCase!X122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y122-RevReq_BaseCase!Y122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z122-RevReq_BaseCase!Z122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA122-RevReq_BaseCase!AA122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB122-RevReq_BaseCase!AB122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC122-RevReq_BaseCase!AC122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD122-RevReq_BaseCase!AD122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE122-RevReq_BaseCase!AE122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF122-RevReq_BaseCase!AF122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG122-RevReq_BaseCase!AG122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH122-RevReq_BaseCase!AH122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI122-RevReq_BaseCase!AI122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ122-RevReq_BaseCase!AJ122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK122-RevReq_BaseCase!AK122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL122-RevReq_BaseCase!AL122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM122-RevReq_BaseCase!AM122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN122-RevReq_BaseCase!AN122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO122-RevReq_BaseCase!AO122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP122-RevReq_BaseCase!AP122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ122-RevReq_BaseCase!AQ122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR122-RevReq_BaseCase!AR122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS122-RevReq_BaseCase!AS122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT122-RevReq_BaseCase!AT122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU122-RevReq_BaseCase!AU122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV122-RevReq_BaseCase!AV122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW122-RevReq_BaseCase!AW122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX122-RevReq_BaseCase!AX122","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY122-RevReq_BaseCase!AY122","v":0}]
[{"$f":"+RevReq_BaseCase!A123","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O123-RevReq_BaseCase!O123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P123-RevReq_BaseCase!P123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q123-RevReq_BaseCase!Q123","v":-19133528.434199996},{"$f":"+'RevReq_ExitCase_(2018)'!R123-RevReq_BaseCase!R123","v":-19394648.01571032},{"$f":"+'RevReq_ExitCase_(2018)'!S123-RevReq_BaseCase!S123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T123-RevReq_BaseCase!T123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U123-RevReq_BaseCase!U123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V123-RevReq_BaseCase!V123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W123-RevReq_BaseCase!W123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X123-RevReq_BaseCase!X123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y123-RevReq_BaseCase!Y123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z123-RevReq_BaseCase!Z123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA123-RevReq_BaseCase!AA123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB123-RevReq_BaseCase!AB123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC123-RevReq_BaseCase!AC123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD123-RevReq_BaseCase!AD123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE123-RevReq_BaseCase!AE123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF123-RevReq_BaseCase!AF123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG123-RevReq_BaseCase!AG123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH123-RevReq_BaseCase!AH123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI123-RevReq_BaseCase!AI123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ123-RevReq_BaseCase!AJ123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK123-RevReq_BaseCase!AK123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL123-RevReq_BaseCase!AL123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM123-RevReq_BaseCase!AM123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN123-RevReq_BaseCase!AN123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO123-RevReq_BaseCase!AO123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP123-RevReq_BaseCase!AP123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ123-RevReq_BaseCase!AQ123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR123-RevReq_BaseCase!AR123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS123-RevReq_BaseCase!AS123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT123-RevReq_BaseCase!AT123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU123-RevReq_BaseCase!AU123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV123-RevReq_BaseCase!AV123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW123-RevReq_BaseCase!AW123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX123-RevReq_BaseCase!AX123","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY123-RevReq_BaseCase!AY123","v":0}]
[{"$f":"+RevReq_BaseCase!A124","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O124-RevReq_BaseCase!O124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P124-RevReq_BaseCase!P124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q124-RevReq_BaseCase!Q124","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2018)'!R124-RevReq_BaseCase!R124","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2018)'!S124-RevReq_BaseCase!S124","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2018)'!T124-RevReq_BaseCase!T124","v":-1933000},{"$f":"+'RevReq_ExitCase_(2018)'!U124-RevReq_BaseCase!U124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V124-RevReq_BaseCase!V124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W124-RevReq_BaseCase!W124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X124-RevReq_BaseCase!X124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y124-RevReq_BaseCase!Y124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z124-RevReq_BaseCase!Z124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA124-RevReq_BaseCase!AA124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB124-RevReq_BaseCase!AB124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC124-RevReq_BaseCase!AC124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD124-RevReq_BaseCase!AD124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE124-RevReq_BaseCase!AE124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF124-RevReq_BaseCase!AF124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG124-RevReq_BaseCase!AG124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH124-RevReq_BaseCase!AH124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI124-RevReq_BaseCase!AI124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ124-RevReq_BaseCase!AJ124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK124-RevReq_BaseCase!AK124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL124-RevReq_BaseCase!AL124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM124-RevReq_BaseCase!AM124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN124-RevReq_BaseCase!AN124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO124-RevReq_BaseCase!AO124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP124-RevReq_BaseCase!AP124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ124-RevReq_BaseCase!AQ124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR124-RevReq_BaseCase!AR124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS124-RevReq_BaseCase!AS124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT124-RevReq_BaseCase!AT124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU124-RevReq_BaseCase!AU124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV124-RevReq_BaseCase!AV124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW124-RevReq_BaseCase!AW124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX124-RevReq_BaseCase!AX124","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY124-RevReq_BaseCase!AY124","v":0}]
[{"$f":"+RevReq_BaseCase!A125","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O125-RevReq_BaseCase!O125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P125-RevReq_BaseCase!P125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q125-RevReq_BaseCase!Q125","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2018)'!R125-RevReq_BaseCase!R125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S125-RevReq_BaseCase!S125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T125-RevReq_BaseCase!T125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U125-RevReq_BaseCase!U125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V125-RevReq_BaseCase!V125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W125-RevReq_BaseCase!W125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X125-RevReq_BaseCase!X125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y125-RevReq_BaseCase!Y125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z125-RevReq_BaseCase!Z125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA125-RevReq_BaseCase!AA125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB125-RevReq_BaseCase!AB125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC125-RevReq_BaseCase!AC125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD125-RevReq_BaseCase!AD125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE125-RevReq_BaseCase!AE125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF125-RevReq_BaseCase!AF125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG125-RevReq_BaseCase!AG125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH125-RevReq_BaseCase!AH125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI125-RevReq_BaseCase!AI125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ125-RevReq_BaseCase!AJ125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK125-RevReq_BaseCase!AK125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL125-RevReq_BaseCase!AL125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM125-RevReq_BaseCase!AM125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN125-RevReq_BaseCase!AN125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO125-RevReq_BaseCase!AO125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP125-RevReq_BaseCase!AP125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ125-RevReq_BaseCase!AQ125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR125-RevReq_BaseCase!AR125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS125-RevReq_BaseCase!AS125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT125-RevReq_BaseCase!AT125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU125-RevReq_BaseCase!AU125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV125-RevReq_BaseCase!AV125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW125-RevReq_BaseCase!AW125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX125-RevReq_BaseCase!AX125","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY125-RevReq_BaseCase!AY125","v":0}]
[{"$f":"+RevReq_BaseCase!A126","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O126-RevReq_BaseCase!O126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P126-RevReq_BaseCase!P126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q126-RevReq_BaseCase!Q126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R126-RevReq_BaseCase!R126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S126-RevReq_BaseCase!S126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T126-RevReq_BaseCase!T126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U126-RevReq_BaseCase!U126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V126-RevReq_BaseCase!V126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W126-RevReq_BaseCase!W126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X126-RevReq_BaseCase!X126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y126-RevReq_BaseCase!Y126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z126-RevReq_BaseCase!Z126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA126-RevReq_BaseCase!AA126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB126-RevReq_BaseCase!AB126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC126-RevReq_BaseCase!AC126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD126-RevReq_BaseCase!AD126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE126-RevReq_BaseCase!AE126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF126-RevReq_BaseCase!AF126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG126-RevReq_BaseCase!AG126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH126-RevReq_BaseCase!AH126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI126-RevReq_BaseCase!AI126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ126-RevReq_BaseCase!AJ126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK126-RevReq_BaseCase!AK126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL126-RevReq_BaseCase!AL126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM126-RevReq_BaseCase!AM126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN126-RevReq_BaseCase!AN126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO126-RevReq_BaseCase!AO126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP126-RevReq_BaseCase!AP126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ126-RevReq_BaseCase!AQ126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR126-RevReq_BaseCase!AR126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS126-RevReq_BaseCase!AS126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT126-RevReq_BaseCase!AT126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU126-RevReq_BaseCase!AU126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV126-RevReq_BaseCase!AV126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW126-RevReq_BaseCase!AW126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX126-RevReq_BaseCase!AX126","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY126-RevReq_BaseCase!AY126","v":0}]
[{"$f":"+RevReq_BaseCase!A127","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O127-RevReq_BaseCase!O127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P127-RevReq_BaseCase!P127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q127-RevReq_BaseCase!Q127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R127-RevReq_BaseCase!R127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S127-RevReq_BaseCase!S127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T127-RevReq_BaseCase!T127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U127-RevReq_BaseCase!U127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V127-RevReq_BaseCase!V127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W127-RevReq_BaseCase!W127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X127-RevReq_BaseCase!X127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y127-RevReq_BaseCase!Y127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z127-RevReq_BaseCase!Z127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA127-RevReq_BaseCase!AA127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB127-RevReq_BaseCase!AB127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC127-RevReq_BaseCase!AC127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD127-RevReq_BaseCase!AD127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE127-RevReq_BaseCase!AE127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF127-RevReq_BaseCase!AF127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG127-RevReq_BaseCase!AG127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH127-RevReq_BaseCase!AH127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI127-RevReq_BaseCase!AI127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ127-RevReq_BaseCase!AJ127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK127-RevReq_BaseCase!AK127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL127-RevReq_BaseCase!AL127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM127-RevReq_BaseCase!AM127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN127-RevReq_BaseCase!AN127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO127-RevReq_BaseCase!AO127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP127-RevReq_BaseCase!AP127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ127-RevReq_BaseCase!AQ127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR127-RevReq_BaseCase!AR127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS127-RevReq_BaseCase!AS127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT127-RevReq_BaseCase!AT127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU127-RevReq_BaseCase!AU127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV127-RevReq_BaseCase!AV127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW127-RevReq_BaseCase!AW127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX127-RevReq_BaseCase!AX127","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY127-RevReq_BaseCase!AY127","v":0}]
[{"$f":"+RevReq_BaseCase!A128","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O128-RevReq_BaseCase!O128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P128-RevReq_BaseCase!P128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q128-RevReq_BaseCase!Q128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R128-RevReq_BaseCase!R128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S128-RevReq_BaseCase!S128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T128-RevReq_BaseCase!T128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U128-RevReq_BaseCase!U128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V128-RevReq_BaseCase!V128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W128-RevReq_BaseCase!W128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X128-RevReq_BaseCase!X128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y128-RevReq_BaseCase!Y128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z128-RevReq_BaseCase!Z128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA128-RevReq_BaseCase!AA128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB128-RevReq_BaseCase!AB128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC128-RevReq_BaseCase!AC128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD128-RevReq_BaseCase!AD128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE128-RevReq_BaseCase!AE128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF128-RevReq_BaseCase!AF128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG128-RevReq_BaseCase!AG128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH128-RevReq_BaseCase!AH128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI128-RevReq_BaseCase!AI128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ128-RevReq_BaseCase!AJ128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK128-RevReq_BaseCase!AK128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL128-RevReq_BaseCase!AL128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM128-RevReq_BaseCase!AM128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN128-RevReq_BaseCase!AN128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO128-RevReq_BaseCase!AO128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP128-RevReq_BaseCase!AP128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ128-RevReq_BaseCase!AQ128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR128-RevReq_BaseCase!AR128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS128-RevReq_BaseCase!AS128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT128-RevReq_BaseCase!AT128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU128-RevReq_BaseCase!AU128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV128-RevReq_BaseCase!AV128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW128-RevReq_BaseCase!AW128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX128-RevReq_BaseCase!AX128","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY128-RevReq_BaseCase!AY128","v":0}]
[{"$f":"+RevReq_BaseCase!A129","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O129-RevReq_BaseCase!O129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P129-RevReq_BaseCase!P129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q129-RevReq_BaseCase!Q129","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R129-RevReq_BaseCase!R129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S129-RevReq_BaseCase!S129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T129-RevReq_BaseCase!T129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U129-RevReq_BaseCase!U129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V129-RevReq_BaseCase!V129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W129-RevReq_BaseCase!W129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X129-RevReq_BaseCase!X129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y129-RevReq_BaseCase!Y129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z129-RevReq_BaseCase!Z129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA129-RevReq_BaseCase!AA129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB129-RevReq_BaseCase!AB129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC129-RevReq_BaseCase!AC129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD129-RevReq_BaseCase!AD129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE129-RevReq_BaseCase!AE129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF129-RevReq_BaseCase!AF129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG129-RevReq_BaseCase!AG129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH129-RevReq_BaseCase!AH129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI129-RevReq_BaseCase!AI129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ129-RevReq_BaseCase!AJ129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK129-RevReq_BaseCase!AK129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL129-RevReq_BaseCase!AL129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM129-RevReq_BaseCase!AM129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN129-RevReq_BaseCase!AN129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO129-RevReq_BaseCase!AO129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP129-RevReq_BaseCase!AP129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ129-RevReq_BaseCase!AQ129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR129-RevReq_BaseCase!AR129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS129-RevReq_BaseCase!AS129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT129-RevReq_BaseCase!AT129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU129-RevReq_BaseCase!AU129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV129-RevReq_BaseCase!AV129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW129-RevReq_BaseCase!AW129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX129-RevReq_BaseCase!AX129","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY129-RevReq_BaseCase!AY129","v":0}]
[{"$f":"+RevReq_BaseCase!A130","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O130-RevReq_BaseCase!O130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P130-RevReq_BaseCase!P130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q130-RevReq_BaseCase!Q130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R130-RevReq_BaseCase!R130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S130-RevReq_BaseCase!S130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T130-RevReq_BaseCase!T130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U130-RevReq_BaseCase!U130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V130-RevReq_BaseCase!V130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W130-RevReq_BaseCase!W130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X130-RevReq_BaseCase!X130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y130-RevReq_BaseCase!Y130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z130-RevReq_BaseCase!Z130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA130-RevReq_BaseCase!AA130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB130-RevReq_BaseCase!AB130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC130-RevReq_BaseCase!AC130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD130-RevReq_BaseCase!AD130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE130-RevReq_BaseCase!AE130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF130-RevReq_BaseCase!AF130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG130-RevReq_BaseCase!AG130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH130-RevReq_BaseCase!AH130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI130-RevReq_BaseCase!AI130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ130-RevReq_BaseCase!AJ130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK130-RevReq_BaseCase!AK130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL130-RevReq_BaseCase!AL130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM130-RevReq_BaseCase!AM130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN130-RevReq_BaseCase!AN130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO130-RevReq_BaseCase!AO130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP130-RevReq_BaseCase!AP130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ130-RevReq_BaseCase!AQ130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR130-RevReq_BaseCase!AR130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS130-RevReq_BaseCase!AS130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT130-RevReq_BaseCase!AT130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU130-RevReq_BaseCase!AU130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV130-RevReq_BaseCase!AV130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW130-RevReq_BaseCase!AW130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX130-RevReq_BaseCase!AX130","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY130-RevReq_BaseCase!AY130","v":0}]
[{"$f":"+RevReq_BaseCase!A131","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O131-RevReq_BaseCase!O131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P131-RevReq_BaseCase!P131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q131-RevReq_BaseCase!Q131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R131-RevReq_BaseCase!R131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S131-RevReq_BaseCase!S131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T131-RevReq_BaseCase!T131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U131-RevReq_BaseCase!U131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V131-RevReq_BaseCase!V131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W131-RevReq_BaseCase!W131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X131-RevReq_BaseCase!X131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y131-RevReq_BaseCase!Y131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z131-RevReq_BaseCase!Z131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA131-RevReq_BaseCase!AA131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB131-RevReq_BaseCase!AB131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC131-RevReq_BaseCase!AC131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD131-RevReq_BaseCase!AD131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE131-RevReq_BaseCase!AE131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF131-RevReq_BaseCase!AF131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG131-RevReq_BaseCase!AG131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH131-RevReq_BaseCase!AH131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI131-RevReq_BaseCase!AI131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ131-RevReq_BaseCase!AJ131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK131-RevReq_BaseCase!AK131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL131-RevReq_BaseCase!AL131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM131-RevReq_BaseCase!AM131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN131-RevReq_BaseCase!AN131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO131-RevReq_BaseCase!AO131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP131-RevReq_BaseCase!AP131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ131-RevReq_BaseCase!AQ131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR131-RevReq_BaseCase!AR131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS131-RevReq_BaseCase!AS131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT131-RevReq_BaseCase!AT131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU131-RevReq_BaseCase!AU131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV131-RevReq_BaseCase!AV131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW131-RevReq_BaseCase!AW131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX131-RevReq_BaseCase!AX131","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY131-RevReq_BaseCase!AY131","v":0}]
[{"$f":"+RevReq_BaseCase!A132","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O132-RevReq_BaseCase!O132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P132-RevReq_BaseCase!P132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q132-RevReq_BaseCase!Q132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R132-RevReq_BaseCase!R132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S132-RevReq_BaseCase!S132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T132-RevReq_BaseCase!T132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U132-RevReq_BaseCase!U132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V132-RevReq_BaseCase!V132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W132-RevReq_BaseCase!W132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X132-RevReq_BaseCase!X132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y132-RevReq_BaseCase!Y132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z132-RevReq_BaseCase!Z132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA132-RevReq_BaseCase!AA132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB132-RevReq_BaseCase!AB132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC132-RevReq_BaseCase!AC132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD132-RevReq_BaseCase!AD132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE132-RevReq_BaseCase!AE132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF132-RevReq_BaseCase!AF132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG132-RevReq_BaseCase!AG132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH132-RevReq_BaseCase!AH132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI132-RevReq_BaseCase!AI132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ132-RevReq_BaseCase!AJ132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK132-RevReq_BaseCase!AK132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL132-RevReq_BaseCase!AL132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM132-RevReq_BaseCase!AM132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN132-RevReq_BaseCase!AN132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO132-RevReq_BaseCase!AO132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP132-RevReq_BaseCase!AP132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ132-RevReq_BaseCase!AQ132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR132-RevReq_BaseCase!AR132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS132-RevReq_BaseCase!AS132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT132-RevReq_BaseCase!AT132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU132-RevReq_BaseCase!AU132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV132-RevReq_BaseCase!AV132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW132-RevReq_BaseCase!AW132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX132-RevReq_BaseCase!AX132","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY132-RevReq_BaseCase!AY132","v":0}]
[{"$f":"+RevReq_BaseCase!A133","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O133-RevReq_BaseCase!O133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P133-RevReq_BaseCase!P133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q133-RevReq_BaseCase!Q133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R133-RevReq_BaseCase!R133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S133-RevReq_BaseCase!S133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T133-RevReq_BaseCase!T133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U133-RevReq_BaseCase!U133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V133-RevReq_BaseCase!V133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W133-RevReq_BaseCase!W133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X133-RevReq_BaseCase!X133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y133-RevReq_BaseCase!Y133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z133-RevReq_BaseCase!Z133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA133-RevReq_BaseCase!AA133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB133-RevReq_BaseCase!AB133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC133-RevReq_BaseCase!AC133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD133-RevReq_BaseCase!AD133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE133-RevReq_BaseCase!AE133","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF133-RevReq_BaseCase!AF133","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2018)'!AG133-RevReq_BaseCase!AG133","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2018)'!AH133-RevReq_BaseCase!AH133","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2018)'!AI133-RevReq_BaseCase!AI133","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2018)'!AJ133-RevReq_BaseCase!AJ133","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2018)'!AK133-RevReq_BaseCase!AK133","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2018)'!AL133-RevReq_BaseCase!AL133","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2018)'!AM133-RevReq_BaseCase!AM133","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2018)'!AN133-RevReq_BaseCase!AN133","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2018)'!AO133-RevReq_BaseCase!AO133","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2018)'!AP133-RevReq_BaseCase!AP133","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2018)'!AQ133-RevReq_BaseCase!AQ133","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2018)'!AR133-RevReq_BaseCase!AR133","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2018)'!AS133-RevReq_BaseCase!AS133","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2018)'!AT133-RevReq_BaseCase!AT133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AU133-RevReq_BaseCase!AU133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AV133-RevReq_BaseCase!AV133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AW133-RevReq_BaseCase!AW133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AX133-RevReq_BaseCase!AX133","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AY133-RevReq_BaseCase!AY133","v":31363201.395468224}]
[{"$f":"+RevReq_BaseCase!A134","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O134-RevReq_BaseCase!O134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P134-RevReq_BaseCase!P134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q134-RevReq_BaseCase!Q134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R134-RevReq_BaseCase!R134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S134-RevReq_BaseCase!S134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T134-RevReq_BaseCase!T134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U134-RevReq_BaseCase!U134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V134-RevReq_BaseCase!V134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W134-RevReq_BaseCase!W134","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X134-RevReq_BaseCase!X134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Y134-RevReq_BaseCase!Y134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Z134-RevReq_BaseCase!Z134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AA134-RevReq_BaseCase!AA134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AB134-RevReq_BaseCase!AB134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AC134-RevReq_BaseCase!AC134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AD134-RevReq_BaseCase!AD134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AE134-RevReq_BaseCase!AE134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AF134-RevReq_BaseCase!AF134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AG134-RevReq_BaseCase!AG134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AH134-RevReq_BaseCase!AH134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AI134-RevReq_BaseCase!AI134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AJ134-RevReq_BaseCase!AJ134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AK134-RevReq_BaseCase!AK134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AL134-RevReq_BaseCase!AL134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AM134-RevReq_BaseCase!AM134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AN134-RevReq_BaseCase!AN134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AO134-RevReq_BaseCase!AO134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AP134-RevReq_BaseCase!AP134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AQ134-RevReq_BaseCase!AQ134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AR134-RevReq_BaseCase!AR134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AS134-RevReq_BaseCase!AS134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AT134-RevReq_BaseCase!AT134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AU134-RevReq_BaseCase!AU134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AV134-RevReq_BaseCase!AV134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AW134-RevReq_BaseCase!AW134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AX134-RevReq_BaseCase!AX134","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AY134-RevReq_BaseCase!AY134","v":10795281.791715816}]
[{"$f":"+RevReq_BaseCase!A135","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O135-RevReq_BaseCase!O135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P135-RevReq_BaseCase!P135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q135-RevReq_BaseCase!Q135","v":4819500},{"$f":"+'RevReq_ExitCase_(2018)'!R135-RevReq_BaseCase!R135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S135-RevReq_BaseCase!S135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T135-RevReq_BaseCase!T135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U135-RevReq_BaseCase!U135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V135-RevReq_BaseCase!V135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W135-RevReq_BaseCase!W135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X135-RevReq_BaseCase!X135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y135-RevReq_BaseCase!Y135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z135-RevReq_BaseCase!Z135","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2018)'!AA135-RevReq_BaseCase!AA135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB135-RevReq_BaseCase!AB135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC135-RevReq_BaseCase!AC135","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2018)'!AD135-RevReq_BaseCase!AD135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE135-RevReq_BaseCase!AE135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF135-RevReq_BaseCase!AF135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG135-RevReq_BaseCase!AG135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH135-RevReq_BaseCase!AH135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI135-RevReq_BaseCase!AI135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ135-RevReq_BaseCase!AJ135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK135-RevReq_BaseCase!AK135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL135-RevReq_BaseCase!AL135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM135-RevReq_BaseCase!AM135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN135-RevReq_BaseCase!AN135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO135-RevReq_BaseCase!AO135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP135-RevReq_BaseCase!AP135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ135-RevReq_BaseCase!AQ135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR135-RevReq_BaseCase!AR135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS135-RevReq_BaseCase!AS135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT135-RevReq_BaseCase!AT135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU135-RevReq_BaseCase!AU135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV135-RevReq_BaseCase!AV135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW135-RevReq_BaseCase!AW135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX135-RevReq_BaseCase!AX135","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY135-RevReq_BaseCase!AY135","v":0}]
[{"$f":"+RevReq_BaseCase!A136","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O136-RevReq_BaseCase!O136","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P136-RevReq_BaseCase!P136","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q136-RevReq_BaseCase!Q136","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2018)'!R136-RevReq_BaseCase!R136","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2018)'!S136-RevReq_BaseCase!S136","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2018)'!T136-RevReq_BaseCase!T136","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2018)'!U136-RevReq_BaseCase!U136","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2018)'!V136-RevReq_BaseCase!V136","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2018)'!W136-RevReq_BaseCase!W136","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2018)'!X136-RevReq_BaseCase!X136","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2018)'!Y136-RevReq_BaseCase!Y136","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2018)'!Z136-RevReq_BaseCase!Z136","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2018)'!AA136-RevReq_BaseCase!AA136","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2018)'!AB136-RevReq_BaseCase!AB136","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2018)'!AC136-RevReq_BaseCase!AC136","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2018)'!AD136-RevReq_BaseCase!AD136","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2018)'!AE136-RevReq_BaseCase!AE136","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2018)'!AF136-RevReq_BaseCase!AF136","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2018)'!AG136-RevReq_BaseCase!AG136","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2018)'!AH136-RevReq_BaseCase!AH136","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2018)'!AI136-RevReq_BaseCase!AI136","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2018)'!AJ136-RevReq_BaseCase!AJ136","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2018)'!AK136-RevReq_BaseCase!AK136","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2018)'!AL136-RevReq_BaseCase!AL136","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2018)'!AM136-RevReq_BaseCase!AM136","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2018)'!AN136-RevReq_BaseCase!AN136","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2018)'!AO136-RevReq_BaseCase!AO136","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2018)'!AP136-RevReq_BaseCase!AP136","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2018)'!AQ136-RevReq_BaseCase!AQ136","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2018)'!AR136-RevReq_BaseCase!AR136","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2018)'!AS136-RevReq_BaseCase!AS136","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2018)'!AT136-RevReq_BaseCase!AT136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AU136-RevReq_BaseCase!AU136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AV136-RevReq_BaseCase!AV136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AW136-RevReq_BaseCase!AW136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AX136-RevReq_BaseCase!AX136","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AY136-RevReq_BaseCase!AY136","v":-10700000.000000088}]
[{"$f":"+RevReq_BaseCase!A137","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O137-RevReq_BaseCase!O137","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P137-RevReq_BaseCase!P137","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q137-RevReq_BaseCase!Q137","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2018)'!R137-RevReq_BaseCase!R137","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S137-RevReq_BaseCase!S137","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!T137-RevReq_BaseCase!T137","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!U137-RevReq_BaseCase!U137","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!V137-RevReq_BaseCase!V137","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!W137-RevReq_BaseCase!W137","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!X137-RevReq_BaseCase!X137","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Y137-RevReq_BaseCase!Y137","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Z137-RevReq_BaseCase!Z137","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!AA137-RevReq_BaseCase!AA137","v":-1000000},{"$f":"+'RevReq_ExitCase_(2018)'!AB137-RevReq_BaseCase!AB137","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2018)'!AC137-RevReq_BaseCase!AC137","v":-2000000},{"$f":"+'RevReq_ExitCase_(2018)'!AD137-RevReq_BaseCase!AD137","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2018)'!AE137-RevReq_BaseCase!AE137","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2018)'!AF137-RevReq_BaseCase!AF137","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2018)'!AG137-RevReq_BaseCase!AG137","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2018)'!AH137-RevReq_BaseCase!AH137","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2018)'!AI137-RevReq_BaseCase!AI137","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2018)'!AJ137-RevReq_BaseCase!AJ137","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2018)'!AK137-RevReq_BaseCase!AK137","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2018)'!AL137-RevReq_BaseCase!AL137","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2018)'!AM137-RevReq_BaseCase!AM137","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2018)'!AN137-RevReq_BaseCase!AN137","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2018)'!AO137-RevReq_BaseCase!AO137","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2018)'!AP137-RevReq_BaseCase!AP137","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2018)'!AQ137-RevReq_BaseCase!AQ137","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2018)'!AR137-RevReq_BaseCase!AR137","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2018)'!AS137-RevReq_BaseCase!AS137","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2018)'!AT137-RevReq_BaseCase!AT137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AU137-RevReq_BaseCase!AU137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AV137-RevReq_BaseCase!AV137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AW137-RevReq_BaseCase!AW137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AX137-RevReq_BaseCase!AX137","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AY137-RevReq_BaseCase!AY137","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D112","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,-127310258.12935424,-304789773.25865853,null,null,{"$f":"SUM(O113:O137)","v":0},{"$f":"SUM(P113:P137)","v":0},{"$f":"SUM(Q113:Q137)","v":33109427.906293288},-52227196.473117426,-18343681.938044757,-18391616.590583965,-18371572.436544552,-18165706.671884097,-19889571.379431635,-17306619.134273876,-10472264.129722126,-4574115.1872513955,-16958952.132727832,-13281153.20632742,-6261971.2513194885,-16116082.222135309,-16436546.377980005,6103457.7091861023,16439693.457586238,9968009.3743770774,9896219.1230922118,11830870.222639911,7400409.2445828263,5334847.9441613648,2443364.1297802124,-818642.45160482079,-3558147.6049491316,-9540327.3895994425,-9223218.9022800289,-14592931.113168659,-7785483.8970426489,-18884102.656279236,-18541294.754137263,-18594120.527116038,-19375382.716968849,-19419016.863743931,-20186354.362123877]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[{"$f":"+RevReq_BaseCase!A143","v":"Base"},null,{"$f":"C142+1","v":1},{"$f":"INDEX(D$55:D$79,$C143,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C143,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O143:AY143,$O$5:$AY$5)","v":0},{"$f":"SUM(O143:AY143)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O143-RevReq_BaseCase!O143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P143-RevReq_BaseCase!P143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q143-RevReq_BaseCase!Q143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R143-RevReq_BaseCase!R143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S143-RevReq_BaseCase!S143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T143-RevReq_BaseCase!T143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U143-RevReq_BaseCase!U143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V143-RevReq_BaseCase!V143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W143-RevReq_BaseCase!W143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X143-RevReq_BaseCase!X143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y143-RevReq_BaseCase!Y143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z143-RevReq_BaseCase!Z143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA143-RevReq_BaseCase!AA143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB143-RevReq_BaseCase!AB143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC143-RevReq_BaseCase!AC143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD143-RevReq_BaseCase!AD143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE143-RevReq_BaseCase!AE143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF143-RevReq_BaseCase!AF143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG143-RevReq_BaseCase!AG143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH143-RevReq_BaseCase!AH143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI143-RevReq_BaseCase!AI143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ143-RevReq_BaseCase!AJ143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK143-RevReq_BaseCase!AK143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL143-RevReq_BaseCase!AL143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM143-RevReq_BaseCase!AM143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN143-RevReq_BaseCase!AN143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO143-RevReq_BaseCase!AO143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP143-RevReq_BaseCase!AP143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ143-RevReq_BaseCase!AQ143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR143-RevReq_BaseCase!AR143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS143-RevReq_BaseCase!AS143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT143-RevReq_BaseCase!AT143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU143-RevReq_BaseCase!AU143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV143-RevReq_BaseCase!AV143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW143-RevReq_BaseCase!AW143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX143-RevReq_BaseCase!AX143","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY143-RevReq_BaseCase!AY143","v":0}]
[{"$f":"+RevReq_BaseCase!A144","v":"Clause"},null,{"$f":"C143+1","v":2},{"$f":"INDEX(D$55:D$79,$C144,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O144-RevReq_BaseCase!O144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P144-RevReq_BaseCase!P144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q144-RevReq_BaseCase!Q144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R144-RevReq_BaseCase!R144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S144-RevReq_BaseCase!S144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T144-RevReq_BaseCase!T144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U144-RevReq_BaseCase!U144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V144-RevReq_BaseCase!V144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W144-RevReq_BaseCase!W144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X144-RevReq_BaseCase!X144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y144-RevReq_BaseCase!Y144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z144-RevReq_BaseCase!Z144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA144-RevReq_BaseCase!AA144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB144-RevReq_BaseCase!AB144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC144-RevReq_BaseCase!AC144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD144-RevReq_BaseCase!AD144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE144-RevReq_BaseCase!AE144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF144-RevReq_BaseCase!AF144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG144-RevReq_BaseCase!AG144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH144-RevReq_BaseCase!AH144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI144-RevReq_BaseCase!AI144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ144-RevReq_BaseCase!AJ144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK144-RevReq_BaseCase!AK144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL144-RevReq_BaseCase!AL144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM144-RevReq_BaseCase!AM144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN144-RevReq_BaseCase!AN144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO144-RevReq_BaseCase!AO144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP144-RevReq_BaseCase!AP144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ144-RevReq_BaseCase!AQ144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR144-RevReq_BaseCase!AR144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS144-RevReq_BaseCase!AS144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT144-RevReq_BaseCase!AT144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU144-RevReq_BaseCase!AU144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV144-RevReq_BaseCase!AV144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW144-RevReq_BaseCase!AW144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX144-RevReq_BaseCase!AX144","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY144-RevReq_BaseCase!AY144","v":0}]
[{"$f":"+RevReq_BaseCase!A145","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O145-RevReq_BaseCase!O145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P145-RevReq_BaseCase!P145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q145-RevReq_BaseCase!Q145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R145-RevReq_BaseCase!R145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S145-RevReq_BaseCase!S145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T145-RevReq_BaseCase!T145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U145-RevReq_BaseCase!U145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V145-RevReq_BaseCase!V145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W145-RevReq_BaseCase!W145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X145-RevReq_BaseCase!X145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y145-RevReq_BaseCase!Y145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z145-RevReq_BaseCase!Z145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA145-RevReq_BaseCase!AA145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB145-RevReq_BaseCase!AB145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC145-RevReq_BaseCase!AC145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD145-RevReq_BaseCase!AD145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE145-RevReq_BaseCase!AE145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF145-RevReq_BaseCase!AF145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG145-RevReq_BaseCase!AG145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH145-RevReq_BaseCase!AH145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI145-RevReq_BaseCase!AI145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ145-RevReq_BaseCase!AJ145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK145-RevReq_BaseCase!AK145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL145-RevReq_BaseCase!AL145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM145-RevReq_BaseCase!AM145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN145-RevReq_BaseCase!AN145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO145-RevReq_BaseCase!AO145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP145-RevReq_BaseCase!AP145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ145-RevReq_BaseCase!AQ145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR145-RevReq_BaseCase!AR145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS145-RevReq_BaseCase!AS145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT145-RevReq_BaseCase!AT145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU145-RevReq_BaseCase!AU145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV145-RevReq_BaseCase!AV145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW145-RevReq_BaseCase!AW145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX145-RevReq_BaseCase!AX145","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY145-RevReq_BaseCase!AY145","v":0}]
[{"$f":"+RevReq_BaseCase!A146","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O146-RevReq_BaseCase!O146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P146-RevReq_BaseCase!P146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q146-RevReq_BaseCase!Q146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R146-RevReq_BaseCase!R146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S146-RevReq_BaseCase!S146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T146-RevReq_BaseCase!T146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U146-RevReq_BaseCase!U146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V146-RevReq_BaseCase!V146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W146-RevReq_BaseCase!W146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X146-RevReq_BaseCase!X146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y146-RevReq_BaseCase!Y146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z146-RevReq_BaseCase!Z146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA146-RevReq_BaseCase!AA146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB146-RevReq_BaseCase!AB146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC146-RevReq_BaseCase!AC146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD146-RevReq_BaseCase!AD146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE146-RevReq_BaseCase!AE146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF146-RevReq_BaseCase!AF146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG146-RevReq_BaseCase!AG146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH146-RevReq_BaseCase!AH146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI146-RevReq_BaseCase!AI146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ146-RevReq_BaseCase!AJ146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK146-RevReq_BaseCase!AK146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL146-RevReq_BaseCase!AL146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM146-RevReq_BaseCase!AM146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN146-RevReq_BaseCase!AN146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO146-RevReq_BaseCase!AO146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP146-RevReq_BaseCase!AP146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ146-RevReq_BaseCase!AQ146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR146-RevReq_BaseCase!AR146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS146-RevReq_BaseCase!AS146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT146-RevReq_BaseCase!AT146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU146-RevReq_BaseCase!AU146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV146-RevReq_BaseCase!AV146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW146-RevReq_BaseCase!AW146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX146-RevReq_BaseCase!AX146","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY146-RevReq_BaseCase!AY146","v":0}]
[{"$f":"+RevReq_BaseCase!A147","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,-186551309.78674799,-591845548.36833179,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O147-RevReq_BaseCase!O147","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P147-RevReq_BaseCase!P147","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q147-RevReq_BaseCase!Q147","v":-12347726.140000001},{"$f":"+'RevReq_ExitCase_(2018)'!R147-RevReq_BaseCase!R147","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!S147-RevReq_BaseCase!S147","v":-12265463.3572},{"$f":"+'RevReq_ExitCase_(2018)'!T147-RevReq_BaseCase!T147","v":-12510772.624344001},{"$f":"+'RevReq_ExitCase_(2018)'!U147-RevReq_BaseCase!U147","v":-12760988.076830881},{"$f":"+'RevReq_ExitCase_(2018)'!V147-RevReq_BaseCase!V147","v":-13016207.838367498},{"$f":"+'RevReq_ExitCase_(2018)'!W147-RevReq_BaseCase!W147","v":-13276531.995134847},{"$f":"+'RevReq_ExitCase_(2018)'!X147-RevReq_BaseCase!X147","v":-13762878.795677545},{"$f":"+'RevReq_ExitCase_(2018)'!Y147-RevReq_BaseCase!Y147","v":-14038136.371591097},{"$f":"+'RevReq_ExitCase_(2018)'!Z147-RevReq_BaseCase!Z147","v":-14089161.965493063},{"$f":"+'RevReq_ExitCase_(2018)'!AA147-RevReq_BaseCase!AA147","v":-14370945.204802925},{"$f":"+'RevReq_ExitCase_(2018)'!AB147-RevReq_BaseCase!AB147","v":-14658364.108898982},{"$f":"+'RevReq_ExitCase_(2018)'!AC147-RevReq_BaseCase!AC147","v":-14951531.391076963},{"$f":"+'RevReq_ExitCase_(2018)'!AD147-RevReq_BaseCase!AD147","v":-15250562.018898502},{"$f":"+'RevReq_ExitCase_(2018)'!AE147-RevReq_BaseCase!AE147","v":-15555573.259276472},{"$f":"+'RevReq_ExitCase_(2018)'!AF147-RevReq_BaseCase!AF147","v":-15866684.724462001},{"$f":"+'RevReq_ExitCase_(2018)'!AG147-RevReq_BaseCase!AG147","v":-16184018.418951243},{"$f":"+'RevReq_ExitCase_(2018)'!AH147-RevReq_BaseCase!AH147","v":-16776872.454995094},{"$f":"+'RevReq_ExitCase_(2018)'!AI147-RevReq_BaseCase!AI147","v":-17112409.904094998},{"$f":"+'RevReq_ExitCase_(2018)'!AJ147-RevReq_BaseCase!AJ147","v":-17174609.818338413},{"$f":"+'RevReq_ExitCase_(2018)'!AK147-RevReq_BaseCase!AK147","v":-17518102.014705181},{"$f":"+'RevReq_ExitCase_(2018)'!AL147-RevReq_BaseCase!AL147","v":-17868464.054999284},{"$f":"+'RevReq_ExitCase_(2018)'!AM147-RevReq_BaseCase!AM147","v":-18225833.336099271},{"$f":"+'RevReq_ExitCase_(2018)'!AN147-RevReq_BaseCase!AN147","v":-18590350.002821259},{"$f":"+'RevReq_ExitCase_(2018)'!AO147-RevReq_BaseCase!AO147","v":-18962157.002877682},{"$f":"+'RevReq_ExitCase_(2018)'!AP147-RevReq_BaseCase!AP147","v":-19341400.142935235},{"$f":"+'RevReq_ExitCase_(2018)'!AQ147-RevReq_BaseCase!AQ147","v":-19728228.145793941},{"$f":"+'RevReq_ExitCase_(2018)'!AR147-RevReq_BaseCase!AR147","v":-20450913.907602768},{"$f":"+'RevReq_ExitCase_(2018)'!AS147-RevReq_BaseCase!AS147","v":-20859932.185754821},{"$f":"+'RevReq_ExitCase_(2018)'!AT147-RevReq_BaseCase!AT147","v":-20935753.534141697},{"$f":"+'RevReq_ExitCase_(2018)'!AU147-RevReq_BaseCase!AU147","v":-21354468.604824532},{"$f":"+'RevReq_ExitCase_(2018)'!AV147-RevReq_BaseCase!AV147","v":-21781557.976921022},{"$f":"+'RevReq_ExitCase_(2018)'!AW147-RevReq_BaseCase!AW147","v":-22217189.136459444},{"$f":"+'RevReq_ExitCase_(2018)'!AX147-RevReq_BaseCase!AX147","v":-22661532.919188634},{"$f":"+'RevReq_ExitCase_(2018)'!AY147-RevReq_BaseCase!AY147","v":-23114763.577572409}]
[{"$f":"+RevReq_BaseCase!A148","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,-2455706.135407229,-7800448.9811843839,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O148-RevReq_BaseCase!O148","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P148-RevReq_BaseCase!P148","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q148-RevReq_BaseCase!Q148","v":-157848},{"$f":"+'RevReq_ExitCase_(2018)'!R148-RevReq_BaseCase!R148","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S148-RevReq_BaseCase!S148","v":-162223.43999999997},{"$f":"+'RevReq_ExitCase_(2018)'!T148-RevReq_BaseCase!T148","v":-165467.90879999998},{"$f":"+'RevReq_ExitCase_(2018)'!U148-RevReq_BaseCase!U148","v":-168777.26697599998},{"$f":"+'RevReq_ExitCase_(2018)'!V148-RevReq_BaseCase!V148","v":-172152.81231551996},{"$f":"+'RevReq_ExitCase_(2018)'!W148-RevReq_BaseCase!W148","v":-175595.86856183037},{"$f":"+'RevReq_ExitCase_(2018)'!X148-RevReq_BaseCase!X148","v":-179107.78593306697},{"$f":"+'RevReq_ExitCase_(2018)'!Y148-RevReq_BaseCase!Y148","v":-182689.94165172832},{"$f":"+'RevReq_ExitCase_(2018)'!Z148-RevReq_BaseCase!Z148","v":-186343.74048476288},{"$f":"+'RevReq_ExitCase_(2018)'!AA148-RevReq_BaseCase!AA148","v":-190070.61529445817},{"$f":"+'RevReq_ExitCase_(2018)'!AB148-RevReq_BaseCase!AB148","v":-193872.02760034733},{"$f":"+'RevReq_ExitCase_(2018)'!AC148-RevReq_BaseCase!AC148","v":-197749.4681523543},{"$f":"+'RevReq_ExitCase_(2018)'!AD148-RevReq_BaseCase!AD148","v":-201704.45751540136},{"$f":"+'RevReq_ExitCase_(2018)'!AE148-RevReq_BaseCase!AE148","v":-205738.54666570938},{"$f":"+'RevReq_ExitCase_(2018)'!AF148-RevReq_BaseCase!AF148","v":-209853.31759902358},{"$f":"+'RevReq_ExitCase_(2018)'!AG148-RevReq_BaseCase!AG148","v":-214050.38395100407},{"$f":"+'RevReq_ExitCase_(2018)'!AH148-RevReq_BaseCase!AH148","v":-218331.39163002415},{"$f":"+'RevReq_ExitCase_(2018)'!AI148-RevReq_BaseCase!AI148","v":-222698.01946262462},{"$f":"+'RevReq_ExitCase_(2018)'!AJ148-RevReq_BaseCase!AJ148","v":-227151.97985187714},{"$f":"+'RevReq_ExitCase_(2018)'!AK148-RevReq_BaseCase!AK148","v":-231695.01944891468},{"$f":"+'RevReq_ExitCase_(2018)'!AL148-RevReq_BaseCase!AL148","v":-236328.91983789299},{"$f":"+'RevReq_ExitCase_(2018)'!AM148-RevReq_BaseCase!AM148","v":-241055.49823465085},{"$f":"+'RevReq_ExitCase_(2018)'!AN148-RevReq_BaseCase!AN148","v":-245876.6081993439},{"$f":"+'RevReq_ExitCase_(2018)'!AO148-RevReq_BaseCase!AO148","v":-250794.14036333078},{"$f":"+'RevReq_ExitCase_(2018)'!AP148-RevReq_BaseCase!AP148","v":-255810.02317059739},{"$f":"+'RevReq_ExitCase_(2018)'!AQ148-RevReq_BaseCase!AQ148","v":-260926.22363400934},{"$f":"+'RevReq_ExitCase_(2018)'!AR148-RevReq_BaseCase!AR148","v":-266144.74810668954},{"$f":"+'RevReq_ExitCase_(2018)'!AS148-RevReq_BaseCase!AS148","v":-271467.64306882332},{"$f":"+'RevReq_ExitCase_(2018)'!AT148-RevReq_BaseCase!AT148","v":-276896.9959301998},{"$f":"+'RevReq_ExitCase_(2018)'!AU148-RevReq_BaseCase!AU148","v":-282434.93584880378},{"$f":"+'RevReq_ExitCase_(2018)'!AV148-RevReq_BaseCase!AV148","v":-288083.63456577988},{"$f":"+'RevReq_ExitCase_(2018)'!AW148-RevReq_BaseCase!AW148","v":-293845.30725709547},{"$f":"+'RevReq_ExitCase_(2018)'!AX148-RevReq_BaseCase!AX148","v":-299722.21340223739},{"$f":"+'RevReq_ExitCase_(2018)'!AY148-RevReq_BaseCase!AY148","v":-305716.65767028218}]
[{"$f":"+RevReq_BaseCase!A149","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O149-RevReq_BaseCase!O149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P149-RevReq_BaseCase!P149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q149-RevReq_BaseCase!Q149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R149-RevReq_BaseCase!R149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S149-RevReq_BaseCase!S149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T149-RevReq_BaseCase!T149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U149-RevReq_BaseCase!U149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V149-RevReq_BaseCase!V149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W149-RevReq_BaseCase!W149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X149-RevReq_BaseCase!X149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y149-RevReq_BaseCase!Y149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z149-RevReq_BaseCase!Z149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA149-RevReq_BaseCase!AA149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB149-RevReq_BaseCase!AB149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC149-RevReq_BaseCase!AC149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD149-RevReq_BaseCase!AD149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE149-RevReq_BaseCase!AE149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF149-RevReq_BaseCase!AF149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG149-RevReq_BaseCase!AG149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH149-RevReq_BaseCase!AH149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI149-RevReq_BaseCase!AI149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ149-RevReq_BaseCase!AJ149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK149-RevReq_BaseCase!AK149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL149-RevReq_BaseCase!AL149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM149-RevReq_BaseCase!AM149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN149-RevReq_BaseCase!AN149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO149-RevReq_BaseCase!AO149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP149-RevReq_BaseCase!AP149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ149-RevReq_BaseCase!AQ149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR149-RevReq_BaseCase!AR149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS149-RevReq_BaseCase!AS149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT149-RevReq_BaseCase!AT149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU149-RevReq_BaseCase!AU149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV149-RevReq_BaseCase!AV149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW149-RevReq_BaseCase!AW149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX149-RevReq_BaseCase!AX149","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY149-RevReq_BaseCase!AY149","v":0}]
[{"$f":"+RevReq_BaseCase!A150","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O150-RevReq_BaseCase!O150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P150-RevReq_BaseCase!P150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q150-RevReq_BaseCase!Q150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R150-RevReq_BaseCase!R150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S150-RevReq_BaseCase!S150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T150-RevReq_BaseCase!T150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U150-RevReq_BaseCase!U150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V150-RevReq_BaseCase!V150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W150-RevReq_BaseCase!W150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X150-RevReq_BaseCase!X150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y150-RevReq_BaseCase!Y150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z150-RevReq_BaseCase!Z150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA150-RevReq_BaseCase!AA150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB150-RevReq_BaseCase!AB150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC150-RevReq_BaseCase!AC150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD150-RevReq_BaseCase!AD150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE150-RevReq_BaseCase!AE150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF150-RevReq_BaseCase!AF150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG150-RevReq_BaseCase!AG150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH150-RevReq_BaseCase!AH150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI150-RevReq_BaseCase!AI150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ150-RevReq_BaseCase!AJ150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK150-RevReq_BaseCase!AK150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL150-RevReq_BaseCase!AL150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM150-RevReq_BaseCase!AM150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN150-RevReq_BaseCase!AN150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO150-RevReq_BaseCase!AO150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP150-RevReq_BaseCase!AP150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ150-RevReq_BaseCase!AQ150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR150-RevReq_BaseCase!AR150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS150-RevReq_BaseCase!AS150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT150-RevReq_BaseCase!AT150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU150-RevReq_BaseCase!AU150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV150-RevReq_BaseCase!AV150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW150-RevReq_BaseCase!AW150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX150-RevReq_BaseCase!AX150","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY150-RevReq_BaseCase!AY150","v":0}]
[{"$f":"+RevReq_BaseCase!A151","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,-7580751.880900708,-7861665.0675000027,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O151-RevReq_BaseCase!O151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P151-RevReq_BaseCase!P151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q151-RevReq_BaseCase!Q151","v":-7861665.0675000027},{"$f":"+'RevReq_ExitCase_(2018)'!R151-RevReq_BaseCase!R151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S151-RevReq_BaseCase!S151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T151-RevReq_BaseCase!T151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U151-RevReq_BaseCase!U151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V151-RevReq_BaseCase!V151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W151-RevReq_BaseCase!W151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X151-RevReq_BaseCase!X151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y151-RevReq_BaseCase!Y151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z151-RevReq_BaseCase!Z151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA151-RevReq_BaseCase!AA151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB151-RevReq_BaseCase!AB151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC151-RevReq_BaseCase!AC151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD151-RevReq_BaseCase!AD151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE151-RevReq_BaseCase!AE151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF151-RevReq_BaseCase!AF151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG151-RevReq_BaseCase!AG151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH151-RevReq_BaseCase!AH151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI151-RevReq_BaseCase!AI151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ151-RevReq_BaseCase!AJ151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK151-RevReq_BaseCase!AK151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL151-RevReq_BaseCase!AL151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM151-RevReq_BaseCase!AM151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN151-RevReq_BaseCase!AN151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO151-RevReq_BaseCase!AO151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP151-RevReq_BaseCase!AP151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ151-RevReq_BaseCase!AQ151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR151-RevReq_BaseCase!AR151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS151-RevReq_BaseCase!AS151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT151-RevReq_BaseCase!AT151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU151-RevReq_BaseCase!AU151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV151-RevReq_BaseCase!AV151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW151-RevReq_BaseCase!AW151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX151-RevReq_BaseCase!AX151","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY151-RevReq_BaseCase!AY151","v":0}]
[{"$f":"+RevReq_BaseCase!A152","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,-46981748.504457437,-50494753.770000011,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O152-RevReq_BaseCase!O152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P152-RevReq_BaseCase!P152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q152-RevReq_BaseCase!Q152","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!R152-RevReq_BaseCase!R152","v":-25247376.885000005},{"$f":"+'RevReq_ExitCase_(2018)'!S152-RevReq_BaseCase!S152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T152-RevReq_BaseCase!T152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U152-RevReq_BaseCase!U152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V152-RevReq_BaseCase!V152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W152-RevReq_BaseCase!W152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X152-RevReq_BaseCase!X152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y152-RevReq_BaseCase!Y152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z152-RevReq_BaseCase!Z152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA152-RevReq_BaseCase!AA152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB152-RevReq_BaseCase!AB152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC152-RevReq_BaseCase!AC152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD152-RevReq_BaseCase!AD152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE152-RevReq_BaseCase!AE152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF152-RevReq_BaseCase!AF152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG152-RevReq_BaseCase!AG152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH152-RevReq_BaseCase!AH152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI152-RevReq_BaseCase!AI152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ152-RevReq_BaseCase!AJ152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK152-RevReq_BaseCase!AK152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL152-RevReq_BaseCase!AL152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM152-RevReq_BaseCase!AM152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN152-RevReq_BaseCase!AN152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO152-RevReq_BaseCase!AO152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP152-RevReq_BaseCase!AP152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ152-RevReq_BaseCase!AQ152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR152-RevReq_BaseCase!AR152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS152-RevReq_BaseCase!AS152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT152-RevReq_BaseCase!AT152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU152-RevReq_BaseCase!AU152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV152-RevReq_BaseCase!AV152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW152-RevReq_BaseCase!AW152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX152-RevReq_BaseCase!AX152","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY152-RevReq_BaseCase!AY152","v":0}]
[{"$f":"+RevReq_BaseCase!A153","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,-35838869.971061572,-38528176.449910313,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O153-RevReq_BaseCase!O153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P153-RevReq_BaseCase!P153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q153-RevReq_BaseCase!Q153","v":-19133528.434199996},{"$f":"+'RevReq_ExitCase_(2018)'!R153-RevReq_BaseCase!R153","v":-19394648.01571032},{"$f":"+'RevReq_ExitCase_(2018)'!S153-RevReq_BaseCase!S153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T153-RevReq_BaseCase!T153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U153-RevReq_BaseCase!U153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V153-RevReq_BaseCase!V153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W153-RevReq_BaseCase!W153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X153-RevReq_BaseCase!X153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y153-RevReq_BaseCase!Y153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z153-RevReq_BaseCase!Z153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA153-RevReq_BaseCase!AA153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB153-RevReq_BaseCase!AB153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC153-RevReq_BaseCase!AC153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD153-RevReq_BaseCase!AD153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE153-RevReq_BaseCase!AE153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF153-RevReq_BaseCase!AF153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG153-RevReq_BaseCase!AG153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH153-RevReq_BaseCase!AH153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI153-RevReq_BaseCase!AI153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ153-RevReq_BaseCase!AJ153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK153-RevReq_BaseCase!AK153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL153-RevReq_BaseCase!AL153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM153-RevReq_BaseCase!AM153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN153-RevReq_BaseCase!AN153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO153-RevReq_BaseCase!AO153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP153-RevReq_BaseCase!AP153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ153-RevReq_BaseCase!AQ153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR153-RevReq_BaseCase!AR153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS153-RevReq_BaseCase!AS153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT153-RevReq_BaseCase!AT153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU153-RevReq_BaseCase!AU153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV153-RevReq_BaseCase!AV153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW153-RevReq_BaseCase!AW153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX153-RevReq_BaseCase!AX153","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY153-RevReq_BaseCase!AY153","v":0}]
[{"$f":"+RevReq_BaseCase!A154","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,-8381083.9794920143,-9581230.165621303,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O154-RevReq_BaseCase!O154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P154-RevReq_BaseCase!P154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q154-RevReq_BaseCase!Q154","v":-2664314.4335691459},{"$f":"+'RevReq_ExitCase_(2018)'!R154-RevReq_BaseCase!R154","v":-2549410.0552071012},{"$f":"+'RevReq_ExitCase_(2018)'!S154-RevReq_BaseCase!S154","v":-2434505.676845056},{"$f":"+'RevReq_ExitCase_(2018)'!T154-RevReq_BaseCase!T154","v":-1933000},{"$f":"+'RevReq_ExitCase_(2018)'!U154-RevReq_BaseCase!U154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V154-RevReq_BaseCase!V154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W154-RevReq_BaseCase!W154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X154-RevReq_BaseCase!X154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y154-RevReq_BaseCase!Y154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z154-RevReq_BaseCase!Z154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA154-RevReq_BaseCase!AA154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB154-RevReq_BaseCase!AB154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC154-RevReq_BaseCase!AC154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD154-RevReq_BaseCase!AD154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE154-RevReq_BaseCase!AE154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF154-RevReq_BaseCase!AF154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG154-RevReq_BaseCase!AG154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH154-RevReq_BaseCase!AH154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI154-RevReq_BaseCase!AI154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ154-RevReq_BaseCase!AJ154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK154-RevReq_BaseCase!AK154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL154-RevReq_BaseCase!AL154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM154-RevReq_BaseCase!AM154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN154-RevReq_BaseCase!AN154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO154-RevReq_BaseCase!AO154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP154-RevReq_BaseCase!AP154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ154-RevReq_BaseCase!AQ154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR154-RevReq_BaseCase!AR154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS154-RevReq_BaseCase!AS154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT154-RevReq_BaseCase!AT154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU154-RevReq_BaseCase!AU154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV154-RevReq_BaseCase!AV154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW154-RevReq_BaseCase!AW154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX154-RevReq_BaseCase!AX154","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY154-RevReq_BaseCase!AY154","v":0}]
[{"$f":"+RevReq_BaseCase!A155","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,-947593.98511258815,-982708.13343749987,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O155-RevReq_BaseCase!O155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P155-RevReq_BaseCase!P155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q155-RevReq_BaseCase!Q155","v":-982708.13343749987},{"$f":"+'RevReq_ExitCase_(2018)'!R155-RevReq_BaseCase!R155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S155-RevReq_BaseCase!S155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T155-RevReq_BaseCase!T155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U155-RevReq_BaseCase!U155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V155-RevReq_BaseCase!V155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W155-RevReq_BaseCase!W155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X155-RevReq_BaseCase!X155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y155-RevReq_BaseCase!Y155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z155-RevReq_BaseCase!Z155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA155-RevReq_BaseCase!AA155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB155-RevReq_BaseCase!AB155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC155-RevReq_BaseCase!AC155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD155-RevReq_BaseCase!AD155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE155-RevReq_BaseCase!AE155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF155-RevReq_BaseCase!AF155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG155-RevReq_BaseCase!AG155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH155-RevReq_BaseCase!AH155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI155-RevReq_BaseCase!AI155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ155-RevReq_BaseCase!AJ155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK155-RevReq_BaseCase!AK155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL155-RevReq_BaseCase!AL155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM155-RevReq_BaseCase!AM155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN155-RevReq_BaseCase!AN155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO155-RevReq_BaseCase!AO155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP155-RevReq_BaseCase!AP155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ155-RevReq_BaseCase!AQ155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR155-RevReq_BaseCase!AR155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS155-RevReq_BaseCase!AS155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT155-RevReq_BaseCase!AT155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU155-RevReq_BaseCase!AU155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV155-RevReq_BaseCase!AV155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW155-RevReq_BaseCase!AW155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX155-RevReq_BaseCase!AX155","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY155-RevReq_BaseCase!AY155","v":0}]
[{"$f":"+RevReq_BaseCase!A156","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O156-RevReq_BaseCase!O156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P156-RevReq_BaseCase!P156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q156-RevReq_BaseCase!Q156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R156-RevReq_BaseCase!R156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S156-RevReq_BaseCase!S156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T156-RevReq_BaseCase!T156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U156-RevReq_BaseCase!U156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V156-RevReq_BaseCase!V156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W156-RevReq_BaseCase!W156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X156-RevReq_BaseCase!X156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y156-RevReq_BaseCase!Y156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z156-RevReq_BaseCase!Z156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA156-RevReq_BaseCase!AA156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB156-RevReq_BaseCase!AB156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC156-RevReq_BaseCase!AC156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD156-RevReq_BaseCase!AD156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE156-RevReq_BaseCase!AE156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF156-RevReq_BaseCase!AF156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG156-RevReq_BaseCase!AG156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH156-RevReq_BaseCase!AH156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI156-RevReq_BaseCase!AI156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ156-RevReq_BaseCase!AJ156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK156-RevReq_BaseCase!AK156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL156-RevReq_BaseCase!AL156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM156-RevReq_BaseCase!AM156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN156-RevReq_BaseCase!AN156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO156-RevReq_BaseCase!AO156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP156-RevReq_BaseCase!AP156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ156-RevReq_BaseCase!AQ156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR156-RevReq_BaseCase!AR156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS156-RevReq_BaseCase!AS156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT156-RevReq_BaseCase!AT156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU156-RevReq_BaseCase!AU156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV156-RevReq_BaseCase!AV156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW156-RevReq_BaseCase!AW156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX156-RevReq_BaseCase!AX156","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY156-RevReq_BaseCase!AY156","v":0}]
[{"$f":"+RevReq_BaseCase!A157","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O157-RevReq_BaseCase!O157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P157-RevReq_BaseCase!P157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q157-RevReq_BaseCase!Q157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R157-RevReq_BaseCase!R157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S157-RevReq_BaseCase!S157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T157-RevReq_BaseCase!T157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U157-RevReq_BaseCase!U157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V157-RevReq_BaseCase!V157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W157-RevReq_BaseCase!W157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X157-RevReq_BaseCase!X157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y157-RevReq_BaseCase!Y157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z157-RevReq_BaseCase!Z157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA157-RevReq_BaseCase!AA157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB157-RevReq_BaseCase!AB157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC157-RevReq_BaseCase!AC157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD157-RevReq_BaseCase!AD157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE157-RevReq_BaseCase!AE157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF157-RevReq_BaseCase!AF157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG157-RevReq_BaseCase!AG157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH157-RevReq_BaseCase!AH157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI157-RevReq_BaseCase!AI157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ157-RevReq_BaseCase!AJ157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK157-RevReq_BaseCase!AK157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL157-RevReq_BaseCase!AL157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM157-RevReq_BaseCase!AM157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN157-RevReq_BaseCase!AN157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO157-RevReq_BaseCase!AO157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP157-RevReq_BaseCase!AP157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ157-RevReq_BaseCase!AQ157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR157-RevReq_BaseCase!AR157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS157-RevReq_BaseCase!AS157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT157-RevReq_BaseCase!AT157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU157-RevReq_BaseCase!AU157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV157-RevReq_BaseCase!AV157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW157-RevReq_BaseCase!AW157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX157-RevReq_BaseCase!AX157","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY157-RevReq_BaseCase!AY157","v":0}]
[{"$f":"+RevReq_BaseCase!A158","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O158-RevReq_BaseCase!O158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P158-RevReq_BaseCase!P158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q158-RevReq_BaseCase!Q158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R158-RevReq_BaseCase!R158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S158-RevReq_BaseCase!S158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T158-RevReq_BaseCase!T158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U158-RevReq_BaseCase!U158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V158-RevReq_BaseCase!V158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W158-RevReq_BaseCase!W158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X158-RevReq_BaseCase!X158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y158-RevReq_BaseCase!Y158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z158-RevReq_BaseCase!Z158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA158-RevReq_BaseCase!AA158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB158-RevReq_BaseCase!AB158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC158-RevReq_BaseCase!AC158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD158-RevReq_BaseCase!AD158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE158-RevReq_BaseCase!AE158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF158-RevReq_BaseCase!AF158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG158-RevReq_BaseCase!AG158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH158-RevReq_BaseCase!AH158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI158-RevReq_BaseCase!AI158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ158-RevReq_BaseCase!AJ158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK158-RevReq_BaseCase!AK158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL158-RevReq_BaseCase!AL158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM158-RevReq_BaseCase!AM158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN158-RevReq_BaseCase!AN158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO158-RevReq_BaseCase!AO158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP158-RevReq_BaseCase!AP158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ158-RevReq_BaseCase!AQ158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR158-RevReq_BaseCase!AR158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS158-RevReq_BaseCase!AS158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT158-RevReq_BaseCase!AT158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU158-RevReq_BaseCase!AU158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV158-RevReq_BaseCase!AV158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW158-RevReq_BaseCase!AW158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX158-RevReq_BaseCase!AX158","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY158-RevReq_BaseCase!AY158","v":0}]
[{"$f":"+RevReq_BaseCase!A159","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O159-RevReq_BaseCase!O159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P159-RevReq_BaseCase!P159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q159-RevReq_BaseCase!Q159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R159-RevReq_BaseCase!R159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S159-RevReq_BaseCase!S159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T159-RevReq_BaseCase!T159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U159-RevReq_BaseCase!U159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V159-RevReq_BaseCase!V159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W159-RevReq_BaseCase!W159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X159-RevReq_BaseCase!X159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y159-RevReq_BaseCase!Y159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z159-RevReq_BaseCase!Z159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA159-RevReq_BaseCase!AA159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB159-RevReq_BaseCase!AB159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC159-RevReq_BaseCase!AC159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD159-RevReq_BaseCase!AD159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE159-RevReq_BaseCase!AE159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF159-RevReq_BaseCase!AF159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG159-RevReq_BaseCase!AG159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH159-RevReq_BaseCase!AH159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI159-RevReq_BaseCase!AI159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ159-RevReq_BaseCase!AJ159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK159-RevReq_BaseCase!AK159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL159-RevReq_BaseCase!AL159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM159-RevReq_BaseCase!AM159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN159-RevReq_BaseCase!AN159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO159-RevReq_BaseCase!AO159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP159-RevReq_BaseCase!AP159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ159-RevReq_BaseCase!AQ159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR159-RevReq_BaseCase!AR159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS159-RevReq_BaseCase!AS159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT159-RevReq_BaseCase!AT159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU159-RevReq_BaseCase!AU159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV159-RevReq_BaseCase!AV159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW159-RevReq_BaseCase!AW159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX159-RevReq_BaseCase!AX159","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY159-RevReq_BaseCase!AY159","v":0}]
[{"$f":"+RevReq_BaseCase!A160","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O160-RevReq_BaseCase!O160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P160-RevReq_BaseCase!P160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q160-RevReq_BaseCase!Q160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R160-RevReq_BaseCase!R160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S160-RevReq_BaseCase!S160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T160-RevReq_BaseCase!T160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U160-RevReq_BaseCase!U160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V160-RevReq_BaseCase!V160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W160-RevReq_BaseCase!W160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X160-RevReq_BaseCase!X160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y160-RevReq_BaseCase!Y160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z160-RevReq_BaseCase!Z160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA160-RevReq_BaseCase!AA160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB160-RevReq_BaseCase!AB160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC160-RevReq_BaseCase!AC160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD160-RevReq_BaseCase!AD160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE160-RevReq_BaseCase!AE160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF160-RevReq_BaseCase!AF160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG160-RevReq_BaseCase!AG160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH160-RevReq_BaseCase!AH160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI160-RevReq_BaseCase!AI160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ160-RevReq_BaseCase!AJ160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK160-RevReq_BaseCase!AK160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL160-RevReq_BaseCase!AL160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM160-RevReq_BaseCase!AM160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN160-RevReq_BaseCase!AN160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO160-RevReq_BaseCase!AO160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP160-RevReq_BaseCase!AP160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ160-RevReq_BaseCase!AQ160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR160-RevReq_BaseCase!AR160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS160-RevReq_BaseCase!AS160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT160-RevReq_BaseCase!AT160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU160-RevReq_BaseCase!AU160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV160-RevReq_BaseCase!AV160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW160-RevReq_BaseCase!AW160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX160-RevReq_BaseCase!AX160","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY160-RevReq_BaseCase!AY160","v":0}]
[{"$f":"+RevReq_BaseCase!A161","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O161-RevReq_BaseCase!O161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P161-RevReq_BaseCase!P161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q161-RevReq_BaseCase!Q161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R161-RevReq_BaseCase!R161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S161-RevReq_BaseCase!S161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T161-RevReq_BaseCase!T161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U161-RevReq_BaseCase!U161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V161-RevReq_BaseCase!V161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W161-RevReq_BaseCase!W161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X161-RevReq_BaseCase!X161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y161-RevReq_BaseCase!Y161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z161-RevReq_BaseCase!Z161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA161-RevReq_BaseCase!AA161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB161-RevReq_BaseCase!AB161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC161-RevReq_BaseCase!AC161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD161-RevReq_BaseCase!AD161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE161-RevReq_BaseCase!AE161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF161-RevReq_BaseCase!AF161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG161-RevReq_BaseCase!AG161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH161-RevReq_BaseCase!AH161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI161-RevReq_BaseCase!AI161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ161-RevReq_BaseCase!AJ161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK161-RevReq_BaseCase!AK161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL161-RevReq_BaseCase!AL161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM161-RevReq_BaseCase!AM161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN161-RevReq_BaseCase!AN161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO161-RevReq_BaseCase!AO161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP161-RevReq_BaseCase!AP161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ161-RevReq_BaseCase!AQ161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR161-RevReq_BaseCase!AR161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS161-RevReq_BaseCase!AS161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT161-RevReq_BaseCase!AT161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU161-RevReq_BaseCase!AU161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV161-RevReq_BaseCase!AV161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW161-RevReq_BaseCase!AW161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX161-RevReq_BaseCase!AX161","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY161-RevReq_BaseCase!AY161","v":0}]
[{"$f":"+RevReq_BaseCase!A162","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O162-RevReq_BaseCase!O162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P162-RevReq_BaseCase!P162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q162-RevReq_BaseCase!Q162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R162-RevReq_BaseCase!R162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S162-RevReq_BaseCase!S162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T162-RevReq_BaseCase!T162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U162-RevReq_BaseCase!U162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V162-RevReq_BaseCase!V162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W162-RevReq_BaseCase!W162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X162-RevReq_BaseCase!X162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y162-RevReq_BaseCase!Y162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z162-RevReq_BaseCase!Z162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA162-RevReq_BaseCase!AA162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB162-RevReq_BaseCase!AB162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC162-RevReq_BaseCase!AC162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD162-RevReq_BaseCase!AD162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE162-RevReq_BaseCase!AE162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF162-RevReq_BaseCase!AF162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG162-RevReq_BaseCase!AG162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH162-RevReq_BaseCase!AH162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI162-RevReq_BaseCase!AI162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ162-RevReq_BaseCase!AJ162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK162-RevReq_BaseCase!AK162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL162-RevReq_BaseCase!AL162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM162-RevReq_BaseCase!AM162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN162-RevReq_BaseCase!AN162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO162-RevReq_BaseCase!AO162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP162-RevReq_BaseCase!AP162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ162-RevReq_BaseCase!AQ162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR162-RevReq_BaseCase!AR162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS162-RevReq_BaseCase!AS162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT162-RevReq_BaseCase!AT162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU162-RevReq_BaseCase!AU162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV162-RevReq_BaseCase!AV162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW162-RevReq_BaseCase!AW162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX162-RevReq_BaseCase!AX162","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY162-RevReq_BaseCase!AY162","v":0}]
[{"$f":"+RevReq_BaseCase!A163","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,120770894.50511776,677117516.79753983,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O163-RevReq_BaseCase!O163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P163-RevReq_BaseCase!P163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q163-RevReq_BaseCase!Q163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R163-RevReq_BaseCase!R163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S163-RevReq_BaseCase!S163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T163-RevReq_BaseCase!T163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U163-RevReq_BaseCase!U163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V163-RevReq_BaseCase!V163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W163-RevReq_BaseCase!W163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X163-RevReq_BaseCase!X163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y163-RevReq_BaseCase!Y163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z163-RevReq_BaseCase!Z163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA163-RevReq_BaseCase!AA163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB163-RevReq_BaseCase!AB163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC163-RevReq_BaseCase!AC163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD163-RevReq_BaseCase!AD163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE163-RevReq_BaseCase!AE163","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF163-RevReq_BaseCase!AF163","v":25807583.852784332},{"$f":"+'RevReq_ExitCase_(2018)'!AG163-RevReq_BaseCase!AG163","v":38812659.11190293},{"$f":"+'RevReq_ExitCase_(2018)'!AH163-RevReq_BaseCase!AH163","v":37508754.635186911},{"$f":"+'RevReq_ExitCase_(2018)'!AI163-RevReq_BaseCase!AI163","v":38163855.664559275},{"$f":"+'RevReq_ExitCase_(2018)'!AJ163-RevReq_BaseCase!AJ163","v":36389040.644479208},{"$f":"+'RevReq_ExitCase_(2018)'!AK163-RevReq_BaseCase!AK163","v":36217933.770318635},{"$f":"+'RevReq_ExitCase_(2018)'!AL163-RevReq_BaseCase!AL163","v":35444898.991610982},{"$f":"+'RevReq_ExitCase_(2018)'!AM163-RevReq_BaseCase!AM163","v":35419907.840463892},{"$f":"+'RevReq_ExitCase_(2018)'!AN163-RevReq_BaseCase!AN163","v":33720844.587508596},{"$f":"+'RevReq_ExitCase_(2018)'!AO163-RevReq_BaseCase!AO163","v":35255617.825474657},{"$f":"+'RevReq_ExitCase_(2018)'!AP163-RevReq_BaseCase!AP163","v":34879880.818291411},{"$f":"+'RevReq_ExitCase_(2018)'!AQ163-RevReq_BaseCase!AQ163","v":35649253.092579976},{"$f":"+'RevReq_ExitCase_(2018)'!AR163-RevReq_BaseCase!AR163","v":32581040.019469887},{"$f":"+'RevReq_ExitCase_(2018)'!AS163-RevReq_BaseCase!AS163","v":33087037.570099697},{"$f":"+'RevReq_ExitCase_(2018)'!AT163-RevReq_BaseCase!AT163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AU163-RevReq_BaseCase!AU163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AV163-RevReq_BaseCase!AV163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AW163-RevReq_BaseCase!AW163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AX163-RevReq_BaseCase!AX163","v":31363201.395468224},{"$f":"+'RevReq_ExitCase_(2018)'!AY163-RevReq_BaseCase!AY163","v":31363201.395468224}]
[{"$f":"+RevReq_BaseCase!A164","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,77201706.620537803,302267890.1680426,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O164-RevReq_BaseCase!O164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P164-RevReq_BaseCase!P164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q164-RevReq_BaseCase!Q164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R164-RevReq_BaseCase!R164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S164-RevReq_BaseCase!S164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T164-RevReq_BaseCase!T164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U164-RevReq_BaseCase!U164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V164-RevReq_BaseCase!V164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W164-RevReq_BaseCase!W164","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X164-RevReq_BaseCase!X164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Y164-RevReq_BaseCase!Y164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!Z164-RevReq_BaseCase!Z164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AA164-RevReq_BaseCase!AA164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AB164-RevReq_BaseCase!AB164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AC164-RevReq_BaseCase!AC164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AD164-RevReq_BaseCase!AD164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AE164-RevReq_BaseCase!AE164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AF164-RevReq_BaseCase!AF164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AG164-RevReq_BaseCase!AG164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AH164-RevReq_BaseCase!AH164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AI164-RevReq_BaseCase!AI164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AJ164-RevReq_BaseCase!AJ164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AK164-RevReq_BaseCase!AK164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AL164-RevReq_BaseCase!AL164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AM164-RevReq_BaseCase!AM164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AN164-RevReq_BaseCase!AN164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AO164-RevReq_BaseCase!AO164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AP164-RevReq_BaseCase!AP164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AQ164-RevReq_BaseCase!AQ164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AR164-RevReq_BaseCase!AR164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AS164-RevReq_BaseCase!AS164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AT164-RevReq_BaseCase!AT164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AU164-RevReq_BaseCase!AU164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AV164-RevReq_BaseCase!AV164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AW164-RevReq_BaseCase!AW164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AX164-RevReq_BaseCase!AX164","v":10795281.791715816},{"$f":"+'RevReq_ExitCase_(2018)'!AY164-RevReq_BaseCase!AY164","v":10795281.791715816}]
[{"$f":"+RevReq_BaseCase!A165","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,15099899.313560523,27810168.744477458,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O165-RevReq_BaseCase!O165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P165-RevReq_BaseCase!P165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q165-RevReq_BaseCase!Q165","v":4819500},{"$f":"+'RevReq_ExitCase_(2018)'!R165-RevReq_BaseCase!R165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S165-RevReq_BaseCase!S165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T165-RevReq_BaseCase!T165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U165-RevReq_BaseCase!U165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V165-RevReq_BaseCase!V165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W165-RevReq_BaseCase!W165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X165-RevReq_BaseCase!X165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y165-RevReq_BaseCase!Y165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z165-RevReq_BaseCase!Z165","v":12412177.056044104},{"$f":"+'RevReq_ExitCase_(2018)'!AA165-RevReq_BaseCase!AA165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB165-RevReq_BaseCase!AB165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC165-RevReq_BaseCase!AC165","v":10578491.688433355},{"$f":"+'RevReq_ExitCase_(2018)'!AD165-RevReq_BaseCase!AD165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE165-RevReq_BaseCase!AE165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF165-RevReq_BaseCase!AF165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG165-RevReq_BaseCase!AG165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH165-RevReq_BaseCase!AH165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI165-RevReq_BaseCase!AI165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ165-RevReq_BaseCase!AJ165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK165-RevReq_BaseCase!AK165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL165-RevReq_BaseCase!AL165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM165-RevReq_BaseCase!AM165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN165-RevReq_BaseCase!AN165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO165-RevReq_BaseCase!AO165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP165-RevReq_BaseCase!AP165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ165-RevReq_BaseCase!AQ165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR165-RevReq_BaseCase!AR165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS165-RevReq_BaseCase!AS165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT165-RevReq_BaseCase!AT165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU165-RevReq_BaseCase!AU165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV165-RevReq_BaseCase!AV165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW165-RevReq_BaseCase!AW165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX165-RevReq_BaseCase!AX165","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY165-RevReq_BaseCase!AY165","v":0}]
[{"$f":"+RevReq_BaseCase!A166","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,-14075790.359567752,-159406085.00000137,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O166-RevReq_BaseCase!O166","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P166-RevReq_BaseCase!P166","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q166-RevReq_BaseCase!Q166","v":8863914.9999999404},{"$f":"+'RevReq_ExitCase_(2018)'!R166-RevReq_BaseCase!R166","v":10219999.999999998},{"$f":"+'RevReq_ExitCase_(2018)'!S166-RevReq_BaseCase!S166","v":680000.00000029814},{"$f":"+'RevReq_ExitCase_(2018)'!T166-RevReq_BaseCase!T166","v":270000.00000003865},{"$f":"+'RevReq_ExitCase_(2018)'!U166-RevReq_BaseCase!U166","v":-779999.99999994424},{"$f":"+'RevReq_ExitCase_(2018)'!V166-RevReq_BaseCase!V166","v":-530000.00000012899},{"$f":"+'RevReq_ExitCase_(2018)'!W166-RevReq_BaseCase!W166","v":-1959999.9999998233},{"$f":"+'RevReq_ExitCase_(2018)'!X166-RevReq_BaseCase!X166","v":-1860000.000000305},{"$f":"+'RevReq_ExitCase_(2018)'!Y166-RevReq_BaseCase!Y166","v":-739999.99999998068},{"$f":"+'RevReq_ExitCase_(2018)'!Z166-RevReq_BaseCase!Z166","v":-2079999.9999999416},{"$f":"+'RevReq_ExitCase_(2018)'!AA166-RevReq_BaseCase!AA166","v":-739999.99999976042},{"$f":"+'RevReq_ExitCase_(2018)'!AB166-RevReq_BaseCase!AB166","v":-740000.00000013702},{"$f":"+'RevReq_ExitCase_(2018)'!AC166-RevReq_BaseCase!AC166","v":-849999.99999987357},{"$f":"+'RevReq_ExitCase_(2018)'!AD166-RevReq_BaseCase!AD166","v":-889999.99999997928},{"$f":"+'RevReq_ExitCase_(2018)'!AE166-RevReq_BaseCase!AE166","v":-1549999.9999998691},{"$f":"+'RevReq_ExitCase_(2018)'!AF166-RevReq_BaseCase!AF166","v":-4449999.999999932},{"$f":"+'RevReq_ExitCase_(2018)'!AG166-RevReq_BaseCase!AG166","v":-4560000.0000000447},{"$f":"+'RevReq_ExitCase_(2018)'!AH166-RevReq_BaseCase!AH166","v":-5430000.000000177},{"$f":"+'RevReq_ExitCase_(2018)'!AI166-RevReq_BaseCase!AI166","v":-6210000.0000001788},{"$f":"+'RevReq_ExitCase_(2018)'!AJ166-RevReq_BaseCase!AJ166","v":-5080000.0000004321},{"$f":"+'RevReq_ExitCase_(2018)'!AK166-RevReq_BaseCase!AK166","v":-6330000.0000004387},{"$f":"+'RevReq_ExitCase_(2018)'!AL166-RevReq_BaseCase!AL166","v":-6980000.0000004442},{"$f":"+'RevReq_ExitCase_(2018)'!AM166-RevReq_BaseCase!AM166","v":-6469999.9999995232},{"$f":"+'RevReq_ExitCase_(2018)'!AN166-RevReq_BaseCase!AN166","v":-6559999.9999997113},{"$f":"+'RevReq_ExitCase_(2018)'!AO166-RevReq_BaseCase!AO166","v":-8289999.9999999283},{"$f":"+'RevReq_ExitCase_(2018)'!AP166-RevReq_BaseCase!AP166","v":-11390000.000000512},{"$f":"+'RevReq_ExitCase_(2018)'!AQ166-RevReq_BaseCase!AQ166","v":-12559999.999999661},{"$f":"+'RevReq_ExitCase_(2018)'!AR166-RevReq_BaseCase!AR166","v":-9490000.000000691},{"$f":"+'RevReq_ExitCase_(2018)'!AS166-RevReq_BaseCase!AS166","v":-8719999.9999997076},{"$f":"+'RevReq_ExitCase_(2018)'!AT166-RevReq_BaseCase!AT166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AU166-RevReq_BaseCase!AU166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AV166-RevReq_BaseCase!AV166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AW166-RevReq_BaseCase!AW166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AX166-RevReq_BaseCase!AX166","v":-10700000.000000088},{"$f":"+'RevReq_ExitCase_(2018)'!AY166-RevReq_BaseCase!AY166","v":-10700000.000000088}]
[{"$f":"+RevReq_BaseCase!A167","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,-48314749.483354375,-312959999.99999917,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O167-RevReq_BaseCase!O167","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P167-RevReq_BaseCase!P167","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q167-RevReq_BaseCase!Q167","v":-140000.00000000012},{"$f":"+'RevReq_ExitCase_(2018)'!R167-RevReq_BaseCase!R167","v":-219999.99999999997},{"$f":"+'RevReq_ExitCase_(2018)'!S167-RevReq_BaseCase!S167","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!T167-RevReq_BaseCase!T167","v":-200000.00000000006},{"$f":"+'RevReq_ExitCase_(2018)'!U167-RevReq_BaseCase!U167","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!V167-RevReq_BaseCase!V167","v":-140000},{"$f":"+'RevReq_ExitCase_(2018)'!W167-RevReq_BaseCase!W167","v":-150000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!X167-RevReq_BaseCase!X167","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Y167-RevReq_BaseCase!Y167","v":-159999.99999999991},{"$f":"+'RevReq_ExitCase_(2018)'!Z167-RevReq_BaseCase!Z167","v":-160000.00000000003},{"$f":"+'RevReq_ExitCase_(2018)'!AA167-RevReq_BaseCase!AA167","v":-1000000},{"$f":"+'RevReq_ExitCase_(2018)'!AB167-RevReq_BaseCase!AB167","v":-1039999.9999999921},{"$f":"+'RevReq_ExitCase_(2018)'!AC167-RevReq_BaseCase!AC167","v":-2000000},{"$f":"+'RevReq_ExitCase_(2018)'!AD167-RevReq_BaseCase!AD167","v":-2279999.9999999725},{"$f":"+'RevReq_ExitCase_(2018)'!AE167-RevReq_BaseCase!AE167","v":-3379999.9999999953},{"$f":"+'RevReq_ExitCase_(2018)'!AF167-RevReq_BaseCase!AF167","v":-4700000.0000000456},{"$f":"+'RevReq_ExitCase_(2018)'!AG167-RevReq_BaseCase!AG167","v":-5490000.0000000093},{"$f":"+'RevReq_ExitCase_(2018)'!AH167-RevReq_BaseCase!AH167","v":-6350000.0000000224},{"$f":"+'RevReq_ExitCase_(2018)'!AI167-RevReq_BaseCase!AI167","v":-7620000.0000001183},{"$f":"+'RevReq_ExitCase_(2018)'!AJ167-RevReq_BaseCase!AJ167","v":-8069999.9999999367},{"$f":"+'RevReq_ExitCase_(2018)'!AK167-RevReq_BaseCase!AK167","v":-9349999.9999999087},{"$f":"+'RevReq_ExitCase_(2018)'!AL167-RevReq_BaseCase!AL167","v":-10419999.999999845},{"$f":"+'RevReq_ExitCase_(2018)'!AM167-RevReq_BaseCase!AM167","v":-11329999.999999927},{"$f":"+'RevReq_ExitCase_(2018)'!AN167-RevReq_BaseCase!AN167","v":-11920000.000000073},{"$f":"+'RevReq_ExitCase_(2018)'!AO167-RevReq_BaseCase!AO167","v":-13539999.999999963},{"$f":"+'RevReq_ExitCase_(2018)'!AP167-RevReq_BaseCase!AP167","v":-16309999.999999946},{"$f":"+'RevReq_ExitCase_(2018)'!AQ167-RevReq_BaseCase!AQ167","v":-17469999.999999799},{"$f":"+'RevReq_ExitCase_(2018)'!AR167-RevReq_BaseCase!AR167","v":-18630000.000000108},{"$f":"+'RevReq_ExitCase_(2018)'!AS167-RevReq_BaseCase!AS167","v":-17409999.999999855},{"$f":"+'RevReq_ExitCase_(2018)'!AT167-RevReq_BaseCase!AT167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AU167-RevReq_BaseCase!AU167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AV167-RevReq_BaseCase!AV167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AW167-RevReq_BaseCase!AW167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AX167-RevReq_BaseCase!AX167","v":-23829999.999999925},{"$f":"+'RevReq_ExitCase_(2018)'!AY167-RevReq_BaseCase!AY167","v":-23829999.999999925}]
[null,null,null,{"$f":"\"Total \"&D142","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,-138055103.64688554,-172265040.22592559,null,null,{"$f":"SUM(O143:O167)","v":0},{"$f":"SUM(P143:P167)","v":0},{"$f":"SUM(Q143:Q167)","v":-54851752.093706712},-49619121.753117427,-14382192.474044759,-14539240.533143962,-13849765.343806826,-13858360.650683146,-15562127.863696501,-5166704.7898951005,-4325544.5215269895,6691953.1417821525,-5505734.0283813281,-5836954.3447836433,3374492.6209199801,-7826984.6846980397,-9896030.0142262317,11376327.602439146,23159872.100716442,19528832.580277406,17794029.532717168,16632560.638004366,13583418.527880007,10735387.808489332,9948300.7978463341,7199899.7682040278,5007948.4739495665,-1622047.5560990646,-3574619.4851316176,-5460736.844524553,-3379080.4670076948,-13584167.342887869,-14008420.353489308,-14441158.424302774,-14882551.256532514,-15332771.945406845,-15791997.048058664]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[{"$f":"+RevReq_BaseCase!A174","v":"Base"},null,{"$f":"C173+1","v":1},{"$f":"INDEX(D$55:D$79,$C174,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C174,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"Input!G33","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O174:AY174,$O$5:$AY$5)","v":0},{"$f":"SUM(O174:AY174)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O174-RevReq_BaseCase!O174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P174-RevReq_BaseCase!P174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q174-RevReq_BaseCase!Q174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R174-RevReq_BaseCase!R174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S174-RevReq_BaseCase!S174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T174-RevReq_BaseCase!T174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U174-RevReq_BaseCase!U174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V174-RevReq_BaseCase!V174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W174-RevReq_BaseCase!W174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X174-RevReq_BaseCase!X174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y174-RevReq_BaseCase!Y174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z174-RevReq_BaseCase!Z174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA174-RevReq_BaseCase!AA174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB174-RevReq_BaseCase!AB174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC174-RevReq_BaseCase!AC174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD174-RevReq_BaseCase!AD174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE174-RevReq_BaseCase!AE174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF174-RevReq_BaseCase!AF174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG174-RevReq_BaseCase!AG174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH174-RevReq_BaseCase!AH174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI174-RevReq_BaseCase!AI174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ174-RevReq_BaseCase!AJ174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK174-RevReq_BaseCase!AK174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL174-RevReq_BaseCase!AL174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM174-RevReq_BaseCase!AM174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN174-RevReq_BaseCase!AN174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO174-RevReq_BaseCase!AO174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP174-RevReq_BaseCase!AP174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ174-RevReq_BaseCase!AQ174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR174-RevReq_BaseCase!AR174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS174-RevReq_BaseCase!AS174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT174-RevReq_BaseCase!AT174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU174-RevReq_BaseCase!AU174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV174-RevReq_BaseCase!AV174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW174-RevReq_BaseCase!AW174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX174-RevReq_BaseCase!AX174","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY174-RevReq_BaseCase!AY174","v":0}]
[{"$f":"+RevReq_BaseCase!A175","v":"Clause"},null,{"$f":"C174+1","v":2},{"$f":"INDEX(D$55:D$79,$C175,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"Input!G34","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O175-RevReq_BaseCase!O175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P175-RevReq_BaseCase!P175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q175-RevReq_BaseCase!Q175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R175-RevReq_BaseCase!R175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S175-RevReq_BaseCase!S175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T175-RevReq_BaseCase!T175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U175-RevReq_BaseCase!U175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V175-RevReq_BaseCase!V175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W175-RevReq_BaseCase!W175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X175-RevReq_BaseCase!X175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y175-RevReq_BaseCase!Y175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z175-RevReq_BaseCase!Z175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA175-RevReq_BaseCase!AA175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB175-RevReq_BaseCase!AB175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC175-RevReq_BaseCase!AC175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD175-RevReq_BaseCase!AD175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE175-RevReq_BaseCase!AE175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF175-RevReq_BaseCase!AF175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG175-RevReq_BaseCase!AG175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH175-RevReq_BaseCase!AH175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI175-RevReq_BaseCase!AI175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ175-RevReq_BaseCase!AJ175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK175-RevReq_BaseCase!AK175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL175-RevReq_BaseCase!AL175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM175-RevReq_BaseCase!AM175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN175-RevReq_BaseCase!AN175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO175-RevReq_BaseCase!AO175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP175-RevReq_BaseCase!AP175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ175-RevReq_BaseCase!AQ175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR175-RevReq_BaseCase!AR175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS175-RevReq_BaseCase!AS175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT175-RevReq_BaseCase!AT175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU175-RevReq_BaseCase!AU175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV175-RevReq_BaseCase!AV175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW175-RevReq_BaseCase!AW175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX175-RevReq_BaseCase!AX175","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY175-RevReq_BaseCase!AY175","v":0}]
[{"$f":"+RevReq_BaseCase!A176","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"Input!G35","v":"2017-07-01"},null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O176-RevReq_BaseCase!O176","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P176-RevReq_BaseCase!P176","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q176-RevReq_BaseCase!Q176","v":-2030820},{"$f":"+'RevReq_ExitCase_(2018)'!R176-RevReq_BaseCase!R176","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2018)'!S176-RevReq_BaseCase!S176","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2018)'!T176-RevReq_BaseCase!T176","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2018)'!U176-RevReq_BaseCase!U176","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2018)'!V176-RevReq_BaseCase!V176","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2018)'!W176-RevReq_BaseCase!W176","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2018)'!X176-RevReq_BaseCase!X176","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2018)'!Y176-RevReq_BaseCase!Y176","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2018)'!Z176-RevReq_BaseCase!Z176","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2018)'!AA176-RevReq_BaseCase!AA176","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2018)'!AB176-RevReq_BaseCase!AB176","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2018)'!AC176-RevReq_BaseCase!AC176","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2018)'!AD176-RevReq_BaseCase!AD176","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2018)'!AE176-RevReq_BaseCase!AE176","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2018)'!AF176-RevReq_BaseCase!AF176","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2018)'!AG176-RevReq_BaseCase!AG176","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2018)'!AH176-RevReq_BaseCase!AH176","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2018)'!AI176-RevReq_BaseCase!AI176","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2018)'!AJ176-RevReq_BaseCase!AJ176","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2018)'!AK176-RevReq_BaseCase!AK176","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2018)'!AL176-RevReq_BaseCase!AL176","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2018)'!AM176-RevReq_BaseCase!AM176","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2018)'!AN176-RevReq_BaseCase!AN176","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2018)'!AO176-RevReq_BaseCase!AO176","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2018)'!AP176-RevReq_BaseCase!AP176","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2018)'!AQ176-RevReq_BaseCase!AQ176","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2018)'!AR176-RevReq_BaseCase!AR176","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2018)'!AS176-RevReq_BaseCase!AS176","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2018)'!AT176-RevReq_BaseCase!AT176","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2018)'!AU176-RevReq_BaseCase!AU176","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2018)'!AV176-RevReq_BaseCase!AV176","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2018)'!AW176-RevReq_BaseCase!AW176","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2018)'!AX176-RevReq_BaseCase!AX176","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2018)'!AY176-RevReq_BaseCase!AY176","v":-3594401.4930002391}]
[{"$f":"+RevReq_BaseCase!A177","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"Input!G36","v":"2017-07-01"},null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O177-RevReq_BaseCase!O177","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P177-RevReq_BaseCase!P177","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q177-RevReq_BaseCase!Q177","v":-408000},{"$f":"+'RevReq_ExitCase_(2018)'!R177-RevReq_BaseCase!R177","v":-416160},{"$f":"+'RevReq_ExitCase_(2018)'!S177-RevReq_BaseCase!S177","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2018)'!T177-RevReq_BaseCase!T177","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2018)'!U177-RevReq_BaseCase!U177","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2018)'!V177-RevReq_BaseCase!V177","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2018)'!W177-RevReq_BaseCase!W177","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2018)'!X177-RevReq_BaseCase!X177","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2018)'!Y177-RevReq_BaseCase!Y177","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2018)'!Z177-RevReq_BaseCase!Z177","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2018)'!AA177-RevReq_BaseCase!AA177","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2018)'!AB177-RevReq_BaseCase!AB177","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2018)'!AC177-RevReq_BaseCase!AC177","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2018)'!AD177-RevReq_BaseCase!AD177","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2018)'!AE177-RevReq_BaseCase!AE177","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2018)'!AF177-RevReq_BaseCase!AF177","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2018)'!AG177-RevReq_BaseCase!AG177","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2018)'!AH177-RevReq_BaseCase!AH177","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2018)'!AI177-RevReq_BaseCase!AI177","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2018)'!AJ177-RevReq_BaseCase!AJ177","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2018)'!AK177-RevReq_BaseCase!AK177","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2018)'!AL177-RevReq_BaseCase!AL177","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2018)'!AM177-RevReq_BaseCase!AM177","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2018)'!AN177-RevReq_BaseCase!AN177","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2018)'!AO177-RevReq_BaseCase!AO177","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2018)'!AP177-RevReq_BaseCase!AP177","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2018)'!AQ177-RevReq_BaseCase!AQ177","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2018)'!AR177-RevReq_BaseCase!AR177","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2018)'!AS177-RevReq_BaseCase!AS177","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2018)'!AT177-RevReq_BaseCase!AT177","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2018)'!AU177-RevReq_BaseCase!AU177","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2018)'!AV177-RevReq_BaseCase!AV177","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2018)'!AW177-RevReq_BaseCase!AW177","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2018)'!AX177-RevReq_BaseCase!AX177","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2018)'!AY177-RevReq_BaseCase!AY177","v":-799955.82106498256}]
[{"$f":"+RevReq_BaseCase!A178","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"Input!G37","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O178-RevReq_BaseCase!O178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P178-RevReq_BaseCase!P178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q178-RevReq_BaseCase!Q178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R178-RevReq_BaseCase!R178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S178-RevReq_BaseCase!S178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T178-RevReq_BaseCase!T178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U178-RevReq_BaseCase!U178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V178-RevReq_BaseCase!V178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W178-RevReq_BaseCase!W178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X178-RevReq_BaseCase!X178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y178-RevReq_BaseCase!Y178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z178-RevReq_BaseCase!Z178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA178-RevReq_BaseCase!AA178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB178-RevReq_BaseCase!AB178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC178-RevReq_BaseCase!AC178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD178-RevReq_BaseCase!AD178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE178-RevReq_BaseCase!AE178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF178-RevReq_BaseCase!AF178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG178-RevReq_BaseCase!AG178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH178-RevReq_BaseCase!AH178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI178-RevReq_BaseCase!AI178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ178-RevReq_BaseCase!AJ178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK178-RevReq_BaseCase!AK178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL178-RevReq_BaseCase!AL178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM178-RevReq_BaseCase!AM178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN178-RevReq_BaseCase!AN178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO178-RevReq_BaseCase!AO178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP178-RevReq_BaseCase!AP178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ178-RevReq_BaseCase!AQ178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR178-RevReq_BaseCase!AR178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS178-RevReq_BaseCase!AS178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT178-RevReq_BaseCase!AT178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU178-RevReq_BaseCase!AU178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV178-RevReq_BaseCase!AV178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW178-RevReq_BaseCase!AW178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX178-RevReq_BaseCase!AX178","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY178-RevReq_BaseCase!AY178","v":0}]
[{"$f":"+RevReq_BaseCase!A179","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"Input!G38","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O179-RevReq_BaseCase!O179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P179-RevReq_BaseCase!P179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q179-RevReq_BaseCase!Q179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R179-RevReq_BaseCase!R179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S179-RevReq_BaseCase!S179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T179-RevReq_BaseCase!T179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U179-RevReq_BaseCase!U179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V179-RevReq_BaseCase!V179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W179-RevReq_BaseCase!W179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X179-RevReq_BaseCase!X179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y179-RevReq_BaseCase!Y179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z179-RevReq_BaseCase!Z179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA179-RevReq_BaseCase!AA179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB179-RevReq_BaseCase!AB179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC179-RevReq_BaseCase!AC179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD179-RevReq_BaseCase!AD179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE179-RevReq_BaseCase!AE179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF179-RevReq_BaseCase!AF179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG179-RevReq_BaseCase!AG179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH179-RevReq_BaseCase!AH179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI179-RevReq_BaseCase!AI179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ179-RevReq_BaseCase!AJ179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK179-RevReq_BaseCase!AK179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL179-RevReq_BaseCase!AL179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM179-RevReq_BaseCase!AM179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN179-RevReq_BaseCase!AN179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO179-RevReq_BaseCase!AO179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP179-RevReq_BaseCase!AP179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ179-RevReq_BaseCase!AQ179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR179-RevReq_BaseCase!AR179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS179-RevReq_BaseCase!AS179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT179-RevReq_BaseCase!AT179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU179-RevReq_BaseCase!AU179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV179-RevReq_BaseCase!AV179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW179-RevReq_BaseCase!AW179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX179-RevReq_BaseCase!AX179","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY179-RevReq_BaseCase!AY179","v":0}]
[{"$f":"+RevReq_BaseCase!A180","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"Input!G39","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O180-RevReq_BaseCase!O180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P180-RevReq_BaseCase!P180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q180-RevReq_BaseCase!Q180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R180-RevReq_BaseCase!R180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S180-RevReq_BaseCase!S180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T180-RevReq_BaseCase!T180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U180-RevReq_BaseCase!U180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V180-RevReq_BaseCase!V180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W180-RevReq_BaseCase!W180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X180-RevReq_BaseCase!X180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y180-RevReq_BaseCase!Y180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z180-RevReq_BaseCase!Z180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA180-RevReq_BaseCase!AA180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB180-RevReq_BaseCase!AB180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC180-RevReq_BaseCase!AC180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD180-RevReq_BaseCase!AD180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE180-RevReq_BaseCase!AE180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF180-RevReq_BaseCase!AF180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG180-RevReq_BaseCase!AG180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH180-RevReq_BaseCase!AH180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI180-RevReq_BaseCase!AI180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ180-RevReq_BaseCase!AJ180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK180-RevReq_BaseCase!AK180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL180-RevReq_BaseCase!AL180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM180-RevReq_BaseCase!AM180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN180-RevReq_BaseCase!AN180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO180-RevReq_BaseCase!AO180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP180-RevReq_BaseCase!AP180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ180-RevReq_BaseCase!AQ180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR180-RevReq_BaseCase!AR180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS180-RevReq_BaseCase!AS180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT180-RevReq_BaseCase!AT180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU180-RevReq_BaseCase!AU180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV180-RevReq_BaseCase!AV180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW180-RevReq_BaseCase!AW180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX180-RevReq_BaseCase!AX180","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY180-RevReq_BaseCase!AY180","v":0}]
[{"$f":"+RevReq_BaseCase!A181","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"Input!G40","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O181-RevReq_BaseCase!O181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P181-RevReq_BaseCase!P181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q181-RevReq_BaseCase!Q181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R181-RevReq_BaseCase!R181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S181-RevReq_BaseCase!S181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T181-RevReq_BaseCase!T181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U181-RevReq_BaseCase!U181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V181-RevReq_BaseCase!V181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W181-RevReq_BaseCase!W181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X181-RevReq_BaseCase!X181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y181-RevReq_BaseCase!Y181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z181-RevReq_BaseCase!Z181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA181-RevReq_BaseCase!AA181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB181-RevReq_BaseCase!AB181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC181-RevReq_BaseCase!AC181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD181-RevReq_BaseCase!AD181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE181-RevReq_BaseCase!AE181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF181-RevReq_BaseCase!AF181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG181-RevReq_BaseCase!AG181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH181-RevReq_BaseCase!AH181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI181-RevReq_BaseCase!AI181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ181-RevReq_BaseCase!AJ181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK181-RevReq_BaseCase!AK181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL181-RevReq_BaseCase!AL181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM181-RevReq_BaseCase!AM181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN181-RevReq_BaseCase!AN181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO181-RevReq_BaseCase!AO181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP181-RevReq_BaseCase!AP181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ181-RevReq_BaseCase!AQ181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR181-RevReq_BaseCase!AR181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS181-RevReq_BaseCase!AS181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT181-RevReq_BaseCase!AT181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU181-RevReq_BaseCase!AU181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV181-RevReq_BaseCase!AV181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW181-RevReq_BaseCase!AW181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX181-RevReq_BaseCase!AX181","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY181-RevReq_BaseCase!AY181","v":0}]
[{"$f":"+RevReq_BaseCase!A182","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"Input!G41","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O182-RevReq_BaseCase!O182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P182-RevReq_BaseCase!P182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q182-RevReq_BaseCase!Q182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R182-RevReq_BaseCase!R182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S182-RevReq_BaseCase!S182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T182-RevReq_BaseCase!T182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U182-RevReq_BaseCase!U182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V182-RevReq_BaseCase!V182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W182-RevReq_BaseCase!W182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X182-RevReq_BaseCase!X182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y182-RevReq_BaseCase!Y182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z182-RevReq_BaseCase!Z182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA182-RevReq_BaseCase!AA182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB182-RevReq_BaseCase!AB182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC182-RevReq_BaseCase!AC182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD182-RevReq_BaseCase!AD182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE182-RevReq_BaseCase!AE182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF182-RevReq_BaseCase!AF182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG182-RevReq_BaseCase!AG182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH182-RevReq_BaseCase!AH182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI182-RevReq_BaseCase!AI182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ182-RevReq_BaseCase!AJ182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK182-RevReq_BaseCase!AK182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL182-RevReq_BaseCase!AL182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM182-RevReq_BaseCase!AM182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN182-RevReq_BaseCase!AN182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO182-RevReq_BaseCase!AO182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP182-RevReq_BaseCase!AP182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ182-RevReq_BaseCase!AQ182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR182-RevReq_BaseCase!AR182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS182-RevReq_BaseCase!AS182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT182-RevReq_BaseCase!AT182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU182-RevReq_BaseCase!AU182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV182-RevReq_BaseCase!AV182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW182-RevReq_BaseCase!AW182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX182-RevReq_BaseCase!AX182","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY182-RevReq_BaseCase!AY182","v":0}]
[{"$f":"+RevReq_BaseCase!A183","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"Input!G42","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O183-RevReq_BaseCase!O183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P183-RevReq_BaseCase!P183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q183-RevReq_BaseCase!Q183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R183-RevReq_BaseCase!R183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S183-RevReq_BaseCase!S183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T183-RevReq_BaseCase!T183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U183-RevReq_BaseCase!U183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V183-RevReq_BaseCase!V183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W183-RevReq_BaseCase!W183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X183-RevReq_BaseCase!X183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y183-RevReq_BaseCase!Y183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z183-RevReq_BaseCase!Z183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA183-RevReq_BaseCase!AA183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB183-RevReq_BaseCase!AB183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC183-RevReq_BaseCase!AC183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD183-RevReq_BaseCase!AD183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE183-RevReq_BaseCase!AE183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF183-RevReq_BaseCase!AF183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG183-RevReq_BaseCase!AG183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH183-RevReq_BaseCase!AH183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI183-RevReq_BaseCase!AI183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ183-RevReq_BaseCase!AJ183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK183-RevReq_BaseCase!AK183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL183-RevReq_BaseCase!AL183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM183-RevReq_BaseCase!AM183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN183-RevReq_BaseCase!AN183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO183-RevReq_BaseCase!AO183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP183-RevReq_BaseCase!AP183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ183-RevReq_BaseCase!AQ183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR183-RevReq_BaseCase!AR183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS183-RevReq_BaseCase!AS183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT183-RevReq_BaseCase!AT183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU183-RevReq_BaseCase!AU183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV183-RevReq_BaseCase!AV183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW183-RevReq_BaseCase!AW183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX183-RevReq_BaseCase!AX183","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY183-RevReq_BaseCase!AY183","v":0}]
[{"$f":"+RevReq_BaseCase!A184","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"Input!G43","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O184-RevReq_BaseCase!O184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P184-RevReq_BaseCase!P184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q184-RevReq_BaseCase!Q184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R184-RevReq_BaseCase!R184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S184-RevReq_BaseCase!S184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T184-RevReq_BaseCase!T184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U184-RevReq_BaseCase!U184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V184-RevReq_BaseCase!V184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W184-RevReq_BaseCase!W184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X184-RevReq_BaseCase!X184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y184-RevReq_BaseCase!Y184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z184-RevReq_BaseCase!Z184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA184-RevReq_BaseCase!AA184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB184-RevReq_BaseCase!AB184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC184-RevReq_BaseCase!AC184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD184-RevReq_BaseCase!AD184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE184-RevReq_BaseCase!AE184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF184-RevReq_BaseCase!AF184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG184-RevReq_BaseCase!AG184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH184-RevReq_BaseCase!AH184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI184-RevReq_BaseCase!AI184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ184-RevReq_BaseCase!AJ184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK184-RevReq_BaseCase!AK184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL184-RevReq_BaseCase!AL184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM184-RevReq_BaseCase!AM184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN184-RevReq_BaseCase!AN184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO184-RevReq_BaseCase!AO184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP184-RevReq_BaseCase!AP184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ184-RevReq_BaseCase!AQ184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR184-RevReq_BaseCase!AR184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS184-RevReq_BaseCase!AS184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT184-RevReq_BaseCase!AT184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU184-RevReq_BaseCase!AU184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV184-RevReq_BaseCase!AV184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW184-RevReq_BaseCase!AW184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX184-RevReq_BaseCase!AX184","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY184-RevReq_BaseCase!AY184","v":0}]
[{"$f":"+RevReq_BaseCase!A185","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"Input!G44","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O185-RevReq_BaseCase!O185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P185-RevReq_BaseCase!P185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q185-RevReq_BaseCase!Q185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R185-RevReq_BaseCase!R185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S185-RevReq_BaseCase!S185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T185-RevReq_BaseCase!T185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U185-RevReq_BaseCase!U185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V185-RevReq_BaseCase!V185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W185-RevReq_BaseCase!W185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X185-RevReq_BaseCase!X185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y185-RevReq_BaseCase!Y185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z185-RevReq_BaseCase!Z185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA185-RevReq_BaseCase!AA185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB185-RevReq_BaseCase!AB185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC185-RevReq_BaseCase!AC185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD185-RevReq_BaseCase!AD185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE185-RevReq_BaseCase!AE185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF185-RevReq_BaseCase!AF185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG185-RevReq_BaseCase!AG185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH185-RevReq_BaseCase!AH185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI185-RevReq_BaseCase!AI185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ185-RevReq_BaseCase!AJ185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK185-RevReq_BaseCase!AK185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL185-RevReq_BaseCase!AL185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM185-RevReq_BaseCase!AM185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN185-RevReq_BaseCase!AN185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO185-RevReq_BaseCase!AO185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP185-RevReq_BaseCase!AP185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ185-RevReq_BaseCase!AQ185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR185-RevReq_BaseCase!AR185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS185-RevReq_BaseCase!AS185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT185-RevReq_BaseCase!AT185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU185-RevReq_BaseCase!AU185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV185-RevReq_BaseCase!AV185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW185-RevReq_BaseCase!AW185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX185-RevReq_BaseCase!AX185","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY185-RevReq_BaseCase!AY185","v":0}]
[{"$f":"+RevReq_BaseCase!A186","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"Input!G45","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O186-RevReq_BaseCase!O186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P186-RevReq_BaseCase!P186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q186-RevReq_BaseCase!Q186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R186-RevReq_BaseCase!R186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S186-RevReq_BaseCase!S186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T186-RevReq_BaseCase!T186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U186-RevReq_BaseCase!U186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V186-RevReq_BaseCase!V186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W186-RevReq_BaseCase!W186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X186-RevReq_BaseCase!X186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y186-RevReq_BaseCase!Y186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z186-RevReq_BaseCase!Z186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA186-RevReq_BaseCase!AA186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB186-RevReq_BaseCase!AB186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC186-RevReq_BaseCase!AC186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD186-RevReq_BaseCase!AD186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE186-RevReq_BaseCase!AE186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF186-RevReq_BaseCase!AF186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG186-RevReq_BaseCase!AG186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH186-RevReq_BaseCase!AH186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI186-RevReq_BaseCase!AI186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ186-RevReq_BaseCase!AJ186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK186-RevReq_BaseCase!AK186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL186-RevReq_BaseCase!AL186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM186-RevReq_BaseCase!AM186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN186-RevReq_BaseCase!AN186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO186-RevReq_BaseCase!AO186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP186-RevReq_BaseCase!AP186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ186-RevReq_BaseCase!AQ186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR186-RevReq_BaseCase!AR186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS186-RevReq_BaseCase!AS186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT186-RevReq_BaseCase!AT186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU186-RevReq_BaseCase!AU186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV186-RevReq_BaseCase!AV186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW186-RevReq_BaseCase!AW186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX186-RevReq_BaseCase!AX186","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY186-RevReq_BaseCase!AY186","v":0}]
[{"$f":"+RevReq_BaseCase!A187","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"Input!G46","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O187-RevReq_BaseCase!O187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P187-RevReq_BaseCase!P187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q187-RevReq_BaseCase!Q187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R187-RevReq_BaseCase!R187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S187-RevReq_BaseCase!S187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T187-RevReq_BaseCase!T187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U187-RevReq_BaseCase!U187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V187-RevReq_BaseCase!V187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W187-RevReq_BaseCase!W187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X187-RevReq_BaseCase!X187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y187-RevReq_BaseCase!Y187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z187-RevReq_BaseCase!Z187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA187-RevReq_BaseCase!AA187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB187-RevReq_BaseCase!AB187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC187-RevReq_BaseCase!AC187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD187-RevReq_BaseCase!AD187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE187-RevReq_BaseCase!AE187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF187-RevReq_BaseCase!AF187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG187-RevReq_BaseCase!AG187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH187-RevReq_BaseCase!AH187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI187-RevReq_BaseCase!AI187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ187-RevReq_BaseCase!AJ187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK187-RevReq_BaseCase!AK187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL187-RevReq_BaseCase!AL187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM187-RevReq_BaseCase!AM187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN187-RevReq_BaseCase!AN187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO187-RevReq_BaseCase!AO187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP187-RevReq_BaseCase!AP187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ187-RevReq_BaseCase!AQ187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR187-RevReq_BaseCase!AR187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS187-RevReq_BaseCase!AS187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT187-RevReq_BaseCase!AT187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU187-RevReq_BaseCase!AU187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV187-RevReq_BaseCase!AV187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW187-RevReq_BaseCase!AW187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX187-RevReq_BaseCase!AX187","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY187-RevReq_BaseCase!AY187","v":0}]
[{"$f":"+RevReq_BaseCase!A188","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"Input!G47","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O188-RevReq_BaseCase!O188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P188-RevReq_BaseCase!P188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q188-RevReq_BaseCase!Q188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R188-RevReq_BaseCase!R188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S188-RevReq_BaseCase!S188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T188-RevReq_BaseCase!T188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U188-RevReq_BaseCase!U188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V188-RevReq_BaseCase!V188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W188-RevReq_BaseCase!W188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X188-RevReq_BaseCase!X188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y188-RevReq_BaseCase!Y188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z188-RevReq_BaseCase!Z188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA188-RevReq_BaseCase!AA188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB188-RevReq_BaseCase!AB188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC188-RevReq_BaseCase!AC188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD188-RevReq_BaseCase!AD188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE188-RevReq_BaseCase!AE188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF188-RevReq_BaseCase!AF188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG188-RevReq_BaseCase!AG188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH188-RevReq_BaseCase!AH188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI188-RevReq_BaseCase!AI188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ188-RevReq_BaseCase!AJ188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK188-RevReq_BaseCase!AK188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL188-RevReq_BaseCase!AL188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM188-RevReq_BaseCase!AM188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN188-RevReq_BaseCase!AN188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO188-RevReq_BaseCase!AO188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP188-RevReq_BaseCase!AP188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ188-RevReq_BaseCase!AQ188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR188-RevReq_BaseCase!AR188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS188-RevReq_BaseCase!AS188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT188-RevReq_BaseCase!AT188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU188-RevReq_BaseCase!AU188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV188-RevReq_BaseCase!AV188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW188-RevReq_BaseCase!AW188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX188-RevReq_BaseCase!AX188","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY188-RevReq_BaseCase!AY188","v":0}]
[{"$f":"+RevReq_BaseCase!A189","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"Input!G48","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O189-RevReq_BaseCase!O189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P189-RevReq_BaseCase!P189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q189-RevReq_BaseCase!Q189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R189-RevReq_BaseCase!R189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S189-RevReq_BaseCase!S189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T189-RevReq_BaseCase!T189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U189-RevReq_BaseCase!U189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V189-RevReq_BaseCase!V189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W189-RevReq_BaseCase!W189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X189-RevReq_BaseCase!X189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y189-RevReq_BaseCase!Y189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z189-RevReq_BaseCase!Z189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA189-RevReq_BaseCase!AA189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB189-RevReq_BaseCase!AB189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC189-RevReq_BaseCase!AC189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD189-RevReq_BaseCase!AD189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE189-RevReq_BaseCase!AE189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF189-RevReq_BaseCase!AF189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG189-RevReq_BaseCase!AG189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH189-RevReq_BaseCase!AH189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI189-RevReq_BaseCase!AI189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ189-RevReq_BaseCase!AJ189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK189-RevReq_BaseCase!AK189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL189-RevReq_BaseCase!AL189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM189-RevReq_BaseCase!AM189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN189-RevReq_BaseCase!AN189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO189-RevReq_BaseCase!AO189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP189-RevReq_BaseCase!AP189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ189-RevReq_BaseCase!AQ189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR189-RevReq_BaseCase!AR189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS189-RevReq_BaseCase!AS189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT189-RevReq_BaseCase!AT189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU189-RevReq_BaseCase!AU189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV189-RevReq_BaseCase!AV189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW189-RevReq_BaseCase!AW189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX189-RevReq_BaseCase!AX189","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY189-RevReq_BaseCase!AY189","v":0}]
[{"$f":"+RevReq_BaseCase!A190","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"Input!G49","v":"2018-01-01"},null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O190-RevReq_BaseCase!O190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P190-RevReq_BaseCase!P190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q190-RevReq_BaseCase!Q190","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R190-RevReq_BaseCase!R190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S190-RevReq_BaseCase!S190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T190-RevReq_BaseCase!T190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U190-RevReq_BaseCase!U190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V190-RevReq_BaseCase!V190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W190-RevReq_BaseCase!W190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X190-RevReq_BaseCase!X190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y190-RevReq_BaseCase!Y190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z190-RevReq_BaseCase!Z190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA190-RevReq_BaseCase!AA190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB190-RevReq_BaseCase!AB190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC190-RevReq_BaseCase!AC190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD190-RevReq_BaseCase!AD190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE190-RevReq_BaseCase!AE190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF190-RevReq_BaseCase!AF190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG190-RevReq_BaseCase!AG190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH190-RevReq_BaseCase!AH190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI190-RevReq_BaseCase!AI190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ190-RevReq_BaseCase!AJ190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK190-RevReq_BaseCase!AK190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL190-RevReq_BaseCase!AL190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM190-RevReq_BaseCase!AM190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN190-RevReq_BaseCase!AN190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO190-RevReq_BaseCase!AO190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP190-RevReq_BaseCase!AP190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ190-RevReq_BaseCase!AQ190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR190-RevReq_BaseCase!AR190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS190-RevReq_BaseCase!AS190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT190-RevReq_BaseCase!AT190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU190-RevReq_BaseCase!AU190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV190-RevReq_BaseCase!AV190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW190-RevReq_BaseCase!AW190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX190-RevReq_BaseCase!AX190","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY190-RevReq_BaseCase!AY190","v":0}]
[{"$f":"+RevReq_BaseCase!A191","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"Input!G50","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O191-RevReq_BaseCase!O191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P191-RevReq_BaseCase!P191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q191-RevReq_BaseCase!Q191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R191-RevReq_BaseCase!R191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S191-RevReq_BaseCase!S191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T191-RevReq_BaseCase!T191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U191-RevReq_BaseCase!U191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V191-RevReq_BaseCase!V191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W191-RevReq_BaseCase!W191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X191-RevReq_BaseCase!X191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y191-RevReq_BaseCase!Y191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z191-RevReq_BaseCase!Z191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA191-RevReq_BaseCase!AA191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB191-RevReq_BaseCase!AB191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC191-RevReq_BaseCase!AC191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD191-RevReq_BaseCase!AD191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE191-RevReq_BaseCase!AE191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF191-RevReq_BaseCase!AF191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG191-RevReq_BaseCase!AG191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH191-RevReq_BaseCase!AH191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI191-RevReq_BaseCase!AI191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ191-RevReq_BaseCase!AJ191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK191-RevReq_BaseCase!AK191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL191-RevReq_BaseCase!AL191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM191-RevReq_BaseCase!AM191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN191-RevReq_BaseCase!AN191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO191-RevReq_BaseCase!AO191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP191-RevReq_BaseCase!AP191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ191-RevReq_BaseCase!AQ191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR191-RevReq_BaseCase!AR191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS191-RevReq_BaseCase!AS191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT191-RevReq_BaseCase!AT191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU191-RevReq_BaseCase!AU191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV191-RevReq_BaseCase!AV191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW191-RevReq_BaseCase!AW191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX191-RevReq_BaseCase!AX191","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY191-RevReq_BaseCase!AY191","v":0}]
[{"$f":"+RevReq_BaseCase!A192","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"Input!G51","v":"2018-01-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O192-RevReq_BaseCase!O192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P192-RevReq_BaseCase!P192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q192-RevReq_BaseCase!Q192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R192-RevReq_BaseCase!R192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S192-RevReq_BaseCase!S192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T192-RevReq_BaseCase!T192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U192-RevReq_BaseCase!U192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V192-RevReq_BaseCase!V192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W192-RevReq_BaseCase!W192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X192-RevReq_BaseCase!X192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y192-RevReq_BaseCase!Y192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z192-RevReq_BaseCase!Z192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA192-RevReq_BaseCase!AA192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB192-RevReq_BaseCase!AB192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC192-RevReq_BaseCase!AC192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD192-RevReq_BaseCase!AD192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE192-RevReq_BaseCase!AE192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF192-RevReq_BaseCase!AF192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG192-RevReq_BaseCase!AG192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH192-RevReq_BaseCase!AH192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI192-RevReq_BaseCase!AI192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ192-RevReq_BaseCase!AJ192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK192-RevReq_BaseCase!AK192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL192-RevReq_BaseCase!AL192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM192-RevReq_BaseCase!AM192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN192-RevReq_BaseCase!AN192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO192-RevReq_BaseCase!AO192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP192-RevReq_BaseCase!AP192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ192-RevReq_BaseCase!AQ192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR192-RevReq_BaseCase!AR192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS192-RevReq_BaseCase!AS192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT192-RevReq_BaseCase!AT192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU192-RevReq_BaseCase!AU192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV192-RevReq_BaseCase!AV192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW192-RevReq_BaseCase!AW192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX192-RevReq_BaseCase!AX192","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY192-RevReq_BaseCase!AY192","v":0}]
[{"$f":"+RevReq_BaseCase!A193","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"Input!G52","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O193-RevReq_BaseCase!O193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P193-RevReq_BaseCase!P193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q193-RevReq_BaseCase!Q193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R193-RevReq_BaseCase!R193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S193-RevReq_BaseCase!S193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T193-RevReq_BaseCase!T193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U193-RevReq_BaseCase!U193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V193-RevReq_BaseCase!V193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W193-RevReq_BaseCase!W193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X193-RevReq_BaseCase!X193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y193-RevReq_BaseCase!Y193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z193-RevReq_BaseCase!Z193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA193-RevReq_BaseCase!AA193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB193-RevReq_BaseCase!AB193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC193-RevReq_BaseCase!AC193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD193-RevReq_BaseCase!AD193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE193-RevReq_BaseCase!AE193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF193-RevReq_BaseCase!AF193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG193-RevReq_BaseCase!AG193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH193-RevReq_BaseCase!AH193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI193-RevReq_BaseCase!AI193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ193-RevReq_BaseCase!AJ193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK193-RevReq_BaseCase!AK193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL193-RevReq_BaseCase!AL193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM193-RevReq_BaseCase!AM193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN193-RevReq_BaseCase!AN193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO193-RevReq_BaseCase!AO193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP193-RevReq_BaseCase!AP193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ193-RevReq_BaseCase!AQ193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR193-RevReq_BaseCase!AR193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS193-RevReq_BaseCase!AS193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT193-RevReq_BaseCase!AT193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU193-RevReq_BaseCase!AU193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV193-RevReq_BaseCase!AV193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW193-RevReq_BaseCase!AW193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX193-RevReq_BaseCase!AX193","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY193-RevReq_BaseCase!AY193","v":0}]
[{"$f":"+RevReq_BaseCase!A194","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"Input!G53","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O194-RevReq_BaseCase!O194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P194-RevReq_BaseCase!P194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q194-RevReq_BaseCase!Q194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R194-RevReq_BaseCase!R194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S194-RevReq_BaseCase!S194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T194-RevReq_BaseCase!T194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U194-RevReq_BaseCase!U194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V194-RevReq_BaseCase!V194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W194-RevReq_BaseCase!W194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X194-RevReq_BaseCase!X194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y194-RevReq_BaseCase!Y194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z194-RevReq_BaseCase!Z194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA194-RevReq_BaseCase!AA194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB194-RevReq_BaseCase!AB194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC194-RevReq_BaseCase!AC194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD194-RevReq_BaseCase!AD194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE194-RevReq_BaseCase!AE194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF194-RevReq_BaseCase!AF194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG194-RevReq_BaseCase!AG194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH194-RevReq_BaseCase!AH194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI194-RevReq_BaseCase!AI194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ194-RevReq_BaseCase!AJ194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK194-RevReq_BaseCase!AK194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL194-RevReq_BaseCase!AL194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM194-RevReq_BaseCase!AM194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN194-RevReq_BaseCase!AN194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO194-RevReq_BaseCase!AO194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP194-RevReq_BaseCase!AP194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ194-RevReq_BaseCase!AQ194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR194-RevReq_BaseCase!AR194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS194-RevReq_BaseCase!AS194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT194-RevReq_BaseCase!AT194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU194-RevReq_BaseCase!AU194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV194-RevReq_BaseCase!AV194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW194-RevReq_BaseCase!AW194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX194-RevReq_BaseCase!AX194","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY194-RevReq_BaseCase!AY194","v":0}]
[{"$f":"+RevReq_BaseCase!A195","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"Input!G54","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O195-RevReq_BaseCase!O195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P195-RevReq_BaseCase!P195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q195-RevReq_BaseCase!Q195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R195-RevReq_BaseCase!R195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S195-RevReq_BaseCase!S195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T195-RevReq_BaseCase!T195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U195-RevReq_BaseCase!U195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V195-RevReq_BaseCase!V195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W195-RevReq_BaseCase!W195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X195-RevReq_BaseCase!X195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y195-RevReq_BaseCase!Y195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z195-RevReq_BaseCase!Z195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA195-RevReq_BaseCase!AA195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB195-RevReq_BaseCase!AB195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC195-RevReq_BaseCase!AC195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD195-RevReq_BaseCase!AD195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE195-RevReq_BaseCase!AE195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF195-RevReq_BaseCase!AF195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG195-RevReq_BaseCase!AG195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH195-RevReq_BaseCase!AH195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI195-RevReq_BaseCase!AI195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ195-RevReq_BaseCase!AJ195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK195-RevReq_BaseCase!AK195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL195-RevReq_BaseCase!AL195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM195-RevReq_BaseCase!AM195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN195-RevReq_BaseCase!AN195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO195-RevReq_BaseCase!AO195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP195-RevReq_BaseCase!AP195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ195-RevReq_BaseCase!AQ195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR195-RevReq_BaseCase!AR195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS195-RevReq_BaseCase!AS195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT195-RevReq_BaseCase!AT195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU195-RevReq_BaseCase!AU195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV195-RevReq_BaseCase!AV195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW195-RevReq_BaseCase!AW195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX195-RevReq_BaseCase!AX195","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY195-RevReq_BaseCase!AY195","v":0}]
[{"$f":"+RevReq_BaseCase!A196","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"Input!G55","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O196-RevReq_BaseCase!O196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P196-RevReq_BaseCase!P196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q196-RevReq_BaseCase!Q196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R196-RevReq_BaseCase!R196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S196-RevReq_BaseCase!S196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T196-RevReq_BaseCase!T196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U196-RevReq_BaseCase!U196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V196-RevReq_BaseCase!V196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W196-RevReq_BaseCase!W196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X196-RevReq_BaseCase!X196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y196-RevReq_BaseCase!Y196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z196-RevReq_BaseCase!Z196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA196-RevReq_BaseCase!AA196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB196-RevReq_BaseCase!AB196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC196-RevReq_BaseCase!AC196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD196-RevReq_BaseCase!AD196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE196-RevReq_BaseCase!AE196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF196-RevReq_BaseCase!AF196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG196-RevReq_BaseCase!AG196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH196-RevReq_BaseCase!AH196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI196-RevReq_BaseCase!AI196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ196-RevReq_BaseCase!AJ196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK196-RevReq_BaseCase!AK196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL196-RevReq_BaseCase!AL196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM196-RevReq_BaseCase!AM196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN196-RevReq_BaseCase!AN196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO196-RevReq_BaseCase!AO196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP196-RevReq_BaseCase!AP196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ196-RevReq_BaseCase!AQ196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR196-RevReq_BaseCase!AR196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS196-RevReq_BaseCase!AS196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT196-RevReq_BaseCase!AT196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU196-RevReq_BaseCase!AU196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV196-RevReq_BaseCase!AV196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW196-RevReq_BaseCase!AW196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX196-RevReq_BaseCase!AX196","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY196-RevReq_BaseCase!AY196","v":0}]
[{"$f":"+RevReq_BaseCase!A197","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"Input!G56","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O197-RevReq_BaseCase!O197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P197-RevReq_BaseCase!P197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q197-RevReq_BaseCase!Q197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R197-RevReq_BaseCase!R197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S197-RevReq_BaseCase!S197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T197-RevReq_BaseCase!T197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U197-RevReq_BaseCase!U197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V197-RevReq_BaseCase!V197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W197-RevReq_BaseCase!W197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X197-RevReq_BaseCase!X197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y197-RevReq_BaseCase!Y197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z197-RevReq_BaseCase!Z197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA197-RevReq_BaseCase!AA197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB197-RevReq_BaseCase!AB197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC197-RevReq_BaseCase!AC197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD197-RevReq_BaseCase!AD197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE197-RevReq_BaseCase!AE197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF197-RevReq_BaseCase!AF197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG197-RevReq_BaseCase!AG197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH197-RevReq_BaseCase!AH197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI197-RevReq_BaseCase!AI197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ197-RevReq_BaseCase!AJ197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK197-RevReq_BaseCase!AK197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL197-RevReq_BaseCase!AL197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM197-RevReq_BaseCase!AM197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN197-RevReq_BaseCase!AN197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO197-RevReq_BaseCase!AO197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP197-RevReq_BaseCase!AP197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ197-RevReq_BaseCase!AQ197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR197-RevReq_BaseCase!AR197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS197-RevReq_BaseCase!AS197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT197-RevReq_BaseCase!AT197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU197-RevReq_BaseCase!AU197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV197-RevReq_BaseCase!AV197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW197-RevReq_BaseCase!AW197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX197-RevReq_BaseCase!AX197","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY197-RevReq_BaseCase!AY197","v":0}]
[{"$f":"+RevReq_BaseCase!A198","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"Input!G57","v":"2017-07-01"},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O198-RevReq_BaseCase!O198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P198-RevReq_BaseCase!P198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q198-RevReq_BaseCase!Q198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R198-RevReq_BaseCase!R198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S198-RevReq_BaseCase!S198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T198-RevReq_BaseCase!T198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U198-RevReq_BaseCase!U198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V198-RevReq_BaseCase!V198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W198-RevReq_BaseCase!W198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X198-RevReq_BaseCase!X198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y198-RevReq_BaseCase!Y198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z198-RevReq_BaseCase!Z198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA198-RevReq_BaseCase!AA198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB198-RevReq_BaseCase!AB198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC198-RevReq_BaseCase!AC198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD198-RevReq_BaseCase!AD198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE198-RevReq_BaseCase!AE198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF198-RevReq_BaseCase!AF198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG198-RevReq_BaseCase!AG198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH198-RevReq_BaseCase!AH198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI198-RevReq_BaseCase!AI198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ198-RevReq_BaseCase!AJ198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK198-RevReq_BaseCase!AK198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL198-RevReq_BaseCase!AL198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM198-RevReq_BaseCase!AM198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN198-RevReq_BaseCase!AN198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO198-RevReq_BaseCase!AO198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP198-RevReq_BaseCase!AP198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ198-RevReq_BaseCase!AQ198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR198-RevReq_BaseCase!AR198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS198-RevReq_BaseCase!AS198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT198-RevReq_BaseCase!AT198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU198-RevReq_BaseCase!AU198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV198-RevReq_BaseCase!AV198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW198-RevReq_BaseCase!AW198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX198-RevReq_BaseCase!AX198","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY198-RevReq_BaseCase!AY198","v":0}]
[null,null,null,{"$f":"\"Total \"&D173","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,10744845.51753138,-132524733.03273293,null,null,{"$f":"SUM(O174:O198)","v":0},{"$f":"SUM(P174:P198)","v":0},{"$f":"SUM(Q174:Q198)","v":87961180},-2608074.7200000007,-3961489.4640000006,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-4394357.3140652217]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C202+1","v":1},{"$f":"INDEX(D$55:D$79,$C203,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C203,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},{"$f":"MONTH(Input!G33)","v":12},{"$f":"YEARFRAC(I174,DATE(YEAR(I174),12,31))","v":0},null,{"$f":"SUM(O203:AY203)","v":0}]
[null,null,{"$f":"C203+1","v":2},{"$f":"INDEX(D$55:D$79,$C204,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},{"$f":"MONTH(Input!G34)","v":7},{"$f":"YEARFRAC(I175,DATE(YEAR(I175),12,31))","v":0.5},null,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},{"$f":"MONTH(Input!G35)","v":7},0.5,null,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},{"$f":"MONTH(Input!G36)","v":7},0.5,null,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},{"$f":"MONTH(Input!G37)","v":7},0.5,null,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},{"$f":"MONTH(Input!G38)","v":7},0.5,null,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},{"$f":"MONTH(Input!G39)","v":1},1,null,0]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},{"$f":"MONTH(Input!G40)","v":7},0.5,null,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},{"$f":"MONTH(Input!G41)","v":7},0.5,null,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},{"$f":"MONTH(Input!G42)","v":7},0.5,null,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},{"$f":"MONTH(Input!G43)","v":7},0.5,null,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},{"$f":"MONTH(Input!G44)","v":7},0.5,null,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},{"$f":"MONTH(Input!G45)","v":7},0.5,null,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},{"$f":"MONTH(Input!G46)","v":1},1,null,0]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},{"$f":"MONTH(Input!G47)","v":7},0.5,null,0]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},{"$f":"MONTH(Input!G48)","v":7},0.5,null,0]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},{"$f":"MONTH(Input!G49)","v":1},1,null,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},{"$f":"MONTH(Input!G50)","v":1},1,null,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},{"$f":"MONTH(Input!G51)","v":1},1,null,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},{"$f":"MONTH(Input!G52)","v":7},0.5,null,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},{"$f":"MONTH(Input!G53)","v":7},0.5,null,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},{"$f":"MONTH(Input!G54)","v":7},0.5,null,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},{"$f":"MONTH(Input!G55)","v":7},0.5,null,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},{"$f":"MONTH(Input!G56)","v":7},0.5,null,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},{"$f":"MONTH(Input!G57)","v":7},0.5,null,0]
[null,null,null,{"$f":"D202","v":"Book Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!H1","v":2018},{"$f":"Input!$O$71","v":10},null,null,null,null,null,{"$f":"IF(O$3>=$H230,MIN(1/$I230,1-SUM($N230:N230)),0)","v":0},{"$f":"IF(P$3>=$H230,MIN(1/$I230,1-SUM($N230:O230)),0)","v":0},{"$f":"IF(Q$3>=$H230,MIN(1/$I230,1-SUM($N230:P230)),0)","v":0.1},{"$f":"IF(R$3>=$H230,MIN(1/$I230,1-SUM($N230:Q230)),0)","v":0.1},{"$f":"IF(S$3>=$H230,MIN(1/$I230,1-SUM($N230:R230)),0)","v":0.1},{"$f":"IF(T$3>=$H230,MIN(1/$I230,1-SUM($N230:S230)),0)","v":0.1},{"$f":"IF(U$3>=$H230,MIN(1/$I230,1-SUM($N230:T230)),0)","v":0.1},{"$f":"IF(V$3>=$H230,MIN(1/$I230,1-SUM($N230:U230)),0)","v":0.1},{"$f":"IF(W$3>=$H230,MIN(1/$I230,1-SUM($N230:V230)),0)","v":0.1},{"$f":"IF(X$3>=$H230,MIN(1/$I230,1-SUM($N230:W230)),0)","v":0.1},{"$f":"IF(Y$3>=$H230,MIN(1/$I230,1-SUM($N230:X230)),0)","v":0.1},{"$f":"IF(Z$3>=$H230,MIN(1/$I230,1-SUM($N230:Y230)),0)","v":0.1},{"$f":"IF(AA$3>=$H230,MIN(1/$I230,1-SUM($N230:Z230)),0)","v":1.1102230246251565E-16},{"$f":"IF(AB$3>=$H230,MIN(1/$I230,1-SUM($N230:AA230)),0)","v":0},{"$f":"IF(AC$3>=$H230,MIN(1/$I230,1-SUM($N230:AB230)),0)","v":0},{"$f":"IF(AD$3>=$H230,MIN(1/$I230,1-SUM($N230:AC230)),0)","v":0},{"$f":"IF(AE$3>=$H230,MIN(1/$I230,1-SUM($N230:AD230)),0)","v":0},{"$f":"IF(AF$3>=$H230,MIN(1/$I230,1-SUM($N230:AE230)),0)","v":0},{"$f":"IF(AG$3>=$H230,MIN(1/$I230,1-SUM($N230:AF230)),0)","v":0},{"$f":"IF(AH$3>=$H230,MIN(1/$I230,1-SUM($N230:AG230)),0)","v":0},{"$f":"IF(AI$3>=$H230,MIN(1/$I230,1-SUM($N230:AH230)),0)","v":0},{"$f":"IF(AJ$3>=$H230,MIN(1/$I230,1-SUM($N230:AI230)),0)","v":0},{"$f":"IF(AK$3>=$H230,MIN(1/$I230,1-SUM($N230:AJ230)),0)","v":0},{"$f":"IF(AL$3>=$H230,MIN(1/$I230,1-SUM($N230:AK230)),0)","v":0},{"$f":"IF(AM$3>=$H230,MIN(1/$I230,1-SUM($N230:AL230)),0)","v":0},{"$f":"IF(AN$3>=$H230,MIN(1/$I230,1-SUM($N230:AM230)),0)","v":0},{"$f":"IF(AO$3>=$H230,MIN(1/$I230,1-SUM($N230:AN230)),0)","v":0},{"$f":"IF(AP$3>=$H230,MIN(1/$I230,1-SUM($N230:AO230)),0)","v":0},{"$f":"IF(AQ$3>=$H230,MIN(1/$I230,1-SUM($N230:AP230)),0)","v":0},{"$f":"IF(AR$3>=$H230,MIN(1/$I230,1-SUM($N230:AQ230)),0)","v":0},{"$f":"IF(AS$3>=$H230,MIN(1/$I230,1-SUM($N230:AR230)),0)","v":0},{"$f":"IF(AT$3>=$H230,MIN(1/$I230,1-SUM($N230:AS230)),0)","v":0},{"$f":"IF(AU$3>=$H230,MIN(1/$I230,1-SUM($N230:AT230)),0)","v":0},{"$f":"IF(AV$3>=$H230,MIN(1/$I230,1-SUM($N230:AU230)),0)","v":0},{"$f":"IF(AW$3>=$H230,MIN(1/$I230,1-SUM($N230:AV230)),0)","v":0},{"$f":"IF(AX$3>=$H230,MIN(1/$I230,1-SUM($N230:AW230)),0)","v":0},{"$f":"IF(AY$3>=$H230,MIN(1/$I230,1-SUM($N230:AX230)),0)","v":0}]
[null,null,null,"Book Depreciation"]
[{"$f":"+RevReq_BaseCase!A232","v":"Base"},null,{"$f":"C231+1","v":1},{"$f":"INDEX(D$55:D$79,$C232,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C232,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P232:AY232,$P$5:$AY$5)","v":34710337.098405518},{"$f":"SUM(O232:AY232)","v":-8.9406967163085938E-8},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O232-RevReq_BaseCase!O232","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P232-RevReq_BaseCase!P232","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q232-RevReq_BaseCase!Q232","v":7973604.7191814343},{"$f":"+'RevReq_ExitCase_(2018)'!R232-RevReq_BaseCase!R232","v":7981780.7502634972},{"$f":"+'RevReq_ExitCase_(2018)'!S232-RevReq_BaseCase!S232","v":7989486.7929209908},{"$f":"+'RevReq_ExitCase_(2018)'!T232-RevReq_BaseCase!T232","v":7996854.5330456169},{"$f":"+'RevReq_ExitCase_(2018)'!U232-RevReq_BaseCase!U232","v":8004996.7775888257},{"$f":"+'RevReq_ExitCase_(2018)'!V232-RevReq_BaseCase!V232","v":8014440.5497893132},{"$f":"+'RevReq_ExitCase_(2018)'!W232-RevReq_BaseCase!W232","v":8021221.9357965337},{"$f":"+'RevReq_ExitCase_(2018)'!X232-RevReq_BaseCase!X232","v":8021410.7434972338},{"$f":"+'RevReq_ExitCase_(2018)'!Y232-RevReq_BaseCase!Y232","v":8027792.9099001139},{"$f":"+'RevReq_ExitCase_(2018)'!Z232-RevReq_BaseCase!Z232","v":8058074.5041927379},{"$f":"+'RevReq_ExitCase_(2018)'!AA232-RevReq_BaseCase!AA232","v":-6558661.6138272975},{"$f":"+'RevReq_ExitCase_(2018)'!AB232-RevReq_BaseCase!AB232","v":-6525226.8238832727},{"$f":"+'RevReq_ExitCase_(2018)'!AC232-RevReq_BaseCase!AC232","v":-6517420.7172028627},{"$f":"+'RevReq_ExitCase_(2018)'!AD232-RevReq_BaseCase!AD232","v":-6498944.9931019507},{"$f":"+'RevReq_ExitCase_(2018)'!AE232-RevReq_BaseCase!AE232","v":-5080776.4030569289},{"$f":"+'RevReq_ExitCase_(2018)'!AF232-RevReq_BaseCase!AF232","v":-4906869.1521865539},{"$f":"+'RevReq_ExitCase_(2018)'!AG232-RevReq_BaseCase!AG232","v":-4884390.5679983338},{"$f":"+'RevReq_ExitCase_(2018)'!AH232-RevReq_BaseCase!AH232","v":-3679871.8746567625},{"$f":"+'RevReq_ExitCase_(2018)'!AI232-RevReq_BaseCase!AI232","v":-3366342.711768691},{"$f":"+'RevReq_ExitCase_(2018)'!AJ232-RevReq_BaseCase!AJ232","v":-2684572.850863107},{"$f":"+'RevReq_ExitCase_(2018)'!AK232-RevReq_BaseCase!AK232","v":-2335482.0807409785},{"$f":"+'RevReq_ExitCase_(2018)'!AL232-RevReq_BaseCase!AL232","v":-1901976.7870256405},{"$f":"+'RevReq_ExitCase_(2018)'!AM232-RevReq_BaseCase!AM232","v":-1575833.769761485},{"$f":"+'RevReq_ExitCase_(2018)'!AN232-RevReq_BaseCase!AN232","v":-1547296.0415249858},{"$f":"+'RevReq_ExitCase_(2018)'!AO232-RevReq_BaseCase!AO232","v":-1474719.0394880373},{"$f":"+'RevReq_ExitCase_(2018)'!AP232-RevReq_BaseCase!AP232","v":-1441829.5904718488},{"$f":"+'RevReq_ExitCase_(2018)'!AQ232-RevReq_BaseCase!AQ232","v":-1362052.5445511471},{"$f":"+'RevReq_ExitCase_(2018)'!AR232-RevReq_BaseCase!AR232","v":-1285239.3796126321},{"$f":"+'RevReq_ExitCase_(2018)'!AS232-RevReq_BaseCase!AS232","v":-1263379.0784263278},{"$f":"+'RevReq_ExitCase_(2018)'!AT232-RevReq_BaseCase!AT232","v":-1127474.4307543943},{"$f":"+'RevReq_ExitCase_(2018)'!AU232-RevReq_BaseCase!AU232","v":-1096457.5637237248},{"$f":"+'RevReq_ExitCase_(2018)'!AV232-RevReq_BaseCase!AV232","v":-1019113.1157186398},{"$f":"+'RevReq_ExitCase_(2018)'!AW232-RevReq_BaseCase!AW232","v":-975828.86396800086},{"$f":"+'RevReq_ExitCase_(2018)'!AX232-RevReq_BaseCase!AX232","v":-913844.92037696589},{"$f":"+'RevReq_ExitCase_(2018)'!AY232-RevReq_BaseCase!AY232","v":-10066059.301485825}]
[{"$f":"+RevReq_BaseCase!A233","v":"Clause"},null,{"$f":"C232+1","v":2},{"$f":"INDEX(D$55:D$79,$C233,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,15379222.846252978,3.8184225559234619E-8,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O233-RevReq_BaseCase!O233","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P233-RevReq_BaseCase!P233","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q233-RevReq_BaseCase!Q233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!R233-RevReq_BaseCase!R233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!S233-RevReq_BaseCase!S233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!T233-RevReq_BaseCase!T233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!U233-RevReq_BaseCase!U233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!V233-RevReq_BaseCase!V233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!W233-RevReq_BaseCase!W233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!X233-RevReq_BaseCase!X233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!Y233-RevReq_BaseCase!Y233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!Z233-RevReq_BaseCase!Z233","v":3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!AA233-RevReq_BaseCase!AA233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AB233-RevReq_BaseCase!AB233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AC233-RevReq_BaseCase!AC233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AD233-RevReq_BaseCase!AD233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AE233-RevReq_BaseCase!AE233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AF233-RevReq_BaseCase!AF233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AG233-RevReq_BaseCase!AG233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AH233-RevReq_BaseCase!AH233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AI233-RevReq_BaseCase!AI233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AJ233-RevReq_BaseCase!AJ233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AK233-RevReq_BaseCase!AK233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AL233-RevReq_BaseCase!AL233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AM233-RevReq_BaseCase!AM233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AN233-RevReq_BaseCase!AN233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AO233-RevReq_BaseCase!AO233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AP233-RevReq_BaseCase!AP233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AQ233-RevReq_BaseCase!AQ233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AR233-RevReq_BaseCase!AR233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AS233-RevReq_BaseCase!AS233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AT233-RevReq_BaseCase!AT233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AU233-RevReq_BaseCase!AU233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AV233-RevReq_BaseCase!AV233","v":-1229904.281373509},{"$f":"+'RevReq_ExitCase_(2018)'!AW233-RevReq_BaseCase!AW233","v":-1225504.0372596965},{"$f":"+'RevReq_ExitCase_(2018)'!AX233-RevReq_BaseCase!AX233","v":-768571.71679080976},{"$f":"+'RevReq_ExitCase_(2018)'!AY233-RevReq_BaseCase!AY233","v":-2272694.1206160085}]
[{"$f":"+RevReq_BaseCase!A234","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-13594442.484321833,-70156334.52030091,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O234-RevReq_BaseCase!O234","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P234-RevReq_BaseCase!P234","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q234-RevReq_BaseCase!Q234","v":159181.41043422042},{"$f":"+'RevReq_ExitCase_(2018)'!R234-RevReq_BaseCase!R234","v":117684.24573046477},{"$f":"+'RevReq_ExitCase_(2018)'!S234-RevReq_BaseCase!S234","v":61385.663552929851},{"$f":"+'RevReq_ExitCase_(2018)'!T234-RevReq_BaseCase!T234","v":-6975.5497704946611},{"$f":"+'RevReq_ExitCase_(2018)'!U234-RevReq_BaseCase!U234","v":-80674.525115556724},{"$f":"+'RevReq_ExitCase_(2018)'!V234-RevReq_BaseCase!V234","v":-158672.63171482255},{"$f":"+'RevReq_ExitCase_(2018)'!W234-RevReq_BaseCase!W234","v":-234585.37702245032},{"$f":"+'RevReq_ExitCase_(2018)'!X234-RevReq_BaseCase!X234","v":-387290.58060565277},{"$f":"+'RevReq_ExitCase_(2018)'!Y234-RevReq_BaseCase!Y234","v":-557691.54361491499},{"$f":"+'RevReq_ExitCase_(2018)'!Z234-RevReq_BaseCase!Z234","v":-719319.08313328994},{"$f":"+'RevReq_ExitCase_(2018)'!AA234-RevReq_BaseCase!AA234","v":-1156406.0673201396},{"$f":"+'RevReq_ExitCase_(2018)'!AB234-RevReq_BaseCase!AB234","v":-1332239.808888989},{"$f":"+'RevReq_ExitCase_(2018)'!AC234-RevReq_BaseCase!AC234","v":-1490022.7008954089},{"$f":"+'RevReq_ExitCase_(2018)'!AD234-RevReq_BaseCase!AD234","v":-1655907.0783636544},{"$f":"+'RevReq_ExitCase_(2018)'!AE234-RevReq_BaseCase!AE234","v":-1791161.8905549482},{"$f":"+'RevReq_ExitCase_(2018)'!AF234-RevReq_BaseCase!AF234","v":-1896566.4425537181},{"$f":"+'RevReq_ExitCase_(2018)'!AG234-RevReq_BaseCase!AG234","v":-2003522.8191770383},{"$f":"+'RevReq_ExitCase_(2018)'!AH234-RevReq_BaseCase!AH234","v":-2152399.2628867659},{"$f":"+'RevReq_ExitCase_(2018)'!AI234-RevReq_BaseCase!AI234","v":-2312626.0254784822},{"$f":"+'RevReq_ExitCase_(2018)'!AJ234-RevReq_BaseCase!AJ234","v":-2425857.5814000894},{"$f":"+'RevReq_ExitCase_(2018)'!AK234-RevReq_BaseCase!AK234","v":-2522006.2944123945},{"$f":"+'RevReq_ExitCase_(2018)'!AL234-RevReq_BaseCase!AL234","v":-2623803.9738221117},{"$f":"+'RevReq_ExitCase_(2018)'!AM234-RevReq_BaseCase!AM234","v":-2738351.6470037983},{"$f":"+'RevReq_ExitCase_(2018)'!AN234-RevReq_BaseCase!AN234","v":-2878381.1363787828},{"$f":"+'RevReq_ExitCase_(2018)'!AO234-RevReq_BaseCase!AO234","v":-3028588.3068600772},{"$f":"+'RevReq_ExitCase_(2018)'!AP234-RevReq_BaseCase!AP234","v":-3177554.761604622},{"$f":"+'RevReq_ExitCase_(2018)'!AQ234-RevReq_BaseCase!AQ234","v":-3297590.1968960874},{"$f":"+'RevReq_ExitCase_(2018)'!AR234-RevReq_BaseCase!AR234","v":-3429289.1218610252},{"$f":"+'RevReq_ExitCase_(2018)'!AS234-RevReq_BaseCase!AS234","v":-3548509.8204855924},{"$f":"+'RevReq_ExitCase_(2018)'!AT234-RevReq_BaseCase!AT234","v":-3629794.1076662811},{"$f":"+'RevReq_ExitCase_(2018)'!AU234-RevReq_BaseCase!AU234","v":-3712039.2213847572},{"$f":"+'RevReq_ExitCase_(2018)'!AV234-RevReq_BaseCase!AV234","v":-3782725.2796555702},{"$f":"+'RevReq_ExitCase_(2018)'!AW234-RevReq_BaseCase!AW234","v":-3852724.4250636534},{"$f":"+'RevReq_ExitCase_(2018)'!AX234-RevReq_BaseCase!AX234","v":-3921768.6594445868},{"$f":"+'RevReq_ExitCase_(2018)'!AY234-RevReq_BaseCase!AY234","v":-3989539.9189827577}]
[{"$f":"+RevReq_BaseCase!A235","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-1300736.8121509999,-6212411.000698314,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O235-RevReq_BaseCase!O235","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P235-RevReq_BaseCase!P235","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q235-RevReq_BaseCase!Q235","v":-4009.4498759165022},{"$f":"+'RevReq_ExitCase_(2018)'!R235-RevReq_BaseCase!R235","v":-12108.538625267836},{"$f":"+'RevReq_ExitCase_(2018)'!S235-RevReq_BaseCase!S235","v":-20369.609149606196},{"$f":"+'RevReq_ExitCase_(2018)'!T235-RevReq_BaseCase!T235","v":-28795.901084431327},{"$f":"+'RevReq_ExitCase_(2018)'!U235-RevReq_BaseCase!U235","v":-37390.718857952961},{"$f":"+'RevReq_ExitCase_(2018)'!V235-RevReq_BaseCase!V235","v":-46157.432986945016},{"$f":"+'RevReq_ExitCase_(2018)'!W235-RevReq_BaseCase!W235","v":-55099.481398516924},{"$f":"+'RevReq_ExitCase_(2018)'!X235-RevReq_BaseCase!X235","v":-64220.370778320277},{"$f":"+'RevReq_ExitCase_(2018)'!Y235-RevReq_BaseCase!Y235","v":-73523.677945719683},{"$f":"+'RevReq_ExitCase_(2018)'!Z235-RevReq_BaseCase!Z235","v":-83013.051256467093},{"$f":"+'RevReq_ExitCase_(2018)'!AA235-RevReq_BaseCase!AA235","v":-92692.21203342943},{"$f":"+'RevReq_ExitCase_(2018)'!AB235-RevReq_BaseCase!AB235","v":-102564.95602593102},{"$f":"+'RevReq_ExitCase_(2018)'!AC235-RevReq_BaseCase!AC235","v":-112635.15489828265},{"$f":"+'RevReq_ExitCase_(2018)'!AD235-RevReq_BaseCase!AD235","v":-122906.75774808129},{"$f":"+'RevReq_ExitCase_(2018)'!AE235-RevReq_BaseCase!AE235","v":-133383.79265487593},{"$f":"+'RevReq_ExitCase_(2018)'!AF235-RevReq_BaseCase!AF235","v":-144070.36825980642},{"$f":"+'RevReq_ExitCase_(2018)'!AG235-RevReq_BaseCase!AG235","v":-154970.67537683557},{"$f":"+'RevReq_ExitCase_(2018)'!AH235-RevReq_BaseCase!AH235","v":-166088.98863620529},{"$f":"+'RevReq_ExitCase_(2018)'!AI235-RevReq_BaseCase!AI235","v":-177429.66816076241},{"$f":"+'RevReq_ExitCase_(2018)'!AJ235-RevReq_BaseCase!AJ235","v":-188997.16127581065},{"$f":"+'RevReq_ExitCase_(2018)'!AK235-RevReq_BaseCase!AK235","v":-200796.00425315989},{"$f":"+'RevReq_ExitCase_(2018)'!AL235-RevReq_BaseCase!AL235","v":-212830.82409005609},{"$f":"+'RevReq_ExitCase_(2018)'!AM235-RevReq_BaseCase!AM235","v":-225106.34032369024},{"$f":"+'RevReq_ExitCase_(2018)'!AN235-RevReq_BaseCase!AN235","v":-237627.36688199703},{"$f":"+'RevReq_ExitCase_(2018)'!AO235-RevReq_BaseCase!AO235","v":-250398.81397146996},{"$f":"+'RevReq_ExitCase_(2018)'!AP235-RevReq_BaseCase!AP235","v":-263425.69000273239},{"$f":"+'RevReq_ExitCase_(2018)'!AQ235-RevReq_BaseCase!AQ235","v":-276713.10355462},{"$f":"+'RevReq_ExitCase_(2018)'!AR235-RevReq_BaseCase!AR235","v":-290266.26537754544},{"$f":"+'RevReq_ExitCase_(2018)'!AS235-RevReq_BaseCase!AS235","v":-304090.49043692934},{"$f":"+'RevReq_ExitCase_(2018)'!AT235-RevReq_BaseCase!AT235","v":-318191.19999750098},{"$f":"+'RevReq_ExitCase_(2018)'!AU235-RevReq_BaseCase!AU235","v":-332573.923749284},{"$f":"+'RevReq_ExitCase_(2018)'!AV235-RevReq_BaseCase!AV235","v":-347244.3019761027},{"$f":"+'RevReq_ExitCase_(2018)'!AW235-RevReq_BaseCase!AW235","v":-362208.08776745776},{"$f":"+'RevReq_ExitCase_(2018)'!AX235-RevReq_BaseCase!AX235","v":-377471.1492746399},{"$f":"+'RevReq_ExitCase_(2018)'!AY235-RevReq_BaseCase!AY235","v":-393039.47201196576}]
[{"$f":"+RevReq_BaseCase!A236","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O236-RevReq_BaseCase!O236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P236-RevReq_BaseCase!P236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q236-RevReq_BaseCase!Q236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R236-RevReq_BaseCase!R236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S236-RevReq_BaseCase!S236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T236-RevReq_BaseCase!T236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U236-RevReq_BaseCase!U236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V236-RevReq_BaseCase!V236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W236-RevReq_BaseCase!W236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X236-RevReq_BaseCase!X236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y236-RevReq_BaseCase!Y236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z236-RevReq_BaseCase!Z236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA236-RevReq_BaseCase!AA236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB236-RevReq_BaseCase!AB236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC236-RevReq_BaseCase!AC236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD236-RevReq_BaseCase!AD236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE236-RevReq_BaseCase!AE236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF236-RevReq_BaseCase!AF236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG236-RevReq_BaseCase!AG236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH236-RevReq_BaseCase!AH236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI236-RevReq_BaseCase!AI236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ236-RevReq_BaseCase!AJ236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK236-RevReq_BaseCase!AK236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL236-RevReq_BaseCase!AL236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM236-RevReq_BaseCase!AM236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN236-RevReq_BaseCase!AN236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO236-RevReq_BaseCase!AO236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP236-RevReq_BaseCase!AP236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ236-RevReq_BaseCase!AQ236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR236-RevReq_BaseCase!AR236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS236-RevReq_BaseCase!AS236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT236-RevReq_BaseCase!AT236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU236-RevReq_BaseCase!AU236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV236-RevReq_BaseCase!AV236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW236-RevReq_BaseCase!AW236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX236-RevReq_BaseCase!AX236","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY236-RevReq_BaseCase!AY236","v":0}]
[{"$f":"+RevReq_BaseCase!A237","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O237-RevReq_BaseCase!O237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P237-RevReq_BaseCase!P237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q237-RevReq_BaseCase!Q237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R237-RevReq_BaseCase!R237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S237-RevReq_BaseCase!S237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T237-RevReq_BaseCase!T237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U237-RevReq_BaseCase!U237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V237-RevReq_BaseCase!V237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W237-RevReq_BaseCase!W237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X237-RevReq_BaseCase!X237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y237-RevReq_BaseCase!Y237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z237-RevReq_BaseCase!Z237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA237-RevReq_BaseCase!AA237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB237-RevReq_BaseCase!AB237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC237-RevReq_BaseCase!AC237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD237-RevReq_BaseCase!AD237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE237-RevReq_BaseCase!AE237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF237-RevReq_BaseCase!AF237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG237-RevReq_BaseCase!AG237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH237-RevReq_BaseCase!AH237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI237-RevReq_BaseCase!AI237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ237-RevReq_BaseCase!AJ237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK237-RevReq_BaseCase!AK237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL237-RevReq_BaseCase!AL237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM237-RevReq_BaseCase!AM237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN237-RevReq_BaseCase!AN237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO237-RevReq_BaseCase!AO237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP237-RevReq_BaseCase!AP237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ237-RevReq_BaseCase!AQ237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR237-RevReq_BaseCase!AR237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS237-RevReq_BaseCase!AS237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT237-RevReq_BaseCase!AT237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU237-RevReq_BaseCase!AU237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV237-RevReq_BaseCase!AV237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW237-RevReq_BaseCase!AW237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX237-RevReq_BaseCase!AX237","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY237-RevReq_BaseCase!AY237","v":0}]
[{"$f":"+RevReq_BaseCase!A238","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G39)","v":2018},null,null,-12036247.819344116,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O238-RevReq_BaseCase!O238","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P238-RevReq_BaseCase!P238","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q238-RevReq_BaseCase!Q238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!R238-RevReq_BaseCase!R238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!S238-RevReq_BaseCase!S238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!T238-RevReq_BaseCase!T238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!U238-RevReq_BaseCase!U238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!V238-RevReq_BaseCase!V238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!W238-RevReq_BaseCase!W238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!X238-RevReq_BaseCase!X238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!Y238-RevReq_BaseCase!Y238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!Z238-RevReq_BaseCase!Z238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AA238-RevReq_BaseCase!AA238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AB238-RevReq_BaseCase!AB238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AC238-RevReq_BaseCase!AC238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AD238-RevReq_BaseCase!AD238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AE238-RevReq_BaseCase!AE238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AF238-RevReq_BaseCase!AF238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AG238-RevReq_BaseCase!AG238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AH238-RevReq_BaseCase!AH238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AI238-RevReq_BaseCase!AI238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AJ238-RevReq_BaseCase!AJ238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AK238-RevReq_BaseCase!AK238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AL238-RevReq_BaseCase!AL238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AM238-RevReq_BaseCase!AM238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AN238-RevReq_BaseCase!AN238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AO238-RevReq_BaseCase!AO238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AP238-RevReq_BaseCase!AP238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AQ238-RevReq_BaseCase!AQ238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AR238-RevReq_BaseCase!AR238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AS238-RevReq_BaseCase!AS238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AT238-RevReq_BaseCase!AT238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AU238-RevReq_BaseCase!AU238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AV238-RevReq_BaseCase!AV238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AW238-RevReq_BaseCase!AW238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AX238-RevReq_BaseCase!AX238","v":-958937},{"$f":"+'RevReq_ExitCase_(2018)'!AY238-RevReq_BaseCase!AY238","v":0}]
[{"$f":"+RevReq_BaseCase!A239","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O239-RevReq_BaseCase!O239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P239-RevReq_BaseCase!P239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q239-RevReq_BaseCase!Q239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R239-RevReq_BaseCase!R239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S239-RevReq_BaseCase!S239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T239-RevReq_BaseCase!T239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U239-RevReq_BaseCase!U239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V239-RevReq_BaseCase!V239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W239-RevReq_BaseCase!W239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X239-RevReq_BaseCase!X239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y239-RevReq_BaseCase!Y239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z239-RevReq_BaseCase!Z239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA239-RevReq_BaseCase!AA239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB239-RevReq_BaseCase!AB239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC239-RevReq_BaseCase!AC239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD239-RevReq_BaseCase!AD239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE239-RevReq_BaseCase!AE239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF239-RevReq_BaseCase!AF239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG239-RevReq_BaseCase!AG239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH239-RevReq_BaseCase!AH239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI239-RevReq_BaseCase!AI239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ239-RevReq_BaseCase!AJ239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK239-RevReq_BaseCase!AK239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL239-RevReq_BaseCase!AL239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM239-RevReq_BaseCase!AM239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN239-RevReq_BaseCase!AN239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO239-RevReq_BaseCase!AO239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP239-RevReq_BaseCase!AP239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ239-RevReq_BaseCase!AQ239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR239-RevReq_BaseCase!AR239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS239-RevReq_BaseCase!AS239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT239-RevReq_BaseCase!AT239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU239-RevReq_BaseCase!AU239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV239-RevReq_BaseCase!AV239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW239-RevReq_BaseCase!AW239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX239-RevReq_BaseCase!AX239","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY239-RevReq_BaseCase!AY239","v":0}]
[{"$f":"+RevReq_BaseCase!A240","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O240-RevReq_BaseCase!O240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P240-RevReq_BaseCase!P240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q240-RevReq_BaseCase!Q240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R240-RevReq_BaseCase!R240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S240-RevReq_BaseCase!S240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T240-RevReq_BaseCase!T240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U240-RevReq_BaseCase!U240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V240-RevReq_BaseCase!V240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W240-RevReq_BaseCase!W240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X240-RevReq_BaseCase!X240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y240-RevReq_BaseCase!Y240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z240-RevReq_BaseCase!Z240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA240-RevReq_BaseCase!AA240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB240-RevReq_BaseCase!AB240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC240-RevReq_BaseCase!AC240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD240-RevReq_BaseCase!AD240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE240-RevReq_BaseCase!AE240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF240-RevReq_BaseCase!AF240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG240-RevReq_BaseCase!AG240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH240-RevReq_BaseCase!AH240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI240-RevReq_BaseCase!AI240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ240-RevReq_BaseCase!AJ240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK240-RevReq_BaseCase!AK240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL240-RevReq_BaseCase!AL240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM240-RevReq_BaseCase!AM240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN240-RevReq_BaseCase!AN240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO240-RevReq_BaseCase!AO240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP240-RevReq_BaseCase!AP240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ240-RevReq_BaseCase!AQ240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR240-RevReq_BaseCase!AR240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS240-RevReq_BaseCase!AS240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT240-RevReq_BaseCase!AT240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU240-RevReq_BaseCase!AU240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV240-RevReq_BaseCase!AV240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW240-RevReq_BaseCase!AW240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX240-RevReq_BaseCase!AX240","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY240-RevReq_BaseCase!AY240","v":0}]
[{"$f":"+RevReq_BaseCase!A241","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O241-RevReq_BaseCase!O241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P241-RevReq_BaseCase!P241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q241-RevReq_BaseCase!Q241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R241-RevReq_BaseCase!R241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S241-RevReq_BaseCase!S241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T241-RevReq_BaseCase!T241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U241-RevReq_BaseCase!U241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V241-RevReq_BaseCase!V241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W241-RevReq_BaseCase!W241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X241-RevReq_BaseCase!X241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y241-RevReq_BaseCase!Y241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z241-RevReq_BaseCase!Z241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA241-RevReq_BaseCase!AA241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB241-RevReq_BaseCase!AB241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC241-RevReq_BaseCase!AC241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD241-RevReq_BaseCase!AD241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE241-RevReq_BaseCase!AE241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF241-RevReq_BaseCase!AF241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG241-RevReq_BaseCase!AG241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH241-RevReq_BaseCase!AH241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI241-RevReq_BaseCase!AI241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ241-RevReq_BaseCase!AJ241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK241-RevReq_BaseCase!AK241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL241-RevReq_BaseCase!AL241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM241-RevReq_BaseCase!AM241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN241-RevReq_BaseCase!AN241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO241-RevReq_BaseCase!AO241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP241-RevReq_BaseCase!AP241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ241-RevReq_BaseCase!AQ241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR241-RevReq_BaseCase!AR241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS241-RevReq_BaseCase!AS241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT241-RevReq_BaseCase!AT241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU241-RevReq_BaseCase!AU241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV241-RevReq_BaseCase!AV241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW241-RevReq_BaseCase!AW241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX241-RevReq_BaseCase!AX241","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY241-RevReq_BaseCase!AY241","v":0}]
[{"$f":"+RevReq_BaseCase!A242","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O242-RevReq_BaseCase!O242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P242-RevReq_BaseCase!P242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q242-RevReq_BaseCase!Q242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R242-RevReq_BaseCase!R242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S242-RevReq_BaseCase!S242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T242-RevReq_BaseCase!T242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U242-RevReq_BaseCase!U242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V242-RevReq_BaseCase!V242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W242-RevReq_BaseCase!W242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X242-RevReq_BaseCase!X242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y242-RevReq_BaseCase!Y242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z242-RevReq_BaseCase!Z242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA242-RevReq_BaseCase!AA242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB242-RevReq_BaseCase!AB242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC242-RevReq_BaseCase!AC242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD242-RevReq_BaseCase!AD242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE242-RevReq_BaseCase!AE242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF242-RevReq_BaseCase!AF242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG242-RevReq_BaseCase!AG242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH242-RevReq_BaseCase!AH242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI242-RevReq_BaseCase!AI242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ242-RevReq_BaseCase!AJ242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK242-RevReq_BaseCase!AK242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL242-RevReq_BaseCase!AL242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM242-RevReq_BaseCase!AM242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN242-RevReq_BaseCase!AN242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO242-RevReq_BaseCase!AO242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP242-RevReq_BaseCase!AP242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ242-RevReq_BaseCase!AQ242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR242-RevReq_BaseCase!AR242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS242-RevReq_BaseCase!AS242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT242-RevReq_BaseCase!AT242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU242-RevReq_BaseCase!AU242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV242-RevReq_BaseCase!AV242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW242-RevReq_BaseCase!AW242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX242-RevReq_BaseCase!AX242","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY242-RevReq_BaseCase!AY242","v":0}]
[{"$f":"+RevReq_BaseCase!A243","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O243-RevReq_BaseCase!O243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P243-RevReq_BaseCase!P243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q243-RevReq_BaseCase!Q243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R243-RevReq_BaseCase!R243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S243-RevReq_BaseCase!S243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T243-RevReq_BaseCase!T243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U243-RevReq_BaseCase!U243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V243-RevReq_BaseCase!V243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W243-RevReq_BaseCase!W243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X243-RevReq_BaseCase!X243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y243-RevReq_BaseCase!Y243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z243-RevReq_BaseCase!Z243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA243-RevReq_BaseCase!AA243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB243-RevReq_BaseCase!AB243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC243-RevReq_BaseCase!AC243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD243-RevReq_BaseCase!AD243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE243-RevReq_BaseCase!AE243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF243-RevReq_BaseCase!AF243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG243-RevReq_BaseCase!AG243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH243-RevReq_BaseCase!AH243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI243-RevReq_BaseCase!AI243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ243-RevReq_BaseCase!AJ243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK243-RevReq_BaseCase!AK243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL243-RevReq_BaseCase!AL243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM243-RevReq_BaseCase!AM243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN243-RevReq_BaseCase!AN243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO243-RevReq_BaseCase!AO243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP243-RevReq_BaseCase!AP243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ243-RevReq_BaseCase!AQ243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR243-RevReq_BaseCase!AR243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS243-RevReq_BaseCase!AS243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT243-RevReq_BaseCase!AT243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU243-RevReq_BaseCase!AU243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV243-RevReq_BaseCase!AV243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW243-RevReq_BaseCase!AW243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX243-RevReq_BaseCase!AX243","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY243-RevReq_BaseCase!AY243","v":0}]
[{"$f":"+RevReq_BaseCase!A244","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O244-RevReq_BaseCase!O244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P244-RevReq_BaseCase!P244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q244-RevReq_BaseCase!Q244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R244-RevReq_BaseCase!R244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S244-RevReq_BaseCase!S244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T244-RevReq_BaseCase!T244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U244-RevReq_BaseCase!U244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V244-RevReq_BaseCase!V244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W244-RevReq_BaseCase!W244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X244-RevReq_BaseCase!X244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y244-RevReq_BaseCase!Y244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z244-RevReq_BaseCase!Z244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA244-RevReq_BaseCase!AA244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB244-RevReq_BaseCase!AB244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC244-RevReq_BaseCase!AC244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD244-RevReq_BaseCase!AD244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE244-RevReq_BaseCase!AE244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF244-RevReq_BaseCase!AF244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG244-RevReq_BaseCase!AG244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH244-RevReq_BaseCase!AH244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI244-RevReq_BaseCase!AI244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ244-RevReq_BaseCase!AJ244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK244-RevReq_BaseCase!AK244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL244-RevReq_BaseCase!AL244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM244-RevReq_BaseCase!AM244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN244-RevReq_BaseCase!AN244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO244-RevReq_BaseCase!AO244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP244-RevReq_BaseCase!AP244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ244-RevReq_BaseCase!AQ244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR244-RevReq_BaseCase!AR244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS244-RevReq_BaseCase!AS244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT244-RevReq_BaseCase!AT244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU244-RevReq_BaseCase!AU244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV244-RevReq_BaseCase!AV244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW244-RevReq_BaseCase!AW244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX244-RevReq_BaseCase!AX244","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY244-RevReq_BaseCase!AY244","v":0}]
[{"$f":"+RevReq_BaseCase!A245","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"YEAR(Input!G46)","v":2018},null,null,-37459403.482208721,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O245-RevReq_BaseCase!O245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P245-RevReq_BaseCase!P245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q245-RevReq_BaseCase!Q245","v":-11853172.434782607},{"$f":"+'RevReq_ExitCase_(2018)'!R245-RevReq_BaseCase!R245","v":-11853172.434782607},{"$f":"+'RevReq_ExitCase_(2018)'!S245-RevReq_BaseCase!S245","v":-10414768.434782607},{"$f":"+'RevReq_ExitCase_(2018)'!T245-RevReq_BaseCase!T245","v":-8678973.6956521794},{"$f":"+'RevReq_ExitCase_(2018)'!U245-RevReq_BaseCase!U245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V245-RevReq_BaseCase!V245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W245-RevReq_BaseCase!W245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X245-RevReq_BaseCase!X245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y245-RevReq_BaseCase!Y245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z245-RevReq_BaseCase!Z245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA245-RevReq_BaseCase!AA245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB245-RevReq_BaseCase!AB245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC245-RevReq_BaseCase!AC245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD245-RevReq_BaseCase!AD245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE245-RevReq_BaseCase!AE245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF245-RevReq_BaseCase!AF245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG245-RevReq_BaseCase!AG245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH245-RevReq_BaseCase!AH245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI245-RevReq_BaseCase!AI245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ245-RevReq_BaseCase!AJ245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK245-RevReq_BaseCase!AK245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL245-RevReq_BaseCase!AL245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM245-RevReq_BaseCase!AM245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN245-RevReq_BaseCase!AN245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO245-RevReq_BaseCase!AO245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP245-RevReq_BaseCase!AP245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ245-RevReq_BaseCase!AQ245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR245-RevReq_BaseCase!AR245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS245-RevReq_BaseCase!AS245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT245-RevReq_BaseCase!AT245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU245-RevReq_BaseCase!AU245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV245-RevReq_BaseCase!AV245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW245-RevReq_BaseCase!AW245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX245-RevReq_BaseCase!AX245","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY245-RevReq_BaseCase!AY245","v":0}]
[{"$f":"+RevReq_BaseCase!A246","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P246:AY246,$P$5:$AY$5)","v":0},{"$f":"SUM(O246:AY246)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O246-RevReq_BaseCase!O246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P246-RevReq_BaseCase!P246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q246-RevReq_BaseCase!Q246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R246-RevReq_BaseCase!R246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S246-RevReq_BaseCase!S246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T246-RevReq_BaseCase!T246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U246-RevReq_BaseCase!U246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V246-RevReq_BaseCase!V246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W246-RevReq_BaseCase!W246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X246-RevReq_BaseCase!X246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y246-RevReq_BaseCase!Y246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z246-RevReq_BaseCase!Z246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA246-RevReq_BaseCase!AA246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB246-RevReq_BaseCase!AB246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC246-RevReq_BaseCase!AC246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD246-RevReq_BaseCase!AD246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE246-RevReq_BaseCase!AE246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF246-RevReq_BaseCase!AF246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG246-RevReq_BaseCase!AG246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH246-RevReq_BaseCase!AH246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI246-RevReq_BaseCase!AI246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ246-RevReq_BaseCase!AJ246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK246-RevReq_BaseCase!AK246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL246-RevReq_BaseCase!AL246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM246-RevReq_BaseCase!AM246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN246-RevReq_BaseCase!AN246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO246-RevReq_BaseCase!AO246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP246-RevReq_BaseCase!AP246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ246-RevReq_BaseCase!AQ246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR246-RevReq_BaseCase!AR246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS246-RevReq_BaseCase!AS246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT246-RevReq_BaseCase!AT246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU246-RevReq_BaseCase!AU246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV246-RevReq_BaseCase!AV246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW246-RevReq_BaseCase!AW246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX246-RevReq_BaseCase!AX246","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY246-RevReq_BaseCase!AY246","v":0}]
[{"$f":"+RevReq_BaseCase!A247","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,{"$f":"SUMPRODUCT(P247:AY247,$P$5:$AY$5)","v":0},{"$f":"SUM(O247:AY247)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O247-RevReq_BaseCase!O247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P247-RevReq_BaseCase!P247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q247-RevReq_BaseCase!Q247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R247-RevReq_BaseCase!R247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S247-RevReq_BaseCase!S247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T247-RevReq_BaseCase!T247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U247-RevReq_BaseCase!U247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V247-RevReq_BaseCase!V247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W247-RevReq_BaseCase!W247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X247-RevReq_BaseCase!X247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y247-RevReq_BaseCase!Y247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z247-RevReq_BaseCase!Z247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA247-RevReq_BaseCase!AA247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB247-RevReq_BaseCase!AB247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC247-RevReq_BaseCase!AC247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD247-RevReq_BaseCase!AD247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE247-RevReq_BaseCase!AE247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF247-RevReq_BaseCase!AF247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG247-RevReq_BaseCase!AG247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH247-RevReq_BaseCase!AH247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI247-RevReq_BaseCase!AI247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ247-RevReq_BaseCase!AJ247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK247-RevReq_BaseCase!AK247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL247-RevReq_BaseCase!AL247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM247-RevReq_BaseCase!AM247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN247-RevReq_BaseCase!AN247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO247-RevReq_BaseCase!AO247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP247-RevReq_BaseCase!AP247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ247-RevReq_BaseCase!AQ247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR247-RevReq_BaseCase!AR247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS247-RevReq_BaseCase!AS247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT247-RevReq_BaseCase!AT247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU247-RevReq_BaseCase!AU247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV247-RevReq_BaseCase!AV247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW247-RevReq_BaseCase!AW247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX247-RevReq_BaseCase!AX247","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY247-RevReq_BaseCase!AY247","v":0}]
[{"$f":"+RevReq_BaseCase!A248","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P248:AY248,$P$5:$AY$5)","v":78760055.865573496},{"$f":"SUM(O248:AY248)","v":90400000},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O248-RevReq_BaseCase!O248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P248-RevReq_BaseCase!P248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q248-RevReq_BaseCase!Q248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2018)'!R248-RevReq_BaseCase!R248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2018)'!S248-RevReq_BaseCase!S248","v":23582608.695652172},{"$f":"+'RevReq_ExitCase_(2018)'!T248-RevReq_BaseCase!T248","v":19652173.913043484},{"$f":"+'RevReq_ExitCase_(2018)'!U248-RevReq_BaseCase!U248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V248-RevReq_BaseCase!V248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W248-RevReq_BaseCase!W248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X248-RevReq_BaseCase!X248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y248-RevReq_BaseCase!Y248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z248-RevReq_BaseCase!Z248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA248-RevReq_BaseCase!AA248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB248-RevReq_BaseCase!AB248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC248-RevReq_BaseCase!AC248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD248-RevReq_BaseCase!AD248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE248-RevReq_BaseCase!AE248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF248-RevReq_BaseCase!AF248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG248-RevReq_BaseCase!AG248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH248-RevReq_BaseCase!AH248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI248-RevReq_BaseCase!AI248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ248-RevReq_BaseCase!AJ248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK248-RevReq_BaseCase!AK248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL248-RevReq_BaseCase!AL248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM248-RevReq_BaseCase!AM248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN248-RevReq_BaseCase!AN248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO248-RevReq_BaseCase!AO248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP248-RevReq_BaseCase!AP248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ248-RevReq_BaseCase!AQ248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR248-RevReq_BaseCase!AR248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS248-RevReq_BaseCase!AS248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT248-RevReq_BaseCase!AT248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU248-RevReq_BaseCase!AU248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV248-RevReq_BaseCase!AV248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW248-RevReq_BaseCase!AW248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX248-RevReq_BaseCase!AX248","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY248-RevReq_BaseCase!AY248","v":0}]
[{"$f":"+RevReq_BaseCase!A249","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,765591.37701784831,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O249-RevReq_BaseCase!O249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P249-RevReq_BaseCase!P249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q249-RevReq_BaseCase!Q249","v":6500109.548913043},{"$f":"+'RevReq_ExitCase_(2018)'!R249-RevReq_BaseCase!R249","v":-2584756.0760869565},{"$f":"+'RevReq_ExitCase_(2018)'!S249-RevReq_BaseCase!S249","v":-2585737.0760869565},{"$f":"+'RevReq_ExitCase_(2018)'!T249-RevReq_BaseCase!T249","v":-1329616.3967391308},{"$f":"+'RevReq_ExitCase_(2018)'!U249-RevReq_BaseCase!U249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V249-RevReq_BaseCase!V249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W249-RevReq_BaseCase!W249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X249-RevReq_BaseCase!X249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y249-RevReq_BaseCase!Y249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z249-RevReq_BaseCase!Z249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA249-RevReq_BaseCase!AA249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB249-RevReq_BaseCase!AB249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC249-RevReq_BaseCase!AC249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD249-RevReq_BaseCase!AD249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE249-RevReq_BaseCase!AE249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF249-RevReq_BaseCase!AF249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG249-RevReq_BaseCase!AG249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH249-RevReq_BaseCase!AH249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI249-RevReq_BaseCase!AI249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ249-RevReq_BaseCase!AJ249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK249-RevReq_BaseCase!AK249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL249-RevReq_BaseCase!AL249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM249-RevReq_BaseCase!AM249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN249-RevReq_BaseCase!AN249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO249-RevReq_BaseCase!AO249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP249-RevReq_BaseCase!AP249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ249-RevReq_BaseCase!AQ249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR249-RevReq_BaseCase!AR249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS249-RevReq_BaseCase!AS249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT249-RevReq_BaseCase!AT249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU249-RevReq_BaseCase!AU249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV249-RevReq_BaseCase!AV249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW249-RevReq_BaseCase!AW249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX249-RevReq_BaseCase!AX249","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY249-RevReq_BaseCase!AY249","v":0}]
[{"$f":"+RevReq_BaseCase!A250","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,26568.994128697494,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O250-RevReq_BaseCase!O250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P250-RevReq_BaseCase!P250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q250-RevReq_BaseCase!Q250","v":71781.816521766596},{"$f":"+'RevReq_ExitCase_(2018)'!R250-RevReq_BaseCase!R250","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2018)'!S250-RevReq_BaseCase!S250","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2018)'!T250-RevReq_BaseCase!T250","v":-215345.44956529699},{"$f":"+'RevReq_ExitCase_(2018)'!U250-RevReq_BaseCase!U250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V250-RevReq_BaseCase!V250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W250-RevReq_BaseCase!W250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X250-RevReq_BaseCase!X250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y250-RevReq_BaseCase!Y250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z250-RevReq_BaseCase!Z250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA250-RevReq_BaseCase!AA250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB250-RevReq_BaseCase!AB250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC250-RevReq_BaseCase!AC250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD250-RevReq_BaseCase!AD250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE250-RevReq_BaseCase!AE250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF250-RevReq_BaseCase!AF250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG250-RevReq_BaseCase!AG250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH250-RevReq_BaseCase!AH250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI250-RevReq_BaseCase!AI250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ250-RevReq_BaseCase!AJ250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK250-RevReq_BaseCase!AK250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL250-RevReq_BaseCase!AL250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM250-RevReq_BaseCase!AM250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN250-RevReq_BaseCase!AN250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO250-RevReq_BaseCase!AO250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP250-RevReq_BaseCase!AP250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ250-RevReq_BaseCase!AQ250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR250-RevReq_BaseCase!AR250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS250-RevReq_BaseCase!AS250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT250-RevReq_BaseCase!AT250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU250-RevReq_BaseCase!AU250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV250-RevReq_BaseCase!AV250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW250-RevReq_BaseCase!AW250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX250-RevReq_BaseCase!AX250","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY250-RevReq_BaseCase!AY250","v":0}]
[{"$f":"+RevReq_BaseCase!A251","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O251-RevReq_BaseCase!O251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P251-RevReq_BaseCase!P251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q251-RevReq_BaseCase!Q251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R251-RevReq_BaseCase!R251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S251-RevReq_BaseCase!S251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T251-RevReq_BaseCase!T251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U251-RevReq_BaseCase!U251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V251-RevReq_BaseCase!V251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W251-RevReq_BaseCase!W251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X251-RevReq_BaseCase!X251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y251-RevReq_BaseCase!Y251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z251-RevReq_BaseCase!Z251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA251-RevReq_BaseCase!AA251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB251-RevReq_BaseCase!AB251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC251-RevReq_BaseCase!AC251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD251-RevReq_BaseCase!AD251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE251-RevReq_BaseCase!AE251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF251-RevReq_BaseCase!AF251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG251-RevReq_BaseCase!AG251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH251-RevReq_BaseCase!AH251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI251-RevReq_BaseCase!AI251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ251-RevReq_BaseCase!AJ251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK251-RevReq_BaseCase!AK251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL251-RevReq_BaseCase!AL251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM251-RevReq_BaseCase!AM251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN251-RevReq_BaseCase!AN251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO251-RevReq_BaseCase!AO251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP251-RevReq_BaseCase!AP251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ251-RevReq_BaseCase!AQ251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR251-RevReq_BaseCase!AR251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS251-RevReq_BaseCase!AS251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT251-RevReq_BaseCase!AT251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU251-RevReq_BaseCase!AU251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV251-RevReq_BaseCase!AV251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW251-RevReq_BaseCase!AW251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX251-RevReq_BaseCase!AX251","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY251-RevReq_BaseCase!AY251","v":0}]
[{"$f":"+RevReq_BaseCase!A252","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O252-RevReq_BaseCase!O252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P252-RevReq_BaseCase!P252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q252-RevReq_BaseCase!Q252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R252-RevReq_BaseCase!R252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S252-RevReq_BaseCase!S252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T252-RevReq_BaseCase!T252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U252-RevReq_BaseCase!U252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V252-RevReq_BaseCase!V252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W252-RevReq_BaseCase!W252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X252-RevReq_BaseCase!X252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y252-RevReq_BaseCase!Y252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z252-RevReq_BaseCase!Z252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA252-RevReq_BaseCase!AA252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB252-RevReq_BaseCase!AB252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC252-RevReq_BaseCase!AC252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD252-RevReq_BaseCase!AD252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE252-RevReq_BaseCase!AE252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF252-RevReq_BaseCase!AF252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG252-RevReq_BaseCase!AG252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH252-RevReq_BaseCase!AH252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI252-RevReq_BaseCase!AI252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ252-RevReq_BaseCase!AJ252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK252-RevReq_BaseCase!AK252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL252-RevReq_BaseCase!AL252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM252-RevReq_BaseCase!AM252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN252-RevReq_BaseCase!AN252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO252-RevReq_BaseCase!AO252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP252-RevReq_BaseCase!AP252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ252-RevReq_BaseCase!AQ252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR252-RevReq_BaseCase!AR252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS252-RevReq_BaseCase!AS252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT252-RevReq_BaseCase!AT252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU252-RevReq_BaseCase!AU252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV252-RevReq_BaseCase!AV252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW252-RevReq_BaseCase!AW252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX252-RevReq_BaseCase!AX252","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY252-RevReq_BaseCase!AY252","v":0}]
[{"$f":"+RevReq_BaseCase!A253","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O253-RevReq_BaseCase!O253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P253-RevReq_BaseCase!P253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q253-RevReq_BaseCase!Q253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R253-RevReq_BaseCase!R253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S253-RevReq_BaseCase!S253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T253-RevReq_BaseCase!T253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U253-RevReq_BaseCase!U253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V253-RevReq_BaseCase!V253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W253-RevReq_BaseCase!W253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X253-RevReq_BaseCase!X253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y253-RevReq_BaseCase!Y253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z253-RevReq_BaseCase!Z253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA253-RevReq_BaseCase!AA253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB253-RevReq_BaseCase!AB253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC253-RevReq_BaseCase!AC253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD253-RevReq_BaseCase!AD253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE253-RevReq_BaseCase!AE253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF253-RevReq_BaseCase!AF253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG253-RevReq_BaseCase!AG253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH253-RevReq_BaseCase!AH253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI253-RevReq_BaseCase!AI253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ253-RevReq_BaseCase!AJ253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK253-RevReq_BaseCase!AK253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL253-RevReq_BaseCase!AL253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM253-RevReq_BaseCase!AM253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN253-RevReq_BaseCase!AN253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO253-RevReq_BaseCase!AO253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP253-RevReq_BaseCase!AP253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ253-RevReq_BaseCase!AQ253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR253-RevReq_BaseCase!AR253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS253-RevReq_BaseCase!AS253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT253-RevReq_BaseCase!AT253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU253-RevReq_BaseCase!AU253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV253-RevReq_BaseCase!AV253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW253-RevReq_BaseCase!AW253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX253-RevReq_BaseCase!AX253","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY253-RevReq_BaseCase!AY253","v":0}]
[{"$f":"+RevReq_BaseCase!A254","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O254-RevReq_BaseCase!O254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P254-RevReq_BaseCase!P254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q254-RevReq_BaseCase!Q254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R254-RevReq_BaseCase!R254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S254-RevReq_BaseCase!S254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T254-RevReq_BaseCase!T254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U254-RevReq_BaseCase!U254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V254-RevReq_BaseCase!V254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W254-RevReq_BaseCase!W254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X254-RevReq_BaseCase!X254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y254-RevReq_BaseCase!Y254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z254-RevReq_BaseCase!Z254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA254-RevReq_BaseCase!AA254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB254-RevReq_BaseCase!AB254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC254-RevReq_BaseCase!AC254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD254-RevReq_BaseCase!AD254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE254-RevReq_BaseCase!AE254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF254-RevReq_BaseCase!AF254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG254-RevReq_BaseCase!AG254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH254-RevReq_BaseCase!AH254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI254-RevReq_BaseCase!AI254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ254-RevReq_BaseCase!AJ254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK254-RevReq_BaseCase!AK254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL254-RevReq_BaseCase!AL254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM254-RevReq_BaseCase!AM254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN254-RevReq_BaseCase!AN254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO254-RevReq_BaseCase!AO254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP254-RevReq_BaseCase!AP254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ254-RevReq_BaseCase!AQ254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR254-RevReq_BaseCase!AR254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS254-RevReq_BaseCase!AS254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT254-RevReq_BaseCase!AT254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU254-RevReq_BaseCase!AU254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV254-RevReq_BaseCase!AV254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW254-RevReq_BaseCase!AW254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX254-RevReq_BaseCase!AX254","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY254-RevReq_BaseCase!AY254","v":0}]
[{"$f":"+RevReq_BaseCase!A255","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O255-RevReq_BaseCase!O255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P255-RevReq_BaseCase!P255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q255-RevReq_BaseCase!Q255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R255-RevReq_BaseCase!R255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S255-RevReq_BaseCase!S255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T255-RevReq_BaseCase!T255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U255-RevReq_BaseCase!U255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V255-RevReq_BaseCase!V255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W255-RevReq_BaseCase!W255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X255-RevReq_BaseCase!X255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y255-RevReq_BaseCase!Y255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z255-RevReq_BaseCase!Z255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA255-RevReq_BaseCase!AA255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB255-RevReq_BaseCase!AB255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC255-RevReq_BaseCase!AC255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD255-RevReq_BaseCase!AD255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE255-RevReq_BaseCase!AE255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF255-RevReq_BaseCase!AF255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG255-RevReq_BaseCase!AG255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH255-RevReq_BaseCase!AH255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI255-RevReq_BaseCase!AI255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ255-RevReq_BaseCase!AJ255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK255-RevReq_BaseCase!AK255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL255-RevReq_BaseCase!AL255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM255-RevReq_BaseCase!AM255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN255-RevReq_BaseCase!AN255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO255-RevReq_BaseCase!AO255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP255-RevReq_BaseCase!AP255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ255-RevReq_BaseCase!AQ255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR255-RevReq_BaseCase!AR255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS255-RevReq_BaseCase!AS255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT255-RevReq_BaseCase!AT255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU255-RevReq_BaseCase!AU255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV255-RevReq_BaseCase!AV255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW255-RevReq_BaseCase!AW255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX255-RevReq_BaseCase!AX255","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY255-RevReq_BaseCase!AY255","v":0}]
[{"$f":"+RevReq_BaseCase!A256","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O256-RevReq_BaseCase!O256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P256-RevReq_BaseCase!P256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q256-RevReq_BaseCase!Q256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R256-RevReq_BaseCase!R256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S256-RevReq_BaseCase!S256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T256-RevReq_BaseCase!T256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U256-RevReq_BaseCase!U256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V256-RevReq_BaseCase!V256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W256-RevReq_BaseCase!W256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X256-RevReq_BaseCase!X256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y256-RevReq_BaseCase!Y256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z256-RevReq_BaseCase!Z256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA256-RevReq_BaseCase!AA256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB256-RevReq_BaseCase!AB256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC256-RevReq_BaseCase!AC256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD256-RevReq_BaseCase!AD256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE256-RevReq_BaseCase!AE256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF256-RevReq_BaseCase!AF256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG256-RevReq_BaseCase!AG256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH256-RevReq_BaseCase!AH256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI256-RevReq_BaseCase!AI256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ256-RevReq_BaseCase!AJ256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK256-RevReq_BaseCase!AK256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL256-RevReq_BaseCase!AL256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM256-RevReq_BaseCase!AM256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN256-RevReq_BaseCase!AN256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO256-RevReq_BaseCase!AO256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP256-RevReq_BaseCase!AP256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ256-RevReq_BaseCase!AQ256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR256-RevReq_BaseCase!AR256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS256-RevReq_BaseCase!AS256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT256-RevReq_BaseCase!AT256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU256-RevReq_BaseCase!AU256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV256-RevReq_BaseCase!AV256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW256-RevReq_BaseCase!AW256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX256-RevReq_BaseCase!AX256","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY256-RevReq_BaseCase!AY256","v":0}]
[null,null,null,{"$f":"\"Total \"&D231","v":"Total Book Depreciation"},null,null,null,null,null,null,{"$f":"SUMPRODUCT(O257:AY257,$O$5:$AY$5)","v":65250945.583352871},-61372690.520999312,null,null,{"$f":"SUM(O232:O256)","v":0},0,28603633.712532483,19477347.865161438,20857917.255117062,19562850.859765939,10060460.940103689,9983139.8915759195,9905066.4838639386,9743429.1986016352,9570107.0948278531,9429271.7762913555,-9996601.1745543759,-10148872.870171702,-10308919.854370063,-10466600.110587195,-9194163.3676402625,-9136347.2443735879,-9231725.3439257164,-8187201.4075532425,-8045239.6867814446,-7488268.8749125162,-7247125.6607800424,-6927452.8663113173,-6728133.0384624824,-6852145.8261592751,-6942547.4416930936,-7071651.323452712,-7125197.1263753641,-7193636.0482247118,-7304820.6707223589,-7264301.019791685,-7329911.9902312746,-7337923.9787238212,-7375202.4140588082,-6940593.4458870022,-16721332.813096557]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C260+1","v":1},{"$f":"INDEX(D$55:D$79,$C261,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C261,1)","v":"Capital"},4,null,{"$f":"YEAR(I174)+H174","v":2066.87979805543},null,null,{"$f":"SUMPRODUCT(O261:AY261,$O$5:$AY$5)","v":0},{"$f":"SUM(O261:AY261)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O261-RevReq_BaseCase!O261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P261-RevReq_BaseCase!P261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q261-RevReq_BaseCase!Q261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R261-RevReq_BaseCase!R261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S261-RevReq_BaseCase!S261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T261-RevReq_BaseCase!T261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U261-RevReq_BaseCase!U261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V261-RevReq_BaseCase!V261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W261-RevReq_BaseCase!W261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X261-RevReq_BaseCase!X261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y261-RevReq_BaseCase!Y261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z261-RevReq_BaseCase!Z261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA261-RevReq_BaseCase!AA261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB261-RevReq_BaseCase!AB261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC261-RevReq_BaseCase!AC261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD261-RevReq_BaseCase!AD261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE261-RevReq_BaseCase!AE261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF261-RevReq_BaseCase!AF261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG261-RevReq_BaseCase!AG261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH261-RevReq_BaseCase!AH261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI261-RevReq_BaseCase!AI261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ261-RevReq_BaseCase!AJ261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK261-RevReq_BaseCase!AK261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL261-RevReq_BaseCase!AL261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM261-RevReq_BaseCase!AM261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN261-RevReq_BaseCase!AN261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO261-RevReq_BaseCase!AO261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP261-RevReq_BaseCase!AP261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ261-RevReq_BaseCase!AQ261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR261-RevReq_BaseCase!AR261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS261-RevReq_BaseCase!AS261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT261-RevReq_BaseCase!AT261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU261-RevReq_BaseCase!AU261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV261-RevReq_BaseCase!AV261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW261-RevReq_BaseCase!AW261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX261-RevReq_BaseCase!AX261","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY261-RevReq_BaseCase!AY261","v":0}]
[null,null,{"$f":"C261+1","v":2},{"$f":"INDEX(D$55:D$79,$C262,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I175)+H175","v":2067.87979805543},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O262-RevReq_BaseCase!O262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P262-RevReq_BaseCase!P262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q262-RevReq_BaseCase!Q262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R262-RevReq_BaseCase!R262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S262-RevReq_BaseCase!S262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T262-RevReq_BaseCase!T262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U262-RevReq_BaseCase!U262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V262-RevReq_BaseCase!V262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W262-RevReq_BaseCase!W262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X262-RevReq_BaseCase!X262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y262-RevReq_BaseCase!Y262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z262-RevReq_BaseCase!Z262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA262-RevReq_BaseCase!AA262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB262-RevReq_BaseCase!AB262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC262-RevReq_BaseCase!AC262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD262-RevReq_BaseCase!AD262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE262-RevReq_BaseCase!AE262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF262-RevReq_BaseCase!AF262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG262-RevReq_BaseCase!AG262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH262-RevReq_BaseCase!AH262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI262-RevReq_BaseCase!AI262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ262-RevReq_BaseCase!AJ262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK262-RevReq_BaseCase!AK262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL262-RevReq_BaseCase!AL262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM262-RevReq_BaseCase!AM262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN262-RevReq_BaseCase!AN262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO262-RevReq_BaseCase!AO262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP262-RevReq_BaseCase!AP262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ262-RevReq_BaseCase!AQ262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR262-RevReq_BaseCase!AR262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS262-RevReq_BaseCase!AS262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT262-RevReq_BaseCase!AT262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU262-RevReq_BaseCase!AU262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV262-RevReq_BaseCase!AV262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW262-RevReq_BaseCase!AW262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX262-RevReq_BaseCase!AX262","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY262-RevReq_BaseCase!AY262","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O263-RevReq_BaseCase!O263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P263-RevReq_BaseCase!P263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q263-RevReq_BaseCase!Q263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R263-RevReq_BaseCase!R263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S263-RevReq_BaseCase!S263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T263-RevReq_BaseCase!T263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U263-RevReq_BaseCase!U263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V263-RevReq_BaseCase!V263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W263-RevReq_BaseCase!W263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X263-RevReq_BaseCase!X263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y263-RevReq_BaseCase!Y263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z263-RevReq_BaseCase!Z263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA263-RevReq_BaseCase!AA263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB263-RevReq_BaseCase!AB263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC263-RevReq_BaseCase!AC263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD263-RevReq_BaseCase!AD263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE263-RevReq_BaseCase!AE263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF263-RevReq_BaseCase!AF263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG263-RevReq_BaseCase!AG263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH263-RevReq_BaseCase!AH263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI263-RevReq_BaseCase!AI263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ263-RevReq_BaseCase!AJ263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK263-RevReq_BaseCase!AK263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL263-RevReq_BaseCase!AL263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM263-RevReq_BaseCase!AM263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN263-RevReq_BaseCase!AN263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO263-RevReq_BaseCase!AO263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP263-RevReq_BaseCase!AP263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ263-RevReq_BaseCase!AQ263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR263-RevReq_BaseCase!AR263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS263-RevReq_BaseCase!AS263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT263-RevReq_BaseCase!AT263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU263-RevReq_BaseCase!AU263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV263-RevReq_BaseCase!AV263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW263-RevReq_BaseCase!AW263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX263-RevReq_BaseCase!AX263","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY263-RevReq_BaseCase!AY263","v":0}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2067.87979805543,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O264-RevReq_BaseCase!O264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P264-RevReq_BaseCase!P264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q264-RevReq_BaseCase!Q264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R264-RevReq_BaseCase!R264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S264-RevReq_BaseCase!S264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T264-RevReq_BaseCase!T264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U264-RevReq_BaseCase!U264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V264-RevReq_BaseCase!V264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W264-RevReq_BaseCase!W264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X264-RevReq_BaseCase!X264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y264-RevReq_BaseCase!Y264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z264-RevReq_BaseCase!Z264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA264-RevReq_BaseCase!AA264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB264-RevReq_BaseCase!AB264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC264-RevReq_BaseCase!AC264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD264-RevReq_BaseCase!AD264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE264-RevReq_BaseCase!AE264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF264-RevReq_BaseCase!AF264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG264-RevReq_BaseCase!AG264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH264-RevReq_BaseCase!AH264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI264-RevReq_BaseCase!AI264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ264-RevReq_BaseCase!AJ264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK264-RevReq_BaseCase!AK264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL264-RevReq_BaseCase!AL264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM264-RevReq_BaseCase!AM264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN264-RevReq_BaseCase!AN264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO264-RevReq_BaseCase!AO264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP264-RevReq_BaseCase!AP264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ264-RevReq_BaseCase!AQ264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR264-RevReq_BaseCase!AR264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS264-RevReq_BaseCase!AS264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT264-RevReq_BaseCase!AT264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU264-RevReq_BaseCase!AU264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV264-RevReq_BaseCase!AV264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW264-RevReq_BaseCase!AW264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX264-RevReq_BaseCase!AX264","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY264-RevReq_BaseCase!AY264","v":0}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O265-RevReq_BaseCase!O265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P265-RevReq_BaseCase!P265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q265-RevReq_BaseCase!Q265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R265-RevReq_BaseCase!R265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S265-RevReq_BaseCase!S265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T265-RevReq_BaseCase!T265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U265-RevReq_BaseCase!U265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V265-RevReq_BaseCase!V265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W265-RevReq_BaseCase!W265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X265-RevReq_BaseCase!X265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y265-RevReq_BaseCase!Y265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z265-RevReq_BaseCase!Z265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA265-RevReq_BaseCase!AA265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB265-RevReq_BaseCase!AB265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC265-RevReq_BaseCase!AC265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD265-RevReq_BaseCase!AD265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE265-RevReq_BaseCase!AE265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF265-RevReq_BaseCase!AF265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG265-RevReq_BaseCase!AG265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH265-RevReq_BaseCase!AH265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI265-RevReq_BaseCase!AI265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ265-RevReq_BaseCase!AJ265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK265-RevReq_BaseCase!AK265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL265-RevReq_BaseCase!AL265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM265-RevReq_BaseCase!AM265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN265-RevReq_BaseCase!AN265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO265-RevReq_BaseCase!AO265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP265-RevReq_BaseCase!AP265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ265-RevReq_BaseCase!AQ265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR265-RevReq_BaseCase!AR265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS265-RevReq_BaseCase!AS265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT265-RevReq_BaseCase!AT265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU265-RevReq_BaseCase!AU265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV265-RevReq_BaseCase!AV265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW265-RevReq_BaseCase!AW265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX265-RevReq_BaseCase!AX265","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY265-RevReq_BaseCase!AY265","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O266-RevReq_BaseCase!O266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P266-RevReq_BaseCase!P266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q266-RevReq_BaseCase!Q266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R266-RevReq_BaseCase!R266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S266-RevReq_BaseCase!S266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T266-RevReq_BaseCase!T266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U266-RevReq_BaseCase!U266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V266-RevReq_BaseCase!V266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W266-RevReq_BaseCase!W266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X266-RevReq_BaseCase!X266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y266-RevReq_BaseCase!Y266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z266-RevReq_BaseCase!Z266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA266-RevReq_BaseCase!AA266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB266-RevReq_BaseCase!AB266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC266-RevReq_BaseCase!AC266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD266-RevReq_BaseCase!AD266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE266-RevReq_BaseCase!AE266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF266-RevReq_BaseCase!AF266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG266-RevReq_BaseCase!AG266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH266-RevReq_BaseCase!AH266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI266-RevReq_BaseCase!AI266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ266-RevReq_BaseCase!AJ266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK266-RevReq_BaseCase!AK266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL266-RevReq_BaseCase!AL266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM266-RevReq_BaseCase!AM266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN266-RevReq_BaseCase!AN266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO266-RevReq_BaseCase!AO266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP266-RevReq_BaseCase!AP266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ266-RevReq_BaseCase!AQ266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR266-RevReq_BaseCase!AR266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS266-RevReq_BaseCase!AS266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT266-RevReq_BaseCase!AT266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU266-RevReq_BaseCase!AU266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV266-RevReq_BaseCase!AV266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW266-RevReq_BaseCase!AW266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX266-RevReq_BaseCase!AX266","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY266-RevReq_BaseCase!AY266","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O267-RevReq_BaseCase!O267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P267-RevReq_BaseCase!P267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q267-RevReq_BaseCase!Q267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R267-RevReq_BaseCase!R267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S267-RevReq_BaseCase!S267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T267-RevReq_BaseCase!T267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U267-RevReq_BaseCase!U267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V267-RevReq_BaseCase!V267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W267-RevReq_BaseCase!W267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X267-RevReq_BaseCase!X267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y267-RevReq_BaseCase!Y267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z267-RevReq_BaseCase!Z267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA267-RevReq_BaseCase!AA267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB267-RevReq_BaseCase!AB267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC267-RevReq_BaseCase!AC267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD267-RevReq_BaseCase!AD267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE267-RevReq_BaseCase!AE267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF267-RevReq_BaseCase!AF267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG267-RevReq_BaseCase!AG267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH267-RevReq_BaseCase!AH267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI267-RevReq_BaseCase!AI267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ267-RevReq_BaseCase!AJ267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK267-RevReq_BaseCase!AK267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL267-RevReq_BaseCase!AL267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM267-RevReq_BaseCase!AM267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN267-RevReq_BaseCase!AN267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO267-RevReq_BaseCase!AO267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP267-RevReq_BaseCase!AP267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ267-RevReq_BaseCase!AQ267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR267-RevReq_BaseCase!AR267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS267-RevReq_BaseCase!AS267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT267-RevReq_BaseCase!AT267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU267-RevReq_BaseCase!AU267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV267-RevReq_BaseCase!AV267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW267-RevReq_BaseCase!AW267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX267-RevReq_BaseCase!AX267","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY267-RevReq_BaseCase!AY267","v":0}]
[null,null,8,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O268-RevReq_BaseCase!O268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P268-RevReq_BaseCase!P268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q268-RevReq_BaseCase!Q268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R268-RevReq_BaseCase!R268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S268-RevReq_BaseCase!S268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T268-RevReq_BaseCase!T268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U268-RevReq_BaseCase!U268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V268-RevReq_BaseCase!V268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W268-RevReq_BaseCase!W268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X268-RevReq_BaseCase!X268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y268-RevReq_BaseCase!Y268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z268-RevReq_BaseCase!Z268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA268-RevReq_BaseCase!AA268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB268-RevReq_BaseCase!AB268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC268-RevReq_BaseCase!AC268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD268-RevReq_BaseCase!AD268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE268-RevReq_BaseCase!AE268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF268-RevReq_BaseCase!AF268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG268-RevReq_BaseCase!AG268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH268-RevReq_BaseCase!AH268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI268-RevReq_BaseCase!AI268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ268-RevReq_BaseCase!AJ268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK268-RevReq_BaseCase!AK268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL268-RevReq_BaseCase!AL268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM268-RevReq_BaseCase!AM268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN268-RevReq_BaseCase!AN268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO268-RevReq_BaseCase!AO268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP268-RevReq_BaseCase!AP268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ268-RevReq_BaseCase!AQ268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR268-RevReq_BaseCase!AR268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS268-RevReq_BaseCase!AS268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT268-RevReq_BaseCase!AT268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU268-RevReq_BaseCase!AU268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV268-RevReq_BaseCase!AV268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW268-RevReq_BaseCase!AW268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX268-RevReq_BaseCase!AX268","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY268-RevReq_BaseCase!AY268","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O269-RevReq_BaseCase!O269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P269-RevReq_BaseCase!P269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q269-RevReq_BaseCase!Q269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R269-RevReq_BaseCase!R269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S269-RevReq_BaseCase!S269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T269-RevReq_BaseCase!T269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U269-RevReq_BaseCase!U269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V269-RevReq_BaseCase!V269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W269-RevReq_BaseCase!W269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X269-RevReq_BaseCase!X269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y269-RevReq_BaseCase!Y269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z269-RevReq_BaseCase!Z269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA269-RevReq_BaseCase!AA269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB269-RevReq_BaseCase!AB269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC269-RevReq_BaseCase!AC269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD269-RevReq_BaseCase!AD269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE269-RevReq_BaseCase!AE269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF269-RevReq_BaseCase!AF269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG269-RevReq_BaseCase!AG269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH269-RevReq_BaseCase!AH269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI269-RevReq_BaseCase!AI269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ269-RevReq_BaseCase!AJ269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK269-RevReq_BaseCase!AK269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL269-RevReq_BaseCase!AL269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM269-RevReq_BaseCase!AM269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN269-RevReq_BaseCase!AN269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO269-RevReq_BaseCase!AO269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP269-RevReq_BaseCase!AP269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ269-RevReq_BaseCase!AQ269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR269-RevReq_BaseCase!AR269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS269-RevReq_BaseCase!AS269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT269-RevReq_BaseCase!AT269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU269-RevReq_BaseCase!AU269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV269-RevReq_BaseCase!AV269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW269-RevReq_BaseCase!AW269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX269-RevReq_BaseCase!AX269","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY269-RevReq_BaseCase!AY269","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O270-RevReq_BaseCase!O270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P270-RevReq_BaseCase!P270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q270-RevReq_BaseCase!Q270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R270-RevReq_BaseCase!R270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S270-RevReq_BaseCase!S270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T270-RevReq_BaseCase!T270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U270-RevReq_BaseCase!U270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V270-RevReq_BaseCase!V270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W270-RevReq_BaseCase!W270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X270-RevReq_BaseCase!X270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y270-RevReq_BaseCase!Y270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z270-RevReq_BaseCase!Z270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA270-RevReq_BaseCase!AA270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB270-RevReq_BaseCase!AB270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC270-RevReq_BaseCase!AC270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD270-RevReq_BaseCase!AD270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE270-RevReq_BaseCase!AE270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF270-RevReq_BaseCase!AF270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG270-RevReq_BaseCase!AG270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH270-RevReq_BaseCase!AH270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI270-RevReq_BaseCase!AI270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ270-RevReq_BaseCase!AJ270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK270-RevReq_BaseCase!AK270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL270-RevReq_BaseCase!AL270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM270-RevReq_BaseCase!AM270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN270-RevReq_BaseCase!AN270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO270-RevReq_BaseCase!AO270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP270-RevReq_BaseCase!AP270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ270-RevReq_BaseCase!AQ270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR270-RevReq_BaseCase!AR270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS270-RevReq_BaseCase!AS270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT270-RevReq_BaseCase!AT270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU270-RevReq_BaseCase!AU270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV270-RevReq_BaseCase!AV270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW270-RevReq_BaseCase!AW270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX270-RevReq_BaseCase!AX270","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY270-RevReq_BaseCase!AY270","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O271-RevReq_BaseCase!O271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P271-RevReq_BaseCase!P271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q271-RevReq_BaseCase!Q271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R271-RevReq_BaseCase!R271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S271-RevReq_BaseCase!S271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T271-RevReq_BaseCase!T271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U271-RevReq_BaseCase!U271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V271-RevReq_BaseCase!V271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W271-RevReq_BaseCase!W271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X271-RevReq_BaseCase!X271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y271-RevReq_BaseCase!Y271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z271-RevReq_BaseCase!Z271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA271-RevReq_BaseCase!AA271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB271-RevReq_BaseCase!AB271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC271-RevReq_BaseCase!AC271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD271-RevReq_BaseCase!AD271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE271-RevReq_BaseCase!AE271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF271-RevReq_BaseCase!AF271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG271-RevReq_BaseCase!AG271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH271-RevReq_BaseCase!AH271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI271-RevReq_BaseCase!AI271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ271-RevReq_BaseCase!AJ271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK271-RevReq_BaseCase!AK271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL271-RevReq_BaseCase!AL271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM271-RevReq_BaseCase!AM271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN271-RevReq_BaseCase!AN271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO271-RevReq_BaseCase!AO271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP271-RevReq_BaseCase!AP271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ271-RevReq_BaseCase!AQ271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR271-RevReq_BaseCase!AR271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS271-RevReq_BaseCase!AS271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT271-RevReq_BaseCase!AT271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU271-RevReq_BaseCase!AU271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV271-RevReq_BaseCase!AV271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW271-RevReq_BaseCase!AW271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX271-RevReq_BaseCase!AX271","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY271-RevReq_BaseCase!AY271","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O272-RevReq_BaseCase!O272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P272-RevReq_BaseCase!P272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q272-RevReq_BaseCase!Q272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R272-RevReq_BaseCase!R272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S272-RevReq_BaseCase!S272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T272-RevReq_BaseCase!T272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U272-RevReq_BaseCase!U272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V272-RevReq_BaseCase!V272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W272-RevReq_BaseCase!W272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X272-RevReq_BaseCase!X272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y272-RevReq_BaseCase!Y272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z272-RevReq_BaseCase!Z272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA272-RevReq_BaseCase!AA272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB272-RevReq_BaseCase!AB272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC272-RevReq_BaseCase!AC272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD272-RevReq_BaseCase!AD272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE272-RevReq_BaseCase!AE272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF272-RevReq_BaseCase!AF272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG272-RevReq_BaseCase!AG272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH272-RevReq_BaseCase!AH272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI272-RevReq_BaseCase!AI272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ272-RevReq_BaseCase!AJ272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK272-RevReq_BaseCase!AK272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL272-RevReq_BaseCase!AL272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM272-RevReq_BaseCase!AM272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN272-RevReq_BaseCase!AN272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO272-RevReq_BaseCase!AO272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP272-RevReq_BaseCase!AP272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ272-RevReq_BaseCase!AQ272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR272-RevReq_BaseCase!AR272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS272-RevReq_BaseCase!AS272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT272-RevReq_BaseCase!AT272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU272-RevReq_BaseCase!AU272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV272-RevReq_BaseCase!AV272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW272-RevReq_BaseCase!AW272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX272-RevReq_BaseCase!AX272","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY272-RevReq_BaseCase!AY272","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O273-RevReq_BaseCase!O273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P273-RevReq_BaseCase!P273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q273-RevReq_BaseCase!Q273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R273-RevReq_BaseCase!R273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S273-RevReq_BaseCase!S273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T273-RevReq_BaseCase!T273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U273-RevReq_BaseCase!U273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V273-RevReq_BaseCase!V273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W273-RevReq_BaseCase!W273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X273-RevReq_BaseCase!X273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y273-RevReq_BaseCase!Y273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z273-RevReq_BaseCase!Z273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA273-RevReq_BaseCase!AA273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB273-RevReq_BaseCase!AB273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC273-RevReq_BaseCase!AC273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD273-RevReq_BaseCase!AD273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE273-RevReq_BaseCase!AE273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF273-RevReq_BaseCase!AF273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG273-RevReq_BaseCase!AG273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH273-RevReq_BaseCase!AH273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI273-RevReq_BaseCase!AI273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ273-RevReq_BaseCase!AJ273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK273-RevReq_BaseCase!AK273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL273-RevReq_BaseCase!AL273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM273-RevReq_BaseCase!AM273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN273-RevReq_BaseCase!AN273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO273-RevReq_BaseCase!AO273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP273-RevReq_BaseCase!AP273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ273-RevReq_BaseCase!AQ273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR273-RevReq_BaseCase!AR273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS273-RevReq_BaseCase!AS273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT273-RevReq_BaseCase!AT273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU273-RevReq_BaseCase!AU273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV273-RevReq_BaseCase!AV273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW273-RevReq_BaseCase!AW273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX273-RevReq_BaseCase!AX273","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY273-RevReq_BaseCase!AY273","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,2019,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O274-RevReq_BaseCase!O274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P274-RevReq_BaseCase!P274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q274-RevReq_BaseCase!Q274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R274-RevReq_BaseCase!R274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S274-RevReq_BaseCase!S274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T274-RevReq_BaseCase!T274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U274-RevReq_BaseCase!U274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V274-RevReq_BaseCase!V274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W274-RevReq_BaseCase!W274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X274-RevReq_BaseCase!X274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y274-RevReq_BaseCase!Y274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z274-RevReq_BaseCase!Z274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA274-RevReq_BaseCase!AA274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB274-RevReq_BaseCase!AB274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC274-RevReq_BaseCase!AC274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD274-RevReq_BaseCase!AD274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE274-RevReq_BaseCase!AE274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF274-RevReq_BaseCase!AF274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG274-RevReq_BaseCase!AG274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH274-RevReq_BaseCase!AH274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI274-RevReq_BaseCase!AI274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ274-RevReq_BaseCase!AJ274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK274-RevReq_BaseCase!AK274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL274-RevReq_BaseCase!AL274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM274-RevReq_BaseCase!AM274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN274-RevReq_BaseCase!AN274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO274-RevReq_BaseCase!AO274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP274-RevReq_BaseCase!AP274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ274-RevReq_BaseCase!AQ274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR274-RevReq_BaseCase!AR274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS274-RevReq_BaseCase!AS274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT274-RevReq_BaseCase!AT274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU274-RevReq_BaseCase!AU274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV274-RevReq_BaseCase!AV274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW274-RevReq_BaseCase!AW274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX274-RevReq_BaseCase!AX274","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY274-RevReq_BaseCase!AY274","v":0}]
[null,null,15,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O275-RevReq_BaseCase!O275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P275-RevReq_BaseCase!P275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q275-RevReq_BaseCase!Q275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R275-RevReq_BaseCase!R275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S275-RevReq_BaseCase!S275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T275-RevReq_BaseCase!T275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U275-RevReq_BaseCase!U275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V275-RevReq_BaseCase!V275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W275-RevReq_BaseCase!W275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X275-RevReq_BaseCase!X275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y275-RevReq_BaseCase!Y275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z275-RevReq_BaseCase!Z275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA275-RevReq_BaseCase!AA275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB275-RevReq_BaseCase!AB275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC275-RevReq_BaseCase!AC275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD275-RevReq_BaseCase!AD275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE275-RevReq_BaseCase!AE275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF275-RevReq_BaseCase!AF275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG275-RevReq_BaseCase!AG275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH275-RevReq_BaseCase!AH275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI275-RevReq_BaseCase!AI275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ275-RevReq_BaseCase!AJ275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK275-RevReq_BaseCase!AK275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL275-RevReq_BaseCase!AL275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM275-RevReq_BaseCase!AM275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN275-RevReq_BaseCase!AN275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO275-RevReq_BaseCase!AO275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP275-RevReq_BaseCase!AP275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ275-RevReq_BaseCase!AQ275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR275-RevReq_BaseCase!AR275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS275-RevReq_BaseCase!AS275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT275-RevReq_BaseCase!AT275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU275-RevReq_BaseCase!AU275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV275-RevReq_BaseCase!AV275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW275-RevReq_BaseCase!AW275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX275-RevReq_BaseCase!AX275","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY275-RevReq_BaseCase!AY275","v":0}]
[null,null,16,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O276-RevReq_BaseCase!O276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P276-RevReq_BaseCase!P276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q276-RevReq_BaseCase!Q276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R276-RevReq_BaseCase!R276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S276-RevReq_BaseCase!S276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T276-RevReq_BaseCase!T276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U276-RevReq_BaseCase!U276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V276-RevReq_BaseCase!V276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W276-RevReq_BaseCase!W276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X276-RevReq_BaseCase!X276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y276-RevReq_BaseCase!Y276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z276-RevReq_BaseCase!Z276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA276-RevReq_BaseCase!AA276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB276-RevReq_BaseCase!AB276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC276-RevReq_BaseCase!AC276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD276-RevReq_BaseCase!AD276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE276-RevReq_BaseCase!AE276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF276-RevReq_BaseCase!AF276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG276-RevReq_BaseCase!AG276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH276-RevReq_BaseCase!AH276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI276-RevReq_BaseCase!AI276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ276-RevReq_BaseCase!AJ276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK276-RevReq_BaseCase!AK276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL276-RevReq_BaseCase!AL276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM276-RevReq_BaseCase!AM276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN276-RevReq_BaseCase!AN276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO276-RevReq_BaseCase!AO276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP276-RevReq_BaseCase!AP276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ276-RevReq_BaseCase!AQ276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR276-RevReq_BaseCase!AR276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS276-RevReq_BaseCase!AS276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT276-RevReq_BaseCase!AT276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU276-RevReq_BaseCase!AU276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV276-RevReq_BaseCase!AV276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW276-RevReq_BaseCase!AW276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX276-RevReq_BaseCase!AX276","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY276-RevReq_BaseCase!AY276","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O277-RevReq_BaseCase!O277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P277-RevReq_BaseCase!P277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q277-RevReq_BaseCase!Q277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R277-RevReq_BaseCase!R277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S277-RevReq_BaseCase!S277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T277-RevReq_BaseCase!T277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U277-RevReq_BaseCase!U277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V277-RevReq_BaseCase!V277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W277-RevReq_BaseCase!W277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X277-RevReq_BaseCase!X277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y277-RevReq_BaseCase!Y277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z277-RevReq_BaseCase!Z277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA277-RevReq_BaseCase!AA277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB277-RevReq_BaseCase!AB277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC277-RevReq_BaseCase!AC277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD277-RevReq_BaseCase!AD277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE277-RevReq_BaseCase!AE277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF277-RevReq_BaseCase!AF277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG277-RevReq_BaseCase!AG277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH277-RevReq_BaseCase!AH277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI277-RevReq_BaseCase!AI277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ277-RevReq_BaseCase!AJ277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK277-RevReq_BaseCase!AK277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL277-RevReq_BaseCase!AL277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM277-RevReq_BaseCase!AM277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN277-RevReq_BaseCase!AN277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO277-RevReq_BaseCase!AO277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP277-RevReq_BaseCase!AP277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ277-RevReq_BaseCase!AQ277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR277-RevReq_BaseCase!AR277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS277-RevReq_BaseCase!AS277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT277-RevReq_BaseCase!AT277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU277-RevReq_BaseCase!AU277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV277-RevReq_BaseCase!AV277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW277-RevReq_BaseCase!AW277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX277-RevReq_BaseCase!AX277","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY277-RevReq_BaseCase!AY277","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O278-RevReq_BaseCase!O278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P278-RevReq_BaseCase!P278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q278-RevReq_BaseCase!Q278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R278-RevReq_BaseCase!R278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S278-RevReq_BaseCase!S278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T278-RevReq_BaseCase!T278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U278-RevReq_BaseCase!U278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V278-RevReq_BaseCase!V278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W278-RevReq_BaseCase!W278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X278-RevReq_BaseCase!X278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y278-RevReq_BaseCase!Y278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z278-RevReq_BaseCase!Z278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA278-RevReq_BaseCase!AA278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB278-RevReq_BaseCase!AB278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC278-RevReq_BaseCase!AC278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD278-RevReq_BaseCase!AD278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE278-RevReq_BaseCase!AE278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF278-RevReq_BaseCase!AF278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG278-RevReq_BaseCase!AG278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH278-RevReq_BaseCase!AH278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI278-RevReq_BaseCase!AI278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ278-RevReq_BaseCase!AJ278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK278-RevReq_BaseCase!AK278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL278-RevReq_BaseCase!AL278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM278-RevReq_BaseCase!AM278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN278-RevReq_BaseCase!AN278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO278-RevReq_BaseCase!AO278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP278-RevReq_BaseCase!AP278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ278-RevReq_BaseCase!AQ278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR278-RevReq_BaseCase!AR278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS278-RevReq_BaseCase!AS278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT278-RevReq_BaseCase!AT278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU278-RevReq_BaseCase!AU278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV278-RevReq_BaseCase!AV278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW278-RevReq_BaseCase!AW278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX278-RevReq_BaseCase!AX278","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY278-RevReq_BaseCase!AY278","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2021.8333333333333,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O279-RevReq_BaseCase!O279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P279-RevReq_BaseCase!P279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q279-RevReq_BaseCase!Q279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R279-RevReq_BaseCase!R279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S279-RevReq_BaseCase!S279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T279-RevReq_BaseCase!T279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U279-RevReq_BaseCase!U279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V279-RevReq_BaseCase!V279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W279-RevReq_BaseCase!W279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X279-RevReq_BaseCase!X279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y279-RevReq_BaseCase!Y279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z279-RevReq_BaseCase!Z279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA279-RevReq_BaseCase!AA279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB279-RevReq_BaseCase!AB279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC279-RevReq_BaseCase!AC279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD279-RevReq_BaseCase!AD279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE279-RevReq_BaseCase!AE279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF279-RevReq_BaseCase!AF279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG279-RevReq_BaseCase!AG279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH279-RevReq_BaseCase!AH279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI279-RevReq_BaseCase!AI279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ279-RevReq_BaseCase!AJ279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK279-RevReq_BaseCase!AK279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL279-RevReq_BaseCase!AL279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM279-RevReq_BaseCase!AM279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN279-RevReq_BaseCase!AN279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO279-RevReq_BaseCase!AO279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP279-RevReq_BaseCase!AP279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ279-RevReq_BaseCase!AQ279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR279-RevReq_BaseCase!AR279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS279-RevReq_BaseCase!AS279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT279-RevReq_BaseCase!AT279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU279-RevReq_BaseCase!AU279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV279-RevReq_BaseCase!AV279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW279-RevReq_BaseCase!AW279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX279-RevReq_BaseCase!AX279","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY279-RevReq_BaseCase!AY279","v":0}]
[null,null,20,0,"Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O280-RevReq_BaseCase!O280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P280-RevReq_BaseCase!P280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q280-RevReq_BaseCase!Q280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R280-RevReq_BaseCase!R280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S280-RevReq_BaseCase!S280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T280-RevReq_BaseCase!T280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U280-RevReq_BaseCase!U280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V280-RevReq_BaseCase!V280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W280-RevReq_BaseCase!W280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X280-RevReq_BaseCase!X280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y280-RevReq_BaseCase!Y280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z280-RevReq_BaseCase!Z280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA280-RevReq_BaseCase!AA280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB280-RevReq_BaseCase!AB280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC280-RevReq_BaseCase!AC280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD280-RevReq_BaseCase!AD280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE280-RevReq_BaseCase!AE280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF280-RevReq_BaseCase!AF280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG280-RevReq_BaseCase!AG280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH280-RevReq_BaseCase!AH280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI280-RevReq_BaseCase!AI280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ280-RevReq_BaseCase!AJ280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK280-RevReq_BaseCase!AK280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL280-RevReq_BaseCase!AL280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM280-RevReq_BaseCase!AM280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN280-RevReq_BaseCase!AN280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO280-RevReq_BaseCase!AO280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP280-RevReq_BaseCase!AP280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ280-RevReq_BaseCase!AQ280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR280-RevReq_BaseCase!AR280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS280-RevReq_BaseCase!AS280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT280-RevReq_BaseCase!AT280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU280-RevReq_BaseCase!AU280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV280-RevReq_BaseCase!AV280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW280-RevReq_BaseCase!AW280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX280-RevReq_BaseCase!AX280","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY280-RevReq_BaseCase!AY280","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O281-RevReq_BaseCase!O281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P281-RevReq_BaseCase!P281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q281-RevReq_BaseCase!Q281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R281-RevReq_BaseCase!R281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S281-RevReq_BaseCase!S281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T281-RevReq_BaseCase!T281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U281-RevReq_BaseCase!U281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V281-RevReq_BaseCase!V281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W281-RevReq_BaseCase!W281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X281-RevReq_BaseCase!X281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y281-RevReq_BaseCase!Y281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z281-RevReq_BaseCase!Z281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA281-RevReq_BaseCase!AA281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB281-RevReq_BaseCase!AB281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC281-RevReq_BaseCase!AC281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD281-RevReq_BaseCase!AD281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE281-RevReq_BaseCase!AE281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF281-RevReq_BaseCase!AF281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG281-RevReq_BaseCase!AG281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH281-RevReq_BaseCase!AH281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI281-RevReq_BaseCase!AI281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ281-RevReq_BaseCase!AJ281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK281-RevReq_BaseCase!AK281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL281-RevReq_BaseCase!AL281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM281-RevReq_BaseCase!AM281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN281-RevReq_BaseCase!AN281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO281-RevReq_BaseCase!AO281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP281-RevReq_BaseCase!AP281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ281-RevReq_BaseCase!AQ281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR281-RevReq_BaseCase!AR281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS281-RevReq_BaseCase!AS281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT281-RevReq_BaseCase!AT281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU281-RevReq_BaseCase!AU281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV281-RevReq_BaseCase!AV281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW281-RevReq_BaseCase!AW281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX281-RevReq_BaseCase!AX281","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY281-RevReq_BaseCase!AY281","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O282-RevReq_BaseCase!O282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P282-RevReq_BaseCase!P282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q282-RevReq_BaseCase!Q282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R282-RevReq_BaseCase!R282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S282-RevReq_BaseCase!S282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T282-RevReq_BaseCase!T282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U282-RevReq_BaseCase!U282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V282-RevReq_BaseCase!V282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W282-RevReq_BaseCase!W282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X282-RevReq_BaseCase!X282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y282-RevReq_BaseCase!Y282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z282-RevReq_BaseCase!Z282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA282-RevReq_BaseCase!AA282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB282-RevReq_BaseCase!AB282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC282-RevReq_BaseCase!AC282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD282-RevReq_BaseCase!AD282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE282-RevReq_BaseCase!AE282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF282-RevReq_BaseCase!AF282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG282-RevReq_BaseCase!AG282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH282-RevReq_BaseCase!AH282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI282-RevReq_BaseCase!AI282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ282-RevReq_BaseCase!AJ282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK282-RevReq_BaseCase!AK282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL282-RevReq_BaseCase!AL282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM282-RevReq_BaseCase!AM282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN282-RevReq_BaseCase!AN282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO282-RevReq_BaseCase!AO282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP282-RevReq_BaseCase!AP282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ282-RevReq_BaseCase!AQ282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR282-RevReq_BaseCase!AR282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS282-RevReq_BaseCase!AS282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT282-RevReq_BaseCase!AT282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU282-RevReq_BaseCase!AU282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV282-RevReq_BaseCase!AV282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW282-RevReq_BaseCase!AW282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX282-RevReq_BaseCase!AX282","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY282-RevReq_BaseCase!AY282","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O283-RevReq_BaseCase!O283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P283-RevReq_BaseCase!P283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q283-RevReq_BaseCase!Q283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R283-RevReq_BaseCase!R283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S283-RevReq_BaseCase!S283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T283-RevReq_BaseCase!T283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U283-RevReq_BaseCase!U283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V283-RevReq_BaseCase!V283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W283-RevReq_BaseCase!W283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X283-RevReq_BaseCase!X283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y283-RevReq_BaseCase!Y283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z283-RevReq_BaseCase!Z283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA283-RevReq_BaseCase!AA283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB283-RevReq_BaseCase!AB283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC283-RevReq_BaseCase!AC283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD283-RevReq_BaseCase!AD283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE283-RevReq_BaseCase!AE283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF283-RevReq_BaseCase!AF283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG283-RevReq_BaseCase!AG283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH283-RevReq_BaseCase!AH283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI283-RevReq_BaseCase!AI283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ283-RevReq_BaseCase!AJ283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK283-RevReq_BaseCase!AK283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL283-RevReq_BaseCase!AL283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM283-RevReq_BaseCase!AM283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN283-RevReq_BaseCase!AN283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO283-RevReq_BaseCase!AO283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP283-RevReq_BaseCase!AP283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ283-RevReq_BaseCase!AQ283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR283-RevReq_BaseCase!AR283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS283-RevReq_BaseCase!AS283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT283-RevReq_BaseCase!AT283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU283-RevReq_BaseCase!AU283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV283-RevReq_BaseCase!AV283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW283-RevReq_BaseCase!AW283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX283-RevReq_BaseCase!AX283","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY283-RevReq_BaseCase!AY283","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O284-RevReq_BaseCase!O284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P284-RevReq_BaseCase!P284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q284-RevReq_BaseCase!Q284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R284-RevReq_BaseCase!R284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S284-RevReq_BaseCase!S284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T284-RevReq_BaseCase!T284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U284-RevReq_BaseCase!U284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V284-RevReq_BaseCase!V284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W284-RevReq_BaseCase!W284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X284-RevReq_BaseCase!X284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y284-RevReq_BaseCase!Y284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z284-RevReq_BaseCase!Z284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA284-RevReq_BaseCase!AA284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB284-RevReq_BaseCase!AB284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC284-RevReq_BaseCase!AC284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD284-RevReq_BaseCase!AD284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE284-RevReq_BaseCase!AE284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF284-RevReq_BaseCase!AF284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG284-RevReq_BaseCase!AG284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH284-RevReq_BaseCase!AH284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI284-RevReq_BaseCase!AI284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ284-RevReq_BaseCase!AJ284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK284-RevReq_BaseCase!AK284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL284-RevReq_BaseCase!AL284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM284-RevReq_BaseCase!AM284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN284-RevReq_BaseCase!AN284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO284-RevReq_BaseCase!AO284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP284-RevReq_BaseCase!AP284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ284-RevReq_BaseCase!AQ284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR284-RevReq_BaseCase!AR284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS284-RevReq_BaseCase!AS284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT284-RevReq_BaseCase!AT284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU284-RevReq_BaseCase!AU284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV284-RevReq_BaseCase!AV284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW284-RevReq_BaseCase!AW284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX284-RevReq_BaseCase!AX284","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY284-RevReq_BaseCase!AY284","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2082,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O285-RevReq_BaseCase!O285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P285-RevReq_BaseCase!P285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q285-RevReq_BaseCase!Q285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R285-RevReq_BaseCase!R285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S285-RevReq_BaseCase!S285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T285-RevReq_BaseCase!T285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U285-RevReq_BaseCase!U285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V285-RevReq_BaseCase!V285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W285-RevReq_BaseCase!W285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X285-RevReq_BaseCase!X285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y285-RevReq_BaseCase!Y285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z285-RevReq_BaseCase!Z285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA285-RevReq_BaseCase!AA285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB285-RevReq_BaseCase!AB285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC285-RevReq_BaseCase!AC285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD285-RevReq_BaseCase!AD285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE285-RevReq_BaseCase!AE285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF285-RevReq_BaseCase!AF285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG285-RevReq_BaseCase!AG285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH285-RevReq_BaseCase!AH285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI285-RevReq_BaseCase!AI285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ285-RevReq_BaseCase!AJ285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK285-RevReq_BaseCase!AK285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL285-RevReq_BaseCase!AL285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM285-RevReq_BaseCase!AM285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN285-RevReq_BaseCase!AN285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO285-RevReq_BaseCase!AO285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP285-RevReq_BaseCase!AP285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ285-RevReq_BaseCase!AQ285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR285-RevReq_BaseCase!AR285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS285-RevReq_BaseCase!AS285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT285-RevReq_BaseCase!AT285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU285-RevReq_BaseCase!AU285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV285-RevReq_BaseCase!AV285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW285-RevReq_BaseCase!AW285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX285-RevReq_BaseCase!AX285","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY285-RevReq_BaseCase!AY285","v":0}]
[null,null,null,{"$f":"\"Total \"&D260","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O261:O285)","v":0},{"$f":"SUM(P261:P285)","v":0},{"$f":"SUM(Q261:Q285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"+RevReq_BaseCase!A290","v":"Base"},null,{"$f":"C289+1","v":1},{"$f":"INDEX(D$55:D$79,$C290,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C290,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O290-RevReq_BaseCase!O290","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P290-RevReq_BaseCase!P290","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q290-RevReq_BaseCase!Q290","v":-7973604.7191814482},{"$f":"+'RevReq_ExitCase_(2018)'!R290-RevReq_BaseCase!R290","v":-15955385.46944496},{"$f":"+'RevReq_ExitCase_(2018)'!S290-RevReq_BaseCase!S290","v":-23944872.262365967},{"$f":"+'RevReq_ExitCase_(2018)'!T290-RevReq_BaseCase!T290","v":-31941726.795411587},{"$f":"+'RevReq_ExitCase_(2018)'!U290-RevReq_BaseCase!U290","v":-39946723.573000431},{"$f":"+'RevReq_ExitCase_(2018)'!V290-RevReq_BaseCase!V290","v":-47961164.122789741},{"$f":"+'RevReq_ExitCase_(2018)'!W290-RevReq_BaseCase!W290","v":-55982386.058586299},{"$f":"+'RevReq_ExitCase_(2018)'!X290-RevReq_BaseCase!X290","v":-64003796.802083552},{"$f":"+'RevReq_ExitCase_(2018)'!Y290-RevReq_BaseCase!Y290","v":-72031589.711983681},{"$f":"+'RevReq_ExitCase_(2018)'!Z290-RevReq_BaseCase!Z290","v":-80089664.21617642},{"$f":"+'RevReq_ExitCase_(2018)'!AA290-RevReq_BaseCase!AA290","v":-73531002.602349102},{"$f":"+'RevReq_ExitCase_(2018)'!AB290-RevReq_BaseCase!AB290","v":-67005775.778465807},{"$f":"+'RevReq_ExitCase_(2018)'!AC290-RevReq_BaseCase!AC290","v":-60488355.061262965},{"$f":"+'RevReq_ExitCase_(2018)'!AD290-RevReq_BaseCase!AD290","v":-53989410.068161011},{"$f":"+'RevReq_ExitCase_(2018)'!AE290-RevReq_BaseCase!AE290","v":-48908633.665104091},{"$f":"+'RevReq_ExitCase_(2018)'!AF290-RevReq_BaseCase!AF290","v":-44001764.512917519},{"$f":"+'RevReq_ExitCase_(2018)'!AG290-RevReq_BaseCase!AG290","v":-39117373.944919169},{"$f":"+'RevReq_ExitCase_(2018)'!AH290-RevReq_BaseCase!AH290","v":-35437502.070262432},{"$f":"+'RevReq_ExitCase_(2018)'!AI290-RevReq_BaseCase!AI290","v":-32071159.358493745},{"$f":"+'RevReq_ExitCase_(2018)'!AJ290-RevReq_BaseCase!AJ290","v":-29386586.507630646},{"$f":"+'RevReq_ExitCase_(2018)'!AK290-RevReq_BaseCase!AK290","v":-27051104.426889658},{"$f":"+'RevReq_ExitCase_(2018)'!AL290-RevReq_BaseCase!AL290","v":-25149127.639864028},{"$f":"+'RevReq_ExitCase_(2018)'!AM290-RevReq_BaseCase!AM290","v":-23573293.870102525},{"$f":"+'RevReq_ExitCase_(2018)'!AN290-RevReq_BaseCase!AN290","v":-22025997.828577518},{"$f":"+'RevReq_ExitCase_(2018)'!AO290-RevReq_BaseCase!AO290","v":-20551278.789089501},{"$f":"+'RevReq_ExitCase_(2018)'!AP290-RevReq_BaseCase!AP290","v":-19109449.198617637},{"$f":"+'RevReq_ExitCase_(2018)'!AQ290-RevReq_BaseCase!AQ290","v":-17747396.654066503},{"$f":"+'RevReq_ExitCase_(2018)'!AR290-RevReq_BaseCase!AR290","v":-16462157.274453878},{"$f":"+'RevReq_ExitCase_(2018)'!AS290-RevReq_BaseCase!AS290","v":-15198778.196027577},{"$f":"+'RevReq_ExitCase_(2018)'!AT290-RevReq_BaseCase!AT290","v":-14071303.765273154},{"$f":"+'RevReq_ExitCase_(2018)'!AU290-RevReq_BaseCase!AU290","v":-12974846.201549411},{"$f":"+'RevReq_ExitCase_(2018)'!AV290-RevReq_BaseCase!AV290","v":-11955733.085830748},{"$f":"+'RevReq_ExitCase_(2018)'!AW290-RevReq_BaseCase!AW290","v":-10979904.221862733},{"$f":"+'RevReq_ExitCase_(2018)'!AX290-RevReq_BaseCase!AX290","v":-10066059.301485777},{"$f":"+'RevReq_ExitCase_(2018)'!AY290-RevReq_BaseCase!AY290","v":5.9604644775390625E-8}]
[{"$f":"+RevReq_BaseCase!A291","v":"Clause"},null,{"$f":"C290+1","v":2},{"$f":"INDEX(D$55:D$79,$C291,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O291-RevReq_BaseCase!O291","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P291-RevReq_BaseCase!P291","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q291-RevReq_BaseCase!Q291","v":-3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!R291-RevReq_BaseCase!R291","v":-6264932.8129767478},{"$f":"+'RevReq_ExitCase_(2018)'!S291-RevReq_BaseCase!S291","v":-9397399.2194651216},{"$f":"+'RevReq_ExitCase_(2018)'!T291-RevReq_BaseCase!T291","v":-12529865.625953496},{"$f":"+'RevReq_ExitCase_(2018)'!U291-RevReq_BaseCase!U291","v":-15662332.032441869},{"$f":"+'RevReq_ExitCase_(2018)'!V291-RevReq_BaseCase!V291","v":-18794798.438930243},{"$f":"+'RevReq_ExitCase_(2018)'!W291-RevReq_BaseCase!W291","v":-21927264.845418617},{"$f":"+'RevReq_ExitCase_(2018)'!X291-RevReq_BaseCase!X291","v":-25059731.251906991},{"$f":"+'RevReq_ExitCase_(2018)'!Y291-RevReq_BaseCase!Y291","v":-28192197.658395365},{"$f":"+'RevReq_ExitCase_(2018)'!Z291-RevReq_BaseCase!Z291","v":-31324664.064883739},{"$f":"+'RevReq_ExitCase_(2018)'!AA291-RevReq_BaseCase!AA291","v":-30094759.78351023},{"$f":"+'RevReq_ExitCase_(2018)'!AB291-RevReq_BaseCase!AB291","v":-28864855.502136722},{"$f":"+'RevReq_ExitCase_(2018)'!AC291-RevReq_BaseCase!AC291","v":-27634951.220763214},{"$f":"+'RevReq_ExitCase_(2018)'!AD291-RevReq_BaseCase!AD291","v":-26405046.939389706},{"$f":"+'RevReq_ExitCase_(2018)'!AE291-RevReq_BaseCase!AE291","v":-25175142.658016197},{"$f":"+'RevReq_ExitCase_(2018)'!AF291-RevReq_BaseCase!AF291","v":-23945238.376642689},{"$f":"+'RevReq_ExitCase_(2018)'!AG291-RevReq_BaseCase!AG291","v":-22715334.095269181},{"$f":"+'RevReq_ExitCase_(2018)'!AH291-RevReq_BaseCase!AH291","v":-21485429.813895673},{"$f":"+'RevReq_ExitCase_(2018)'!AI291-RevReq_BaseCase!AI291","v":-20255525.532522164},{"$f":"+'RevReq_ExitCase_(2018)'!AJ291-RevReq_BaseCase!AJ291","v":-19025621.251148656},{"$f":"+'RevReq_ExitCase_(2018)'!AK291-RevReq_BaseCase!AK291","v":-17795716.969775148},{"$f":"+'RevReq_ExitCase_(2018)'!AL291-RevReq_BaseCase!AL291","v":-16565812.688401639},{"$f":"+'RevReq_ExitCase_(2018)'!AM291-RevReq_BaseCase!AM291","v":-15335908.407028131},{"$f":"+'RevReq_ExitCase_(2018)'!AN291-RevReq_BaseCase!AN291","v":-14106004.125654623},{"$f":"+'RevReq_ExitCase_(2018)'!AO291-RevReq_BaseCase!AO291","v":-12876099.844281115},{"$f":"+'RevReq_ExitCase_(2018)'!AP291-RevReq_BaseCase!AP291","v":-11646195.562907606},{"$f":"+'RevReq_ExitCase_(2018)'!AQ291-RevReq_BaseCase!AQ291","v":-10416291.281534098},{"$f":"+'RevReq_ExitCase_(2018)'!AR291-RevReq_BaseCase!AR291","v":-9186387.0001605898},{"$f":"+'RevReq_ExitCase_(2018)'!AS291-RevReq_BaseCase!AS291","v":-7956482.7187870815},{"$f":"+'RevReq_ExitCase_(2018)'!AT291-RevReq_BaseCase!AT291","v":-6726578.4374135733},{"$f":"+'RevReq_ExitCase_(2018)'!AU291-RevReq_BaseCase!AU291","v":-5496674.156040065},{"$f":"+'RevReq_ExitCase_(2018)'!AV291-RevReq_BaseCase!AV291","v":-4266769.8746665567},{"$f":"+'RevReq_ExitCase_(2018)'!AW291-RevReq_BaseCase!AW291","v":-3041265.8374068588},{"$f":"+'RevReq_ExitCase_(2018)'!AX291-RevReq_BaseCase!AX291","v":-2272694.1206160486},{"$f":"+'RevReq_ExitCase_(2018)'!AY291-RevReq_BaseCase!AY291","v":-3.7252902984619141E-8}]
[{"$f":"+RevReq_BaseCase!A292","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O292-RevReq_BaseCase!O292","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P292-RevReq_BaseCase!P292","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q292-RevReq_BaseCase!Q292","v":-2190001.4104342205},{"$f":"+'RevReq_ExitCase_(2018)'!R292-RevReq_BaseCase!R292","v":-4499600.3761646859},{"$f":"+'RevReq_ExitCase_(2018)'!S292-RevReq_BaseCase!S292","v":-8097992.303717616},{"$f":"+'RevReq_ExitCase_(2018)'!T292-RevReq_BaseCase!T292","v":-11510419.947387122},{"$f":"+'RevReq_ExitCase_(2018)'!U292-RevReq_BaseCase!U292","v":-15509920.193729289},{"$f":"+'RevReq_ExitCase_(2018)'!V292-RevReq_BaseCase!V292","v":-19208128.615509816},{"$f":"+'RevReq_ExitCase_(2018)'!W292-RevReq_BaseCase!W292","v":-22841512.487162787},{"$f":"+'RevReq_ExitCase_(2018)'!X292-RevReq_BaseCase!X292","v":-34125472.498535007},{"$f":"+'RevReq_ExitCase_(2018)'!Y292-RevReq_BaseCase!Y292","v":-39236463.535666302},{"$f":"+'RevReq_ExitCase_(2018)'!Z292-RevReq_BaseCase!Z292","v":-49295615.013568655},{"$f":"+'RevReq_ExitCase_(2018)'!AA292-RevReq_BaseCase!AA292","v":-59095077.327237159},{"$f":"+'RevReq_ExitCase_(2018)'!AB292-RevReq_BaseCase!AB292","v":-64699739.662066914},{"$f":"+'RevReq_ExitCase_(2018)'!AC292-RevReq_BaseCase!AC292","v":-72328738.181229457},{"$f":"+'RevReq_ExitCase_(2018)'!AD292-RevReq_BaseCase!AD292","v":-78434137.135077924},{"$f":"+'RevReq_ExitCase_(2018)'!AE292-RevReq_BaseCase!AE292","v":-82645144.272947103},{"$f":"+'RevReq_ExitCase_(2018)'!AF292-RevReq_BaseCase!AF292","v":-85472333.441610187},{"$f":"+'RevReq_ExitCase_(2018)'!AG292-RevReq_BaseCase!AG292","v":-89628892.697886378},{"$f":"+'RevReq_ExitCase_(2018)'!AH292-RevReq_BaseCase!AH292","v":-96466018.141869441},{"$f":"+'RevReq_ExitCase_(2018)'!AI292-RevReq_BaseCase!AI292","v":-101468478.05700479},{"$f":"+'RevReq_ExitCase_(2018)'!AJ292-RevReq_BaseCase!AJ292","v":-103249931.93257783},{"$f":"+'RevReq_ExitCase_(2018)'!AK292-RevReq_BaseCase!AK292","v":-106304668.38390344},{"$f":"+'RevReq_ExitCase_(2018)'!AL292-RevReq_BaseCase!AL292","v":-108463012.40609895},{"$f":"+'RevReq_ExitCase_(2018)'!AM292-RevReq_BaseCase!AM292","v":-112598837.72148471},{"$f":"+'RevReq_ExitCase_(2018)'!AN292-RevReq_BaseCase!AN292","v":-117095623.90512469},{"$f":"+'RevReq_ExitCase_(2018)'!AO292-RevReq_BaseCase!AO292","v":-121976889.2793774},{"$f":"+'RevReq_ExitCase_(2018)'!AP292-RevReq_BaseCase!AP292","v":-126048247.10553157},{"$f":"+'RevReq_ExitCase_(2018)'!AQ292-RevReq_BaseCase!AQ292","v":-127716501.73512746},{"$f":"+'RevReq_ExitCase_(2018)'!AR292-RevReq_BaseCase!AR292","v":-132722997.19944096},{"$f":"+'RevReq_ExitCase_(2018)'!AS292-RevReq_BaseCase!AS292","v":-132870552.93287134},{"$f":"+'RevReq_ExitCase_(2018)'!AT292-RevReq_BaseCase!AT292","v":-133816149.50495508},{"$f":"+'RevReq_ExitCase_(2018)'!AU292-RevReq_BaseCase!AU292","v":-133897949.15790412},{"$f":"+'RevReq_ExitCase_(2018)'!AV292-RevReq_BaseCase!AV292","v":-133514369.74422137},{"$f":"+'RevReq_ExitCase_(2018)'!AW292-RevReq_BaseCase!AW292","v":-133385584.2180168},{"$f":"+'RevReq_ExitCase_(2018)'!AX292-RevReq_BaseCase!AX292","v":-132765790.06410049},{"$f":"+'RevReq_ExitCase_(2018)'!AY292-RevReq_BaseCase!AY292","v":-132370651.63811797}]
[{"$f":"+RevReq_BaseCase!A293","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O293-RevReq_BaseCase!O293","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P293-RevReq_BaseCase!P293","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q293-RevReq_BaseCase!Q293","v":-403990.55012408347},{"$f":"+'RevReq_ExitCase_(2018)'!R293-RevReq_BaseCase!R293","v":-808042.01149881561},{"$f":"+'RevReq_ExitCase_(2018)'!S293-RevReq_BaseCase!S293","v":-1212155.6023492094},{"$f":"+'RevReq_ExitCase_(2018)'!T293-RevReq_BaseCase!T293","v":-1616332.5652647782},{"$f":"+'RevReq_ExitCase_(2018)'!U293-RevReq_BaseCase!U293","v":-2020574.1676868252},{"$f":"+'RevReq_ExitCase_(2018)'!V293-RevReq_BaseCase!V293","v":-2424881.7024054802},{"$f":"+'RevReq_ExitCase_(2018)'!W293-RevReq_BaseCase!W293","v":-2829256.4880666756},{"$f":"+'RevReq_ExitCase_(2018)'!X293-RevReq_BaseCase!X293","v":-3233699.8696892615},{"$f":"+'RevReq_ExitCase_(2018)'!Y293-RevReq_BaseCase!Y293","v":-3638213.2191924662},{"$f":"+'RevReq_ExitCase_(2018)'!Z293-RevReq_BaseCase!Z293","v":-4042797.9359339019},{"$f":"+'RevReq_ExitCase_(2018)'!AA293-RevReq_BaseCase!AA293","v":-4447455.4472583337},{"$f":"+'RevReq_ExitCase_(2018)'!AB293-RevReq_BaseCase!AB293","v":-4852187.2090574205},{"$f":"+'RevReq_ExitCase_(2018)'!AC293-RevReq_BaseCase!AC293","v":-5256994.7063406557},{"$f":"+'RevReq_ExitCase_(2018)'!AD293-RevReq_BaseCase!AD293","v":-5661879.4538177233},{"$f":"+'RevReq_ExitCase_(2018)'!AE293-RevReq_BaseCase!AE293","v":-6066842.9964924995},{"$f":"+'RevReq_ExitCase_(2018)'!AF293-RevReq_BaseCase!AF293","v":-6471886.9102689382},{"$f":"+'RevReq_ExitCase_(2018)'!AG293-RevReq_BaseCase!AG293","v":-6877012.8025690727},{"$f":"+'RevReq_ExitCase_(2018)'!AH293-RevReq_BaseCase!AH293","v":-7282222.3129633758},{"$f":"+'RevReq_ExitCase_(2018)'!AI293-RevReq_BaseCase!AI293","v":-7687517.1138137318},{"$f":"+'RevReq_ExitCase_(2018)'!AJ293-RevReq_BaseCase!AJ293","v":-8092898.9109292645},{"$f":"+'RevReq_ExitCase_(2018)'!AK293-RevReq_BaseCase!AK293","v":-8498369.4442352727},{"$f":"+'RevReq_ExitCase_(2018)'!AL293-RevReq_BaseCase!AL293","v":-8903930.4884555694},{"$f":"+'RevReq_ExitCase_(2018)'!AM293-RevReq_BaseCase!AM293","v":-9309583.8538084384},{"$f":"+'RevReq_ExitCase_(2018)'!AN293-RevReq_BaseCase!AN293","v":-9715331.3867165316},{"$f":"+'RevReq_ExitCase_(2018)'!AO293-RevReq_BaseCase!AO293","v":-10121174.970530953},{"$f":"+'RevReq_ExitCase_(2018)'!AP293-RevReq_BaseCase!AP293","v":-10527116.526269831},{"$f":"+'RevReq_ExitCase_(2018)'!AQ293-RevReq_BaseCase!AQ293","v":-10933158.013371654},{"$f":"+'RevReq_ExitCase_(2018)'!AR293-RevReq_BaseCase!AR293","v":-11339301.430463679},{"$f":"+'RevReq_ExitCase_(2018)'!AS293-RevReq_BaseCase!AS293","v":-11745548.816145714},{"$f":"+'RevReq_ExitCase_(2018)'!AT293-RevReq_BaseCase!AT293","v":-12151902.249789555},{"$f":"+'RevReq_ExitCase_(2018)'!AU293-RevReq_BaseCase!AU293","v":-12558363.852354437},{"$f":"+'RevReq_ExitCase_(2018)'!AV293-RevReq_BaseCase!AV293","v":-12964935.787218789},{"$f":"+'RevReq_ExitCase_(2018)'!AW293-RevReq_BaseCase!AW293","v":-13371620.261028592},{"$f":"+'RevReq_ExitCase_(2018)'!AX293-RevReq_BaseCase!AX293","v":-13778419.524562757},{"$f":"+'RevReq_ExitCase_(2018)'!AY293-RevReq_BaseCase!AY293","v":-14185335.873615775}]
[{"$f":"+RevReq_BaseCase!A294","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O294-RevReq_BaseCase!O294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P294-RevReq_BaseCase!P294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q294-RevReq_BaseCase!Q294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R294-RevReq_BaseCase!R294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S294-RevReq_BaseCase!S294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T294-RevReq_BaseCase!T294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U294-RevReq_BaseCase!U294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V294-RevReq_BaseCase!V294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W294-RevReq_BaseCase!W294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X294-RevReq_BaseCase!X294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y294-RevReq_BaseCase!Y294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z294-RevReq_BaseCase!Z294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA294-RevReq_BaseCase!AA294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB294-RevReq_BaseCase!AB294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC294-RevReq_BaseCase!AC294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD294-RevReq_BaseCase!AD294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE294-RevReq_BaseCase!AE294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF294-RevReq_BaseCase!AF294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG294-RevReq_BaseCase!AG294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH294-RevReq_BaseCase!AH294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI294-RevReq_BaseCase!AI294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ294-RevReq_BaseCase!AJ294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK294-RevReq_BaseCase!AK294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL294-RevReq_BaseCase!AL294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM294-RevReq_BaseCase!AM294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN294-RevReq_BaseCase!AN294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO294-RevReq_BaseCase!AO294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP294-RevReq_BaseCase!AP294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ294-RevReq_BaseCase!AQ294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR294-RevReq_BaseCase!AR294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS294-RevReq_BaseCase!AS294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT294-RevReq_BaseCase!AT294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU294-RevReq_BaseCase!AU294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV294-RevReq_BaseCase!AV294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW294-RevReq_BaseCase!AW294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX294-RevReq_BaseCase!AX294","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY294-RevReq_BaseCase!AY294","v":0}]
[{"$f":"+RevReq_BaseCase!A295","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O295-RevReq_BaseCase!O295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P295-RevReq_BaseCase!P295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q295-RevReq_BaseCase!Q295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R295-RevReq_BaseCase!R295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S295-RevReq_BaseCase!S295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T295-RevReq_BaseCase!T295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U295-RevReq_BaseCase!U295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V295-RevReq_BaseCase!V295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W295-RevReq_BaseCase!W295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X295-RevReq_BaseCase!X295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y295-RevReq_BaseCase!Y295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z295-RevReq_BaseCase!Z295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA295-RevReq_BaseCase!AA295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB295-RevReq_BaseCase!AB295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC295-RevReq_BaseCase!AC295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD295-RevReq_BaseCase!AD295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE295-RevReq_BaseCase!AE295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF295-RevReq_BaseCase!AF295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG295-RevReq_BaseCase!AG295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH295-RevReq_BaseCase!AH295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI295-RevReq_BaseCase!AI295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ295-RevReq_BaseCase!AJ295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK295-RevReq_BaseCase!AK295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL295-RevReq_BaseCase!AL295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM295-RevReq_BaseCase!AM295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN295-RevReq_BaseCase!AN295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO295-RevReq_BaseCase!AO295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP295-RevReq_BaseCase!AP295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ295-RevReq_BaseCase!AQ295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR295-RevReq_BaseCase!AR295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS295-RevReq_BaseCase!AS295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT295-RevReq_BaseCase!AT295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU295-RevReq_BaseCase!AU295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV295-RevReq_BaseCase!AV295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW295-RevReq_BaseCase!AW295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX295-RevReq_BaseCase!AX295","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY295-RevReq_BaseCase!AY295","v":0}]
[{"$f":"+RevReq_BaseCase!A296","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O296-RevReq_BaseCase!O296","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P296-RevReq_BaseCase!P296","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q296-RevReq_BaseCase!Q296","v":23016606},{"$f":"+'RevReq_ExitCase_(2018)'!R296-RevReq_BaseCase!R296","v":23975543},{"$f":"+'RevReq_ExitCase_(2018)'!S296-RevReq_BaseCase!S296","v":24934480},{"$f":"+'RevReq_ExitCase_(2018)'!T296-RevReq_BaseCase!T296","v":25893417},{"$f":"+'RevReq_ExitCase_(2018)'!U296-RevReq_BaseCase!U296","v":26852354},{"$f":"+'RevReq_ExitCase_(2018)'!V296-RevReq_BaseCase!V296","v":27811291},{"$f":"+'RevReq_ExitCase_(2018)'!W296-RevReq_BaseCase!W296","v":28770228},{"$f":"+'RevReq_ExitCase_(2018)'!X296-RevReq_BaseCase!X296","v":29729165},{"$f":"+'RevReq_ExitCase_(2018)'!Y296-RevReq_BaseCase!Y296","v":30688102},{"$f":"+'RevReq_ExitCase_(2018)'!Z296-RevReq_BaseCase!Z296","v":31647039},{"$f":"+'RevReq_ExitCase_(2018)'!AA296-RevReq_BaseCase!AA296","v":32605976},{"$f":"+'RevReq_ExitCase_(2018)'!AB296-RevReq_BaseCase!AB296","v":33564913},{"$f":"+'RevReq_ExitCase_(2018)'!AC296-RevReq_BaseCase!AC296","v":34523850},{"$f":"+'RevReq_ExitCase_(2018)'!AD296-RevReq_BaseCase!AD296","v":35482787},{"$f":"+'RevReq_ExitCase_(2018)'!AE296-RevReq_BaseCase!AE296","v":36441724},{"$f":"+'RevReq_ExitCase_(2018)'!AF296-RevReq_BaseCase!AF296","v":37400661},{"$f":"+'RevReq_ExitCase_(2018)'!AG296-RevReq_BaseCase!AG296","v":38359598},{"$f":"+'RevReq_ExitCase_(2018)'!AH296-RevReq_BaseCase!AH296","v":39318535},{"$f":"+'RevReq_ExitCase_(2018)'!AI296-RevReq_BaseCase!AI296","v":40277472},{"$f":"+'RevReq_ExitCase_(2018)'!AJ296-RevReq_BaseCase!AJ296","v":41236409},{"$f":"+'RevReq_ExitCase_(2018)'!AK296-RevReq_BaseCase!AK296","v":42195346},{"$f":"+'RevReq_ExitCase_(2018)'!AL296-RevReq_BaseCase!AL296","v":43154283},{"$f":"+'RevReq_ExitCase_(2018)'!AM296-RevReq_BaseCase!AM296","v":44113220},{"$f":"+'RevReq_ExitCase_(2018)'!AN296-RevReq_BaseCase!AN296","v":45072157},{"$f":"+'RevReq_ExitCase_(2018)'!AO296-RevReq_BaseCase!AO296","v":46031094},{"$f":"+'RevReq_ExitCase_(2018)'!AP296-RevReq_BaseCase!AP296","v":46990031},{"$f":"+'RevReq_ExitCase_(2018)'!AQ296-RevReq_BaseCase!AQ296","v":47948968},{"$f":"+'RevReq_ExitCase_(2018)'!AR296-RevReq_BaseCase!AR296","v":48907905},{"$f":"+'RevReq_ExitCase_(2018)'!AS296-RevReq_BaseCase!AS296","v":49866842},{"$f":"+'RevReq_ExitCase_(2018)'!AT296-RevReq_BaseCase!AT296","v":50825779},{"$f":"+'RevReq_ExitCase_(2018)'!AU296-RevReq_BaseCase!AU296","v":51784716},{"$f":"+'RevReq_ExitCase_(2018)'!AV296-RevReq_BaseCase!AV296","v":52743653},{"$f":"+'RevReq_ExitCase_(2018)'!AW296-RevReq_BaseCase!AW296","v":53702590},{"$f":"+'RevReq_ExitCase_(2018)'!AX296-RevReq_BaseCase!AX296","v":54661527},{"$f":"+'RevReq_ExitCase_(2018)'!AY296-RevReq_BaseCase!AY296","v":0}]
[{"$f":"+RevReq_BaseCase!A297","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O297-RevReq_BaseCase!O297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P297-RevReq_BaseCase!P297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q297-RevReq_BaseCase!Q297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R297-RevReq_BaseCase!R297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S297-RevReq_BaseCase!S297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T297-RevReq_BaseCase!T297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U297-RevReq_BaseCase!U297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V297-RevReq_BaseCase!V297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W297-RevReq_BaseCase!W297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X297-RevReq_BaseCase!X297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y297-RevReq_BaseCase!Y297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z297-RevReq_BaseCase!Z297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA297-RevReq_BaseCase!AA297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB297-RevReq_BaseCase!AB297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC297-RevReq_BaseCase!AC297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD297-RevReq_BaseCase!AD297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE297-RevReq_BaseCase!AE297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF297-RevReq_BaseCase!AF297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG297-RevReq_BaseCase!AG297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH297-RevReq_BaseCase!AH297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI297-RevReq_BaseCase!AI297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ297-RevReq_BaseCase!AJ297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK297-RevReq_BaseCase!AK297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL297-RevReq_BaseCase!AL297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM297-RevReq_BaseCase!AM297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN297-RevReq_BaseCase!AN297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO297-RevReq_BaseCase!AO297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP297-RevReq_BaseCase!AP297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ297-RevReq_BaseCase!AQ297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR297-RevReq_BaseCase!AR297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS297-RevReq_BaseCase!AS297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT297-RevReq_BaseCase!AT297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU297-RevReq_BaseCase!AU297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV297-RevReq_BaseCase!AV297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW297-RevReq_BaseCase!AW297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX297-RevReq_BaseCase!AX297","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY297-RevReq_BaseCase!AY297","v":0}]
[{"$f":"+RevReq_BaseCase!A298","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O298-RevReq_BaseCase!O298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P298-RevReq_BaseCase!P298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q298-RevReq_BaseCase!Q298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R298-RevReq_BaseCase!R298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S298-RevReq_BaseCase!S298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T298-RevReq_BaseCase!T298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U298-RevReq_BaseCase!U298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V298-RevReq_BaseCase!V298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W298-RevReq_BaseCase!W298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X298-RevReq_BaseCase!X298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y298-RevReq_BaseCase!Y298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z298-RevReq_BaseCase!Z298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA298-RevReq_BaseCase!AA298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB298-RevReq_BaseCase!AB298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC298-RevReq_BaseCase!AC298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD298-RevReq_BaseCase!AD298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE298-RevReq_BaseCase!AE298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF298-RevReq_BaseCase!AF298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG298-RevReq_BaseCase!AG298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH298-RevReq_BaseCase!AH298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI298-RevReq_BaseCase!AI298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ298-RevReq_BaseCase!AJ298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK298-RevReq_BaseCase!AK298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL298-RevReq_BaseCase!AL298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM298-RevReq_BaseCase!AM298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN298-RevReq_BaseCase!AN298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO298-RevReq_BaseCase!AO298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP298-RevReq_BaseCase!AP298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ298-RevReq_BaseCase!AQ298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR298-RevReq_BaseCase!AR298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS298-RevReq_BaseCase!AS298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT298-RevReq_BaseCase!AT298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU298-RevReq_BaseCase!AU298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV298-RevReq_BaseCase!AV298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW298-RevReq_BaseCase!AW298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX298-RevReq_BaseCase!AX298","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY298-RevReq_BaseCase!AY298","v":0}]
[{"$f":"+RevReq_BaseCase!A299","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O299-RevReq_BaseCase!O299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P299-RevReq_BaseCase!P299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q299-RevReq_BaseCase!Q299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R299-RevReq_BaseCase!R299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S299-RevReq_BaseCase!S299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T299-RevReq_BaseCase!T299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U299-RevReq_BaseCase!U299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V299-RevReq_BaseCase!V299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W299-RevReq_BaseCase!W299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X299-RevReq_BaseCase!X299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y299-RevReq_BaseCase!Y299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z299-RevReq_BaseCase!Z299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA299-RevReq_BaseCase!AA299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB299-RevReq_BaseCase!AB299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC299-RevReq_BaseCase!AC299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD299-RevReq_BaseCase!AD299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE299-RevReq_BaseCase!AE299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF299-RevReq_BaseCase!AF299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG299-RevReq_BaseCase!AG299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH299-RevReq_BaseCase!AH299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI299-RevReq_BaseCase!AI299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ299-RevReq_BaseCase!AJ299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK299-RevReq_BaseCase!AK299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL299-RevReq_BaseCase!AL299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM299-RevReq_BaseCase!AM299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN299-RevReq_BaseCase!AN299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO299-RevReq_BaseCase!AO299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP299-RevReq_BaseCase!AP299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ299-RevReq_BaseCase!AQ299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR299-RevReq_BaseCase!AR299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS299-RevReq_BaseCase!AS299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT299-RevReq_BaseCase!AT299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU299-RevReq_BaseCase!AU299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV299-RevReq_BaseCase!AV299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW299-RevReq_BaseCase!AW299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX299-RevReq_BaseCase!AX299","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY299-RevReq_BaseCase!AY299","v":0}]
[{"$f":"+RevReq_BaseCase!A300","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O300-RevReq_BaseCase!O300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P300-RevReq_BaseCase!P300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q300-RevReq_BaseCase!Q300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R300-RevReq_BaseCase!R300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S300-RevReq_BaseCase!S300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T300-RevReq_BaseCase!T300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U300-RevReq_BaseCase!U300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V300-RevReq_BaseCase!V300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W300-RevReq_BaseCase!W300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X300-RevReq_BaseCase!X300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y300-RevReq_BaseCase!Y300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z300-RevReq_BaseCase!Z300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA300-RevReq_BaseCase!AA300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB300-RevReq_BaseCase!AB300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC300-RevReq_BaseCase!AC300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD300-RevReq_BaseCase!AD300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE300-RevReq_BaseCase!AE300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF300-RevReq_BaseCase!AF300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG300-RevReq_BaseCase!AG300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH300-RevReq_BaseCase!AH300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI300-RevReq_BaseCase!AI300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ300-RevReq_BaseCase!AJ300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK300-RevReq_BaseCase!AK300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL300-RevReq_BaseCase!AL300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM300-RevReq_BaseCase!AM300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN300-RevReq_BaseCase!AN300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO300-RevReq_BaseCase!AO300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP300-RevReq_BaseCase!AP300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ300-RevReq_BaseCase!AQ300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR300-RevReq_BaseCase!AR300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS300-RevReq_BaseCase!AS300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT300-RevReq_BaseCase!AT300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU300-RevReq_BaseCase!AU300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV300-RevReq_BaseCase!AV300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW300-RevReq_BaseCase!AW300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX300-RevReq_BaseCase!AX300","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY300-RevReq_BaseCase!AY300","v":0}]
[{"$f":"+RevReq_BaseCase!A301","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O301-RevReq_BaseCase!O301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P301-RevReq_BaseCase!P301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q301-RevReq_BaseCase!Q301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R301-RevReq_BaseCase!R301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S301-RevReq_BaseCase!S301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T301-RevReq_BaseCase!T301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U301-RevReq_BaseCase!U301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V301-RevReq_BaseCase!V301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W301-RevReq_BaseCase!W301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X301-RevReq_BaseCase!X301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y301-RevReq_BaseCase!Y301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z301-RevReq_BaseCase!Z301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA301-RevReq_BaseCase!AA301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB301-RevReq_BaseCase!AB301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC301-RevReq_BaseCase!AC301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD301-RevReq_BaseCase!AD301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE301-RevReq_BaseCase!AE301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF301-RevReq_BaseCase!AF301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG301-RevReq_BaseCase!AG301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH301-RevReq_BaseCase!AH301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI301-RevReq_BaseCase!AI301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ301-RevReq_BaseCase!AJ301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK301-RevReq_BaseCase!AK301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL301-RevReq_BaseCase!AL301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM301-RevReq_BaseCase!AM301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN301-RevReq_BaseCase!AN301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO301-RevReq_BaseCase!AO301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP301-RevReq_BaseCase!AP301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ301-RevReq_BaseCase!AQ301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR301-RevReq_BaseCase!AR301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS301-RevReq_BaseCase!AS301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT301-RevReq_BaseCase!AT301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU301-RevReq_BaseCase!AU301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV301-RevReq_BaseCase!AV301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW301-RevReq_BaseCase!AW301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX301-RevReq_BaseCase!AX301","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY301-RevReq_BaseCase!AY301","v":0}]
[{"$f":"+RevReq_BaseCase!A302","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O302-RevReq_BaseCase!O302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P302-RevReq_BaseCase!P302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q302-RevReq_BaseCase!Q302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R302-RevReq_BaseCase!R302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S302-RevReq_BaseCase!S302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T302-RevReq_BaseCase!T302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U302-RevReq_BaseCase!U302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V302-RevReq_BaseCase!V302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W302-RevReq_BaseCase!W302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X302-RevReq_BaseCase!X302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y302-RevReq_BaseCase!Y302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z302-RevReq_BaseCase!Z302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA302-RevReq_BaseCase!AA302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB302-RevReq_BaseCase!AB302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC302-RevReq_BaseCase!AC302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD302-RevReq_BaseCase!AD302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE302-RevReq_BaseCase!AE302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF302-RevReq_BaseCase!AF302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG302-RevReq_BaseCase!AG302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH302-RevReq_BaseCase!AH302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI302-RevReq_BaseCase!AI302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ302-RevReq_BaseCase!AJ302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK302-RevReq_BaseCase!AK302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL302-RevReq_BaseCase!AL302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM302-RevReq_BaseCase!AM302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN302-RevReq_BaseCase!AN302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO302-RevReq_BaseCase!AO302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP302-RevReq_BaseCase!AP302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ302-RevReq_BaseCase!AQ302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR302-RevReq_BaseCase!AR302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS302-RevReq_BaseCase!AS302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT302-RevReq_BaseCase!AT302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU302-RevReq_BaseCase!AU302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV302-RevReq_BaseCase!AV302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW302-RevReq_BaseCase!AW302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX302-RevReq_BaseCase!AX302","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY302-RevReq_BaseCase!AY302","v":0}]
[{"$f":"+RevReq_BaseCase!A303","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O303-RevReq_BaseCase!O303","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P303-RevReq_BaseCase!P303","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q303-RevReq_BaseCase!Q303","v":11853172.434782609},{"$f":"+'RevReq_ExitCase_(2018)'!R303-RevReq_BaseCase!R303","v":23706344.869565219},{"$f":"+'RevReq_ExitCase_(2018)'!S303-RevReq_BaseCase!S303","v":-8678973.6956521738},{"$f":"+'RevReq_ExitCase_(2018)'!T303-RevReq_BaseCase!T303","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U303-RevReq_BaseCase!U303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V303-RevReq_BaseCase!V303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W303-RevReq_BaseCase!W303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X303-RevReq_BaseCase!X303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y303-RevReq_BaseCase!Y303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z303-RevReq_BaseCase!Z303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA303-RevReq_BaseCase!AA303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB303-RevReq_BaseCase!AB303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC303-RevReq_BaseCase!AC303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD303-RevReq_BaseCase!AD303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE303-RevReq_BaseCase!AE303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF303-RevReq_BaseCase!AF303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG303-RevReq_BaseCase!AG303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH303-RevReq_BaseCase!AH303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI303-RevReq_BaseCase!AI303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ303-RevReq_BaseCase!AJ303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK303-RevReq_BaseCase!AK303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL303-RevReq_BaseCase!AL303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM303-RevReq_BaseCase!AM303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN303-RevReq_BaseCase!AN303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO303-RevReq_BaseCase!AO303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP303-RevReq_BaseCase!AP303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ303-RevReq_BaseCase!AQ303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR303-RevReq_BaseCase!AR303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS303-RevReq_BaseCase!AS303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT303-RevReq_BaseCase!AT303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU303-RevReq_BaseCase!AU303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV303-RevReq_BaseCase!AV303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW303-RevReq_BaseCase!AW303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX303-RevReq_BaseCase!AX303","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY303-RevReq_BaseCase!AY303","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A304","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O304-RevReq_BaseCase!O304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P304-RevReq_BaseCase!P304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q304-RevReq_BaseCase!Q304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R304-RevReq_BaseCase!R304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S304-RevReq_BaseCase!S304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T304-RevReq_BaseCase!T304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U304-RevReq_BaseCase!U304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V304-RevReq_BaseCase!V304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W304-RevReq_BaseCase!W304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X304-RevReq_BaseCase!X304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y304-RevReq_BaseCase!Y304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z304-RevReq_BaseCase!Z304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA304-RevReq_BaseCase!AA304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB304-RevReq_BaseCase!AB304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC304-RevReq_BaseCase!AC304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD304-RevReq_BaseCase!AD304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE304-RevReq_BaseCase!AE304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF304-RevReq_BaseCase!AF304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG304-RevReq_BaseCase!AG304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH304-RevReq_BaseCase!AH304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI304-RevReq_BaseCase!AI304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ304-RevReq_BaseCase!AJ304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK304-RevReq_BaseCase!AK304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL304-RevReq_BaseCase!AL304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM304-RevReq_BaseCase!AM304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN304-RevReq_BaseCase!AN304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO304-RevReq_BaseCase!AO304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP304-RevReq_BaseCase!AP304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ304-RevReq_BaseCase!AQ304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR304-RevReq_BaseCase!AR304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS304-RevReq_BaseCase!AS304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT304-RevReq_BaseCase!AT304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU304-RevReq_BaseCase!AU304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV304-RevReq_BaseCase!AV304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW304-RevReq_BaseCase!AW304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX304-RevReq_BaseCase!AX304","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY304-RevReq_BaseCase!AY304","v":0}]
[{"$f":"+RevReq_BaseCase!A305","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O305-RevReq_BaseCase!O305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P305-RevReq_BaseCase!P305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q305-RevReq_BaseCase!Q305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R305-RevReq_BaseCase!R305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S305-RevReq_BaseCase!S305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T305-RevReq_BaseCase!T305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U305-RevReq_BaseCase!U305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V305-RevReq_BaseCase!V305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W305-RevReq_BaseCase!W305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X305-RevReq_BaseCase!X305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y305-RevReq_BaseCase!Y305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z305-RevReq_BaseCase!Z305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA305-RevReq_BaseCase!AA305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB305-RevReq_BaseCase!AB305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC305-RevReq_BaseCase!AC305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD305-RevReq_BaseCase!AD305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE305-RevReq_BaseCase!AE305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF305-RevReq_BaseCase!AF305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG305-RevReq_BaseCase!AG305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH305-RevReq_BaseCase!AH305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI305-RevReq_BaseCase!AI305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ305-RevReq_BaseCase!AJ305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK305-RevReq_BaseCase!AK305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL305-RevReq_BaseCase!AL305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM305-RevReq_BaseCase!AM305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN305-RevReq_BaseCase!AN305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO305-RevReq_BaseCase!AO305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP305-RevReq_BaseCase!AP305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ305-RevReq_BaseCase!AQ305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR305-RevReq_BaseCase!AR305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS305-RevReq_BaseCase!AS305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT305-RevReq_BaseCase!AT305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU305-RevReq_BaseCase!AU305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV305-RevReq_BaseCase!AV305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW305-RevReq_BaseCase!AW305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX305-RevReq_BaseCase!AX305","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY305-RevReq_BaseCase!AY305","v":0}]
[{"$f":"+RevReq_BaseCase!A306","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O306-RevReq_BaseCase!O306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P306-RevReq_BaseCase!P306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q306-RevReq_BaseCase!Q306","v":66817391.304347828},{"$f":"+'RevReq_ExitCase_(2018)'!R306-RevReq_BaseCase!R306","v":43234782.608695656},{"$f":"+'RevReq_ExitCase_(2018)'!S306-RevReq_BaseCase!S306","v":19652173.913043484},{"$f":"+'RevReq_ExitCase_(2018)'!T306-RevReq_BaseCase!T306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U306-RevReq_BaseCase!U306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V306-RevReq_BaseCase!V306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W306-RevReq_BaseCase!W306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X306-RevReq_BaseCase!X306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y306-RevReq_BaseCase!Y306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z306-RevReq_BaseCase!Z306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA306-RevReq_BaseCase!AA306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB306-RevReq_BaseCase!AB306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC306-RevReq_BaseCase!AC306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD306-RevReq_BaseCase!AD306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE306-RevReq_BaseCase!AE306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF306-RevReq_BaseCase!AF306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG306-RevReq_BaseCase!AG306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH306-RevReq_BaseCase!AH306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI306-RevReq_BaseCase!AI306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ306-RevReq_BaseCase!AJ306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK306-RevReq_BaseCase!AK306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL306-RevReq_BaseCase!AL306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM306-RevReq_BaseCase!AM306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN306-RevReq_BaseCase!AN306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO306-RevReq_BaseCase!AO306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP306-RevReq_BaseCase!AP306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ306-RevReq_BaseCase!AQ306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR306-RevReq_BaseCase!AR306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS306-RevReq_BaseCase!AS306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT306-RevReq_BaseCase!AT306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU306-RevReq_BaseCase!AU306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV306-RevReq_BaseCase!AV306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW306-RevReq_BaseCase!AW306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX306-RevReq_BaseCase!AX306","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY306-RevReq_BaseCase!AY306","v":0}]
[{"$f":"+RevReq_BaseCase!A307","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O307-RevReq_BaseCase!O307","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P307-RevReq_BaseCase!P307","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q307-RevReq_BaseCase!Q307","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2018)'!R307-RevReq_BaseCase!R307","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2018)'!S307-RevReq_BaseCase!S307","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2018)'!T307-RevReq_BaseCase!T307","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U307-RevReq_BaseCase!U307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V307-RevReq_BaseCase!V307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W307-RevReq_BaseCase!W307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X307-RevReq_BaseCase!X307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y307-RevReq_BaseCase!Y307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z307-RevReq_BaseCase!Z307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA307-RevReq_BaseCase!AA307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB307-RevReq_BaseCase!AB307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC307-RevReq_BaseCase!AC307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD307-RevReq_BaseCase!AD307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE307-RevReq_BaseCase!AE307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF307-RevReq_BaseCase!AF307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG307-RevReq_BaseCase!AG307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH307-RevReq_BaseCase!AH307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI307-RevReq_BaseCase!AI307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ307-RevReq_BaseCase!AJ307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK307-RevReq_BaseCase!AK307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL307-RevReq_BaseCase!AL307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM307-RevReq_BaseCase!AM307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN307-RevReq_BaseCase!AN307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO307-RevReq_BaseCase!AO307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP307-RevReq_BaseCase!AP307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ307-RevReq_BaseCase!AQ307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR307-RevReq_BaseCase!AR307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS307-RevReq_BaseCase!AS307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT307-RevReq_BaseCase!AT307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU307-RevReq_BaseCase!AU307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV307-RevReq_BaseCase!AV307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW307-RevReq_BaseCase!AW307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX307-RevReq_BaseCase!AX307","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY307-RevReq_BaseCase!AY307","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A308","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O308-RevReq_BaseCase!O308","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P308-RevReq_BaseCase!P308","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q308-RevReq_BaseCase!Q308","v":-71781.816521765664},{"$f":"+'RevReq_ExitCase_(2018)'!R308-RevReq_BaseCase!R308","v":-143563.6330435304},{"$f":"+'RevReq_ExitCase_(2018)'!S308-RevReq_BaseCase!S308","v":-215345.44956529513},{"$f":"+'RevReq_ExitCase_(2018)'!T308-RevReq_BaseCase!T308","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U308-RevReq_BaseCase!U308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V308-RevReq_BaseCase!V308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W308-RevReq_BaseCase!W308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X308-RevReq_BaseCase!X308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y308-RevReq_BaseCase!Y308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z308-RevReq_BaseCase!Z308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA308-RevReq_BaseCase!AA308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB308-RevReq_BaseCase!AB308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC308-RevReq_BaseCase!AC308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD308-RevReq_BaseCase!AD308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE308-RevReq_BaseCase!AE308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF308-RevReq_BaseCase!AF308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG308-RevReq_BaseCase!AG308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH308-RevReq_BaseCase!AH308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI308-RevReq_BaseCase!AI308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ308-RevReq_BaseCase!AJ308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK308-RevReq_BaseCase!AK308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL308-RevReq_BaseCase!AL308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM308-RevReq_BaseCase!AM308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN308-RevReq_BaseCase!AN308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO308-RevReq_BaseCase!AO308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP308-RevReq_BaseCase!AP308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ308-RevReq_BaseCase!AQ308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR308-RevReq_BaseCase!AR308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS308-RevReq_BaseCase!AS308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT308-RevReq_BaseCase!AT308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU308-RevReq_BaseCase!AU308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV308-RevReq_BaseCase!AV308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW308-RevReq_BaseCase!AW308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX308-RevReq_BaseCase!AX308","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY308-RevReq_BaseCase!AY308","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A309","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O309-RevReq_BaseCase!O309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P309-RevReq_BaseCase!P309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q309-RevReq_BaseCase!Q309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R309-RevReq_BaseCase!R309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S309-RevReq_BaseCase!S309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T309-RevReq_BaseCase!T309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U309-RevReq_BaseCase!U309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V309-RevReq_BaseCase!V309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W309-RevReq_BaseCase!W309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X309-RevReq_BaseCase!X309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y309-RevReq_BaseCase!Y309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z309-RevReq_BaseCase!Z309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA309-RevReq_BaseCase!AA309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB309-RevReq_BaseCase!AB309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC309-RevReq_BaseCase!AC309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD309-RevReq_BaseCase!AD309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE309-RevReq_BaseCase!AE309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF309-RevReq_BaseCase!AF309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG309-RevReq_BaseCase!AG309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH309-RevReq_BaseCase!AH309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI309-RevReq_BaseCase!AI309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ309-RevReq_BaseCase!AJ309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK309-RevReq_BaseCase!AK309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL309-RevReq_BaseCase!AL309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM309-RevReq_BaseCase!AM309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN309-RevReq_BaseCase!AN309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO309-RevReq_BaseCase!AO309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP309-RevReq_BaseCase!AP309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ309-RevReq_BaseCase!AQ309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR309-RevReq_BaseCase!AR309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS309-RevReq_BaseCase!AS309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT309-RevReq_BaseCase!AT309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU309-RevReq_BaseCase!AU309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV309-RevReq_BaseCase!AV309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW309-RevReq_BaseCase!AW309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX309-RevReq_BaseCase!AX309","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY309-RevReq_BaseCase!AY309","v":0}]
[{"$f":"+RevReq_BaseCase!A310","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O310-RevReq_BaseCase!O310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P310-RevReq_BaseCase!P310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q310-RevReq_BaseCase!Q310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R310-RevReq_BaseCase!R310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S310-RevReq_BaseCase!S310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T310-RevReq_BaseCase!T310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U310-RevReq_BaseCase!U310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V310-RevReq_BaseCase!V310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W310-RevReq_BaseCase!W310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X310-RevReq_BaseCase!X310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y310-RevReq_BaseCase!Y310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z310-RevReq_BaseCase!Z310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA310-RevReq_BaseCase!AA310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB310-RevReq_BaseCase!AB310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC310-RevReq_BaseCase!AC310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD310-RevReq_BaseCase!AD310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE310-RevReq_BaseCase!AE310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF310-RevReq_BaseCase!AF310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG310-RevReq_BaseCase!AG310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH310-RevReq_BaseCase!AH310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI310-RevReq_BaseCase!AI310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ310-RevReq_BaseCase!AJ310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK310-RevReq_BaseCase!AK310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL310-RevReq_BaseCase!AL310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM310-RevReq_BaseCase!AM310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN310-RevReq_BaseCase!AN310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO310-RevReq_BaseCase!AO310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP310-RevReq_BaseCase!AP310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ310-RevReq_BaseCase!AQ310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR310-RevReq_BaseCase!AR310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS310-RevReq_BaseCase!AS310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT310-RevReq_BaseCase!AT310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU310-RevReq_BaseCase!AU310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV310-RevReq_BaseCase!AV310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW310-RevReq_BaseCase!AW310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX310-RevReq_BaseCase!AX310","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY310-RevReq_BaseCase!AY310","v":0}]
[{"$f":"+RevReq_BaseCase!A311","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O311-RevReq_BaseCase!O311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P311-RevReq_BaseCase!P311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q311-RevReq_BaseCase!Q311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R311-RevReq_BaseCase!R311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S311-RevReq_BaseCase!S311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T311-RevReq_BaseCase!T311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U311-RevReq_BaseCase!U311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V311-RevReq_BaseCase!V311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W311-RevReq_BaseCase!W311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X311-RevReq_BaseCase!X311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y311-RevReq_BaseCase!Y311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z311-RevReq_BaseCase!Z311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA311-RevReq_BaseCase!AA311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB311-RevReq_BaseCase!AB311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC311-RevReq_BaseCase!AC311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD311-RevReq_BaseCase!AD311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE311-RevReq_BaseCase!AE311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF311-RevReq_BaseCase!AF311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG311-RevReq_BaseCase!AG311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH311-RevReq_BaseCase!AH311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI311-RevReq_BaseCase!AI311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ311-RevReq_BaseCase!AJ311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK311-RevReq_BaseCase!AK311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL311-RevReq_BaseCase!AL311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM311-RevReq_BaseCase!AM311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN311-RevReq_BaseCase!AN311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO311-RevReq_BaseCase!AO311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP311-RevReq_BaseCase!AP311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ311-RevReq_BaseCase!AQ311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR311-RevReq_BaseCase!AR311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS311-RevReq_BaseCase!AS311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT311-RevReq_BaseCase!AT311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU311-RevReq_BaseCase!AU311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV311-RevReq_BaseCase!AV311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW311-RevReq_BaseCase!AW311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX311-RevReq_BaseCase!AX311","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY311-RevReq_BaseCase!AY311","v":0}]
[{"$f":"+RevReq_BaseCase!A312","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O312-RevReq_BaseCase!O312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P312-RevReq_BaseCase!P312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q312-RevReq_BaseCase!Q312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R312-RevReq_BaseCase!R312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S312-RevReq_BaseCase!S312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T312-RevReq_BaseCase!T312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U312-RevReq_BaseCase!U312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V312-RevReq_BaseCase!V312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W312-RevReq_BaseCase!W312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X312-RevReq_BaseCase!X312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y312-RevReq_BaseCase!Y312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z312-RevReq_BaseCase!Z312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA312-RevReq_BaseCase!AA312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB312-RevReq_BaseCase!AB312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC312-RevReq_BaseCase!AC312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD312-RevReq_BaseCase!AD312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE312-RevReq_BaseCase!AE312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF312-RevReq_BaseCase!AF312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG312-RevReq_BaseCase!AG312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH312-RevReq_BaseCase!AH312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI312-RevReq_BaseCase!AI312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ312-RevReq_BaseCase!AJ312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK312-RevReq_BaseCase!AK312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL312-RevReq_BaseCase!AL312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM312-RevReq_BaseCase!AM312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN312-RevReq_BaseCase!AN312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO312-RevReq_BaseCase!AO312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP312-RevReq_BaseCase!AP312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ312-RevReq_BaseCase!AQ312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR312-RevReq_BaseCase!AR312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS312-RevReq_BaseCase!AS312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT312-RevReq_BaseCase!AT312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU312-RevReq_BaseCase!AU312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV312-RevReq_BaseCase!AV312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW312-RevReq_BaseCase!AW312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX312-RevReq_BaseCase!AX312","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY312-RevReq_BaseCase!AY312","v":0}]
[{"$f":"+RevReq_BaseCase!A313","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O313-RevReq_BaseCase!O313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P313-RevReq_BaseCase!P313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q313-RevReq_BaseCase!Q313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R313-RevReq_BaseCase!R313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S313-RevReq_BaseCase!S313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T313-RevReq_BaseCase!T313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U313-RevReq_BaseCase!U313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V313-RevReq_BaseCase!V313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W313-RevReq_BaseCase!W313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X313-RevReq_BaseCase!X313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y313-RevReq_BaseCase!Y313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z313-RevReq_BaseCase!Z313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA313-RevReq_BaseCase!AA313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB313-RevReq_BaseCase!AB313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC313-RevReq_BaseCase!AC313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD313-RevReq_BaseCase!AD313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE313-RevReq_BaseCase!AE313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF313-RevReq_BaseCase!AF313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG313-RevReq_BaseCase!AG313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH313-RevReq_BaseCase!AH313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI313-RevReq_BaseCase!AI313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ313-RevReq_BaseCase!AJ313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK313-RevReq_BaseCase!AK313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL313-RevReq_BaseCase!AL313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM313-RevReq_BaseCase!AM313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN313-RevReq_BaseCase!AN313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO313-RevReq_BaseCase!AO313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP313-RevReq_BaseCase!AP313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ313-RevReq_BaseCase!AQ313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR313-RevReq_BaseCase!AR313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS313-RevReq_BaseCase!AS313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT313-RevReq_BaseCase!AT313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU313-RevReq_BaseCase!AU313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV313-RevReq_BaseCase!AV313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW313-RevReq_BaseCase!AW313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX313-RevReq_BaseCase!AX313","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY313-RevReq_BaseCase!AY313","v":0}]
[{"$f":"+RevReq_BaseCase!A314","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O314-RevReq_BaseCase!O314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P314-RevReq_BaseCase!P314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q314-RevReq_BaseCase!Q314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R314-RevReq_BaseCase!R314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S314-RevReq_BaseCase!S314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T314-RevReq_BaseCase!T314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U314-RevReq_BaseCase!U314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V314-RevReq_BaseCase!V314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W314-RevReq_BaseCase!W314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X314-RevReq_BaseCase!X314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y314-RevReq_BaseCase!Y314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z314-RevReq_BaseCase!Z314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA314-RevReq_BaseCase!AA314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB314-RevReq_BaseCase!AB314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC314-RevReq_BaseCase!AC314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD314-RevReq_BaseCase!AD314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE314-RevReq_BaseCase!AE314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF314-RevReq_BaseCase!AF314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG314-RevReq_BaseCase!AG314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH314-RevReq_BaseCase!AH314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI314-RevReq_BaseCase!AI314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ314-RevReq_BaseCase!AJ314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK314-RevReq_BaseCase!AK314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL314-RevReq_BaseCase!AL314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM314-RevReq_BaseCase!AM314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN314-RevReq_BaseCase!AN314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO314-RevReq_BaseCase!AO314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP314-RevReq_BaseCase!AP314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ314-RevReq_BaseCase!AQ314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR314-RevReq_BaseCase!AR314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS314-RevReq_BaseCase!AS314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT314-RevReq_BaseCase!AT314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU314-RevReq_BaseCase!AU314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV314-RevReq_BaseCase!AV314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW314-RevReq_BaseCase!AW314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX314-RevReq_BaseCase!AX314","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY314-RevReq_BaseCase!AY314","v":0}]
[null,null,null,{"$f":"\"Total \"&D289","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O314)","v":0},0,81415215.287467495,59329792.702306055,-8289701.0168110207,-31704927.93401698,-46287195.966858409,-60577681.879635267,-74810191.879234374,-96693535.422214806,-112410362.12523782,-133105702.23056269,-134562319.16035482,-131857645.15172687,-131185189.16959631,-129007686.59644637,-126354039.5925599,-122490562.24143931,-119979015.54064378,-121352637.33899093,-121205208.06183442,-118518629.6022864,-117454513.22480351,-115927600.22282019,-116704403.85242379,-117870800.24607337,-119494348.88327897,-120340977.39332664,-118864379.6840997,-120802937.90451908,-117904520.66383171,-115940154.95743138,-113143117.36784804,-109958155.49193746,-107075784.538315,-104221436.01076505,-146555987.51173371]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)"]
[{"$f":"+RevReq_BaseCase!A319","v":"Base"},null,{"$f":"C318+1","v":1},{"$f":"INDEX(D$55:D$79,$C319,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C319,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O319-RevReq_BaseCase!O319","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P319-RevReq_BaseCase!P319","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q319-RevReq_BaseCase!Q319","v":-4138834.414601922},{"$f":"+'RevReq_ExitCase_(2018)'!R319-RevReq_BaseCase!R319","v":919699.86864252388},{"$f":"+'RevReq_ExitCase_(2018)'!S319-RevReq_BaseCase!S319","v":5966974.8374328539},{"$f":"+'RevReq_ExitCase_(2018)'!T319-RevReq_BaseCase!T319","v":10999539.735932283},{"$f":"+'RevReq_ExitCase_(2018)'!U319-RevReq_BaseCase!U319","v":16022439.514876544},{"$f":"+'RevReq_ExitCase_(2018)'!V319-RevReq_BaseCase!V319","v":21034879.250330519},{"$f":"+'RevReq_ExitCase_(2018)'!W319-RevReq_BaseCase!W319","v":26030318.712881878},{"$f":"+'RevReq_ExitCase_(2018)'!X319-RevReq_BaseCase!X319","v":30998275.737942368},{"$f":"+'RevReq_ExitCase_(2018)'!Y319-RevReq_BaseCase!Y319","v":35933991.776144266},{"$f":"+'RevReq_ExitCase_(2018)'!Z319-RevReq_BaseCase!Z319","v":40828964.569057941},{"$f":"+'RevReq_ExitCase_(2018)'!AA319-RevReq_BaseCase!AA319","v":38359896.836042792},{"$f":"+'RevReq_ExitCase_(2018)'!AB319-RevReq_BaseCase!AB319","v":35717528.725869313},{"$f":"+'RevReq_ExitCase_(2018)'!AC319-RevReq_BaseCase!AC319","v":32905488.163798869},{"$f":"+'RevReq_ExitCase_(2018)'!AD319-RevReq_BaseCase!AD319","v":30091565.527911365},{"$f":"+'RevReq_ExitCase_(2018)'!AE319-RevReq_BaseCase!AE319","v":27815951.497131169},{"$f":"+'RevReq_ExitCase_(2018)'!AF319-RevReq_BaseCase!AF319","v":25601836.602831014},{"$f":"+'RevReq_ExitCase_(2018)'!AG319-RevReq_BaseCase!AG319","v":23325747.345295444},{"$f":"+'RevReq_ExitCase_(2018)'!AH319-RevReq_BaseCase!AH319","v":21440976.656008605},{"$f":"+'RevReq_ExitCase_(2018)'!AI319-RevReq_BaseCase!AI319","v":19669907.910937969},{"$f":"+'RevReq_ExitCase_(2018)'!AJ319-RevReq_BaseCase!AJ319","v":18160865.340159826},{"$f":"+'RevReq_ExitCase_(2018)'!AK319-RevReq_BaseCase!AK319","v":16785517.550974164},{"$f":"+'RevReq_ExitCase_(2018)'!AL319-RevReq_BaseCase!AL319","v":15577394.428839192},{"$f":"+'RevReq_ExitCase_(2018)'!AM319-RevReq_BaseCase!AM319","v":14495080.975613868},{"$f":"+'RevReq_ExitCase_(2018)'!AN319-RevReq_BaseCase!AN319","v":13423775.951055773},{"$f":"+'RevReq_ExitCase_(2018)'!AO319-RevReq_BaseCase!AO319","v":12380467.505033432},{"$f":"+'RevReq_ExitCase_(2018)'!AP319-RevReq_BaseCase!AP319","v":11349846.163969085},{"$f":"+'RevReq_ExitCase_(2018)'!AQ319-RevReq_BaseCase!AQ319","v":10349998.818368649},{"$f":"+'RevReq_ExitCase_(2018)'!AR319-RevReq_BaseCase!AR319","v":9379782.1511432454},{"$f":"+'RevReq_ExitCase_(2018)'!AS319-RevReq_BaseCase!AS319","v":8417998.0951004587},{"$f":"+'RevReq_ExitCase_(2018)'!AT319-RevReq_BaseCase!AT319","v":7508639.2568971198},{"$f":"+'RevReq_ExitCase_(2018)'!AU319-RevReq_BaseCase!AU319","v":6611245.175150862},{"$f":"+'RevReq_ExitCase_(2018)'!AV319-RevReq_BaseCase!AV319","v":5743686.7142225653},{"$f":"+'RevReq_ExitCase_(2018)'!AW319-RevReq_BaseCase!AW319","v":4894522.5475739818},{"$f":"+'RevReq_ExitCase_(2018)'!AX319-RevReq_BaseCase!AX319","v":4245530.3297865121},{"$f":"+'RevReq_ExitCase_(2018)'!AY319-RevReq_BaseCase!AY319","v":-5.1339156925678253E-8}]
[{"$f":"+RevReq_BaseCase!A320","v":"Clause"},null,{"$f":"C319+1","v":2},{"$f":"INDEX(D$55:D$79,$C320,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O320-RevReq_BaseCase!O320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P320-RevReq_BaseCase!P320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q320-RevReq_BaseCase!Q320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R320-RevReq_BaseCase!R320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S320-RevReq_BaseCase!S320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T320-RevReq_BaseCase!T320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U320-RevReq_BaseCase!U320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V320-RevReq_BaseCase!V320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W320-RevReq_BaseCase!W320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X320-RevReq_BaseCase!X320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y320-RevReq_BaseCase!Y320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z320-RevReq_BaseCase!Z320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA320-RevReq_BaseCase!AA320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB320-RevReq_BaseCase!AB320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC320-RevReq_BaseCase!AC320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD320-RevReq_BaseCase!AD320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE320-RevReq_BaseCase!AE320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF320-RevReq_BaseCase!AF320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG320-RevReq_BaseCase!AG320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH320-RevReq_BaseCase!AH320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI320-RevReq_BaseCase!AI320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ320-RevReq_BaseCase!AJ320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK320-RevReq_BaseCase!AK320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL320-RevReq_BaseCase!AL320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM320-RevReq_BaseCase!AM320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN320-RevReq_BaseCase!AN320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO320-RevReq_BaseCase!AO320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP320-RevReq_BaseCase!AP320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ320-RevReq_BaseCase!AQ320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR320-RevReq_BaseCase!AR320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS320-RevReq_BaseCase!AS320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT320-RevReq_BaseCase!AT320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU320-RevReq_BaseCase!AU320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV320-RevReq_BaseCase!AV320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW320-RevReq_BaseCase!AW320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX320-RevReq_BaseCase!AX320","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY320-RevReq_BaseCase!AY320","v":0}]
[{"$f":"+RevReq_BaseCase!A321","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O321-RevReq_BaseCase!O321","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P321-RevReq_BaseCase!P321","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q321-RevReq_BaseCase!Q321","v":-317871.23949613422},{"$f":"+'RevReq_ExitCase_(2018)'!R321-RevReq_BaseCase!R321","v":149969.59231165552},{"$f":"+'RevReq_ExitCase_(2018)'!S321-RevReq_BaseCase!S321","v":365409.81004972954},{"$f":"+'RevReq_ExitCase_(2018)'!T321-RevReq_BaseCase!T321","v":649288.15833196801},{"$f":"+'RevReq_ExitCase_(2018)'!U321-RevReq_BaseCase!U321","v":1000234.10987272},{"$f":"+'RevReq_ExitCase_(2018)'!V321-RevReq_BaseCase!V321","v":1415692.820864412},{"$f":"+'RevReq_ExitCase_(2018)'!W321-RevReq_BaseCase!W321","v":1886240.6331067714},{"$f":"+'RevReq_ExitCase_(2018)'!X321-RevReq_BaseCase!X321","v":2491336.8307898468},{"$f":"+'RevReq_ExitCase_(2018)'!Y321-RevReq_BaseCase!Y321","v":3237679.6216995493},{"$f":"+'RevReq_ExitCase_(2018)'!Z321-RevReq_BaseCase!Z321","v":4102422.5667977259},{"$f":"+'RevReq_ExitCase_(2018)'!AA321-RevReq_BaseCase!AA321","v":5046848.1587638063},{"$f":"+'RevReq_ExitCase_(2018)'!AB321-RevReq_BaseCase!AB321","v":6102424.5025446136},{"$f":"+'RevReq_ExitCase_(2018)'!AC321-RevReq_BaseCase!AC321","v":7241779.628627751},{"$f":"+'RevReq_ExitCase_(2018)'!AD321-RevReq_BaseCase!AD321","v":8468368.0742859952},{"$f":"+'RevReq_ExitCase_(2018)'!AE321-RevReq_BaseCase!AE321","v":9743105.8302597031},{"$f":"+'RevReq_ExitCase_(2018)'!AF321-RevReq_BaseCase!AF321","v":11039960.320856497},{"$f":"+'RevReq_ExitCase_(2018)'!AG321-RevReq_BaseCase!AG321","v":12365014.764245255},{"$f":"+'RevReq_ExitCase_(2018)'!AH321-RevReq_BaseCase!AH321","v":13772033.299906369},{"$f":"+'RevReq_ExitCase_(2018)'!AI321-RevReq_BaseCase!AI321","v":15277466.541875781},{"$f":"+'RevReq_ExitCase_(2018)'!AJ321-RevReq_BaseCase!AJ321","v":16809283.2410696},{"$f":"+'RevReq_ExitCase_(2018)'!AK321-RevReq_BaseCase!AK321","v":18341465.073658042},{"$f":"+'RevReq_ExitCase_(2018)'!AL321-RevReq_BaseCase!AL321","v":19889587.652426109},{"$f":"+'RevReq_ExitCase_(2018)'!AM321-RevReq_BaseCase!AM321","v":21448428.049312729},{"$f":"+'RevReq_ExitCase_(2018)'!AN321-RevReq_BaseCase!AN321","v":23027414.61428443},{"$f":"+'RevReq_ExitCase_(2018)'!AO321-RevReq_BaseCase!AO321","v":24630404.617310513},{"$f":"+'RevReq_ExitCase_(2018)'!AP321-RevReq_BaseCase!AP321","v":26252276.474002674},{"$f":"+'RevReq_ExitCase_(2018)'!AQ321-RevReq_BaseCase!AQ321","v":27862241.589586679},{"$f":"+'RevReq_ExitCase_(2018)'!AR321-RevReq_BaseCase!AR321","v":29404236.955499534},{"$f":"+'RevReq_ExitCase_(2018)'!AS321-RevReq_BaseCase!AS321","v":30847283.815604676},{"$f":"+'RevReq_ExitCase_(2018)'!AT321-RevReq_BaseCase!AT321","v":32156875.928615045},{"$f":"+'RevReq_ExitCase_(2018)'!AU321-RevReq_BaseCase!AU321","v":33294005.929886799},{"$f":"+'RevReq_ExitCase_(2018)'!AV321-RevReq_BaseCase!AV321","v":34284967.882343784},{"$f":"+'RevReq_ExitCase_(2018)'!AW321-RevReq_BaseCase!AW321","v":35152258.944568835},{"$f":"+'RevReq_ExitCase_(2018)'!AX321-RevReq_BaseCase!AX321","v":35894003.449524693},{"$f":"+'RevReq_ExitCase_(2018)'!AY321-RevReq_BaseCase!AY321","v":36539016.410919935}]
[{"$f":"+RevReq_BaseCase!A322","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O322-RevReq_BaseCase!O322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P322-RevReq_BaseCase!P322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q322-RevReq_BaseCase!Q322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R322-RevReq_BaseCase!R322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S322-RevReq_BaseCase!S322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T322-RevReq_BaseCase!T322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U322-RevReq_BaseCase!U322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V322-RevReq_BaseCase!V322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W322-RevReq_BaseCase!W322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X322-RevReq_BaseCase!X322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y322-RevReq_BaseCase!Y322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z322-RevReq_BaseCase!Z322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA322-RevReq_BaseCase!AA322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB322-RevReq_BaseCase!AB322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC322-RevReq_BaseCase!AC322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD322-RevReq_BaseCase!AD322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE322-RevReq_BaseCase!AE322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF322-RevReq_BaseCase!AF322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG322-RevReq_BaseCase!AG322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH322-RevReq_BaseCase!AH322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI322-RevReq_BaseCase!AI322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ322-RevReq_BaseCase!AJ322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK322-RevReq_BaseCase!AK322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL322-RevReq_BaseCase!AL322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM322-RevReq_BaseCase!AM322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN322-RevReq_BaseCase!AN322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO322-RevReq_BaseCase!AO322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP322-RevReq_BaseCase!AP322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ322-RevReq_BaseCase!AQ322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR322-RevReq_BaseCase!AR322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS322-RevReq_BaseCase!AS322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT322-RevReq_BaseCase!AT322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU322-RevReq_BaseCase!AU322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV322-RevReq_BaseCase!AV322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW322-RevReq_BaseCase!AW322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX322-RevReq_BaseCase!AX322","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY322-RevReq_BaseCase!AY322","v":0}]
[{"$f":"+RevReq_BaseCase!A323","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O323-RevReq_BaseCase!O323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P323-RevReq_BaseCase!P323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q323-RevReq_BaseCase!Q323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R323-RevReq_BaseCase!R323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S323-RevReq_BaseCase!S323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T323-RevReq_BaseCase!T323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U323-RevReq_BaseCase!U323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V323-RevReq_BaseCase!V323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W323-RevReq_BaseCase!W323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X323-RevReq_BaseCase!X323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y323-RevReq_BaseCase!Y323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z323-RevReq_BaseCase!Z323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA323-RevReq_BaseCase!AA323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB323-RevReq_BaseCase!AB323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC323-RevReq_BaseCase!AC323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD323-RevReq_BaseCase!AD323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE323-RevReq_BaseCase!AE323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF323-RevReq_BaseCase!AF323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG323-RevReq_BaseCase!AG323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH323-RevReq_BaseCase!AH323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI323-RevReq_BaseCase!AI323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ323-RevReq_BaseCase!AJ323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK323-RevReq_BaseCase!AK323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL323-RevReq_BaseCase!AL323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM323-RevReq_BaseCase!AM323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN323-RevReq_BaseCase!AN323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO323-RevReq_BaseCase!AO323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP323-RevReq_BaseCase!AP323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ323-RevReq_BaseCase!AQ323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR323-RevReq_BaseCase!AR323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS323-RevReq_BaseCase!AS323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT323-RevReq_BaseCase!AT323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU323-RevReq_BaseCase!AU323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV323-RevReq_BaseCase!AV323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW323-RevReq_BaseCase!AW323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX323-RevReq_BaseCase!AX323","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY323-RevReq_BaseCase!AY323","v":0}]
[{"$f":"+RevReq_BaseCase!A324","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O324-RevReq_BaseCase!O324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P324-RevReq_BaseCase!P324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q324-RevReq_BaseCase!Q324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R324-RevReq_BaseCase!R324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S324-RevReq_BaseCase!S324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T324-RevReq_BaseCase!T324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U324-RevReq_BaseCase!U324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V324-RevReq_BaseCase!V324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W324-RevReq_BaseCase!W324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X324-RevReq_BaseCase!X324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y324-RevReq_BaseCase!Y324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z324-RevReq_BaseCase!Z324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA324-RevReq_BaseCase!AA324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB324-RevReq_BaseCase!AB324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC324-RevReq_BaseCase!AC324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD324-RevReq_BaseCase!AD324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE324-RevReq_BaseCase!AE324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF324-RevReq_BaseCase!AF324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG324-RevReq_BaseCase!AG324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH324-RevReq_BaseCase!AH324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI324-RevReq_BaseCase!AI324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ324-RevReq_BaseCase!AJ324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK324-RevReq_BaseCase!AK324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL324-RevReq_BaseCase!AL324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM324-RevReq_BaseCase!AM324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN324-RevReq_BaseCase!AN324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO324-RevReq_BaseCase!AO324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP324-RevReq_BaseCase!AP324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ324-RevReq_BaseCase!AQ324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR324-RevReq_BaseCase!AR324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS324-RevReq_BaseCase!AS324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT324-RevReq_BaseCase!AT324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU324-RevReq_BaseCase!AU324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV324-RevReq_BaseCase!AV324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW324-RevReq_BaseCase!AW324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX324-RevReq_BaseCase!AX324","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY324-RevReq_BaseCase!AY324","v":0}]
[{"$f":"+RevReq_BaseCase!A325","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O325-RevReq_BaseCase!O325","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P325-RevReq_BaseCase!P325","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q325-RevReq_BaseCase!Q325","v":-8878655.7644999996},{"$f":"+'RevReq_ExitCase_(2018)'!R325-RevReq_BaseCase!R325","v":-9248565.7122499999},{"$f":"+'RevReq_ExitCase_(2018)'!S325-RevReq_BaseCase!S325","v":-9618475.6600000001},{"$f":"+'RevReq_ExitCase_(2018)'!T325-RevReq_BaseCase!T325","v":-9988385.6077500004},{"$f":"+'RevReq_ExitCase_(2018)'!U325-RevReq_BaseCase!U325","v":-10358295.555500001},{"$f":"+'RevReq_ExitCase_(2018)'!V325-RevReq_BaseCase!V325","v":-10728205.503250001},{"$f":"+'RevReq_ExitCase_(2018)'!W325-RevReq_BaseCase!W325","v":-11098115.451000001},{"$f":"+'RevReq_ExitCase_(2018)'!X325-RevReq_BaseCase!X325","v":-11468025.398750002},{"$f":"+'RevReq_ExitCase_(2018)'!Y325-RevReq_BaseCase!Y325","v":-11837935.346500002},{"$f":"+'RevReq_ExitCase_(2018)'!Z325-RevReq_BaseCase!Z325","v":-12207845.294250002},{"$f":"+'RevReq_ExitCase_(2018)'!AA325-RevReq_BaseCase!AA325","v":-12577755.242000002},{"$f":"+'RevReq_ExitCase_(2018)'!AB325-RevReq_BaseCase!AB325","v":-12947665.189750003},{"$f":"+'RevReq_ExitCase_(2018)'!AC325-RevReq_BaseCase!AC325","v":-13317575.137500003},{"$f":"+'RevReq_ExitCase_(2018)'!AD325-RevReq_BaseCase!AD325","v":-13687485.085250003},{"$f":"+'RevReq_ExitCase_(2018)'!AE325-RevReq_BaseCase!AE325","v":-14057395.033000004},{"$f":"+'RevReq_ExitCase_(2018)'!AF325-RevReq_BaseCase!AF325","v":-14427304.980750004},{"$f":"+'RevReq_ExitCase_(2018)'!AG325-RevReq_BaseCase!AG325","v":-14797214.928500004},{"$f":"+'RevReq_ExitCase_(2018)'!AH325-RevReq_BaseCase!AH325","v":-15167124.876250004},{"$f":"+'RevReq_ExitCase_(2018)'!AI325-RevReq_BaseCase!AI325","v":-15537034.824000005},{"$f":"+'RevReq_ExitCase_(2018)'!AJ325-RevReq_BaseCase!AJ325","v":-15906944.771750005},{"$f":"+'RevReq_ExitCase_(2018)'!AK325-RevReq_BaseCase!AK325","v":-16276854.719500005},{"$f":"+'RevReq_ExitCase_(2018)'!AL325-RevReq_BaseCase!AL325","v":-16646764.667250006},{"$f":"+'RevReq_ExitCase_(2018)'!AM325-RevReq_BaseCase!AM325","v":-17016674.615000006},{"$f":"+'RevReq_ExitCase_(2018)'!AN325-RevReq_BaseCase!AN325","v":-17386584.562750004},{"$f":"+'RevReq_ExitCase_(2018)'!AO325-RevReq_BaseCase!AO325","v":-17756494.510500003},{"$f":"+'RevReq_ExitCase_(2018)'!AP325-RevReq_BaseCase!AP325","v":-18126404.458250001},{"$f":"+'RevReq_ExitCase_(2018)'!AQ325-RevReq_BaseCase!AQ325","v":-18496314.405999999},{"$f":"+'RevReq_ExitCase_(2018)'!AR325-RevReq_BaseCase!AR325","v":-18866224.353749998},{"$f":"+'RevReq_ExitCase_(2018)'!AS325-RevReq_BaseCase!AS325","v":-19236134.301499996},{"$f":"+'RevReq_ExitCase_(2018)'!AT325-RevReq_BaseCase!AT325","v":-19606044.249249995},{"$f":"+'RevReq_ExitCase_(2018)'!AU325-RevReq_BaseCase!AU325","v":-19975954.196999993},{"$f":"+'RevReq_ExitCase_(2018)'!AV325-RevReq_BaseCase!AV325","v":-20345864.144749992},{"$f":"+'RevReq_ExitCase_(2018)'!AW325-RevReq_BaseCase!AW325","v":-20715774.09249999},{"$f":"+'RevReq_ExitCase_(2018)'!AX325-RevReq_BaseCase!AX325","v":-21085684.040249988},{"$f":"+'RevReq_ExitCase_(2018)'!AY325-RevReq_BaseCase!AY325","v":0}]
[{"$f":"+RevReq_BaseCase!A326","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O326-RevReq_BaseCase!O326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P326-RevReq_BaseCase!P326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q326-RevReq_BaseCase!Q326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R326-RevReq_BaseCase!R326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S326-RevReq_BaseCase!S326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T326-RevReq_BaseCase!T326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U326-RevReq_BaseCase!U326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V326-RevReq_BaseCase!V326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W326-RevReq_BaseCase!W326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X326-RevReq_BaseCase!X326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y326-RevReq_BaseCase!Y326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z326-RevReq_BaseCase!Z326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA326-RevReq_BaseCase!AA326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB326-RevReq_BaseCase!AB326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC326-RevReq_BaseCase!AC326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD326-RevReq_BaseCase!AD326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE326-RevReq_BaseCase!AE326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF326-RevReq_BaseCase!AF326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG326-RevReq_BaseCase!AG326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH326-RevReq_BaseCase!AH326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI326-RevReq_BaseCase!AI326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ326-RevReq_BaseCase!AJ326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK326-RevReq_BaseCase!AK326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL326-RevReq_BaseCase!AL326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM326-RevReq_BaseCase!AM326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN326-RevReq_BaseCase!AN326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO326-RevReq_BaseCase!AO326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP326-RevReq_BaseCase!AP326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ326-RevReq_BaseCase!AQ326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR326-RevReq_BaseCase!AR326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS326-RevReq_BaseCase!AS326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT326-RevReq_BaseCase!AT326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU326-RevReq_BaseCase!AU326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV326-RevReq_BaseCase!AV326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW326-RevReq_BaseCase!AW326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX326-RevReq_BaseCase!AX326","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY326-RevReq_BaseCase!AY326","v":0}]
[{"$f":"+RevReq_BaseCase!A327","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O327-RevReq_BaseCase!O327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P327-RevReq_BaseCase!P327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q327-RevReq_BaseCase!Q327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R327-RevReq_BaseCase!R327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S327-RevReq_BaseCase!S327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T327-RevReq_BaseCase!T327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U327-RevReq_BaseCase!U327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V327-RevReq_BaseCase!V327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W327-RevReq_BaseCase!W327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X327-RevReq_BaseCase!X327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y327-RevReq_BaseCase!Y327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z327-RevReq_BaseCase!Z327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA327-RevReq_BaseCase!AA327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB327-RevReq_BaseCase!AB327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC327-RevReq_BaseCase!AC327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD327-RevReq_BaseCase!AD327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE327-RevReq_BaseCase!AE327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF327-RevReq_BaseCase!AF327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG327-RevReq_BaseCase!AG327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH327-RevReq_BaseCase!AH327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI327-RevReq_BaseCase!AI327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ327-RevReq_BaseCase!AJ327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK327-RevReq_BaseCase!AK327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL327-RevReq_BaseCase!AL327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM327-RevReq_BaseCase!AM327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN327-RevReq_BaseCase!AN327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO327-RevReq_BaseCase!AO327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP327-RevReq_BaseCase!AP327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ327-RevReq_BaseCase!AQ327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR327-RevReq_BaseCase!AR327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS327-RevReq_BaseCase!AS327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT327-RevReq_BaseCase!AT327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU327-RevReq_BaseCase!AU327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV327-RevReq_BaseCase!AV327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW327-RevReq_BaseCase!AW327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX327-RevReq_BaseCase!AX327","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY327-RevReq_BaseCase!AY327","v":0}]
[{"$f":"+RevReq_BaseCase!A328","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O328-RevReq_BaseCase!O328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P328-RevReq_BaseCase!P328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q328-RevReq_BaseCase!Q328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R328-RevReq_BaseCase!R328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S328-RevReq_BaseCase!S328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T328-RevReq_BaseCase!T328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U328-RevReq_BaseCase!U328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V328-RevReq_BaseCase!V328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W328-RevReq_BaseCase!W328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X328-RevReq_BaseCase!X328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y328-RevReq_BaseCase!Y328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z328-RevReq_BaseCase!Z328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA328-RevReq_BaseCase!AA328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB328-RevReq_BaseCase!AB328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC328-RevReq_BaseCase!AC328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD328-RevReq_BaseCase!AD328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE328-RevReq_BaseCase!AE328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF328-RevReq_BaseCase!AF328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG328-RevReq_BaseCase!AG328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH328-RevReq_BaseCase!AH328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI328-RevReq_BaseCase!AI328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ328-RevReq_BaseCase!AJ328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK328-RevReq_BaseCase!AK328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL328-RevReq_BaseCase!AL328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM328-RevReq_BaseCase!AM328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN328-RevReq_BaseCase!AN328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO328-RevReq_BaseCase!AO328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP328-RevReq_BaseCase!AP328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ328-RevReq_BaseCase!AQ328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR328-RevReq_BaseCase!AR328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS328-RevReq_BaseCase!AS328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT328-RevReq_BaseCase!AT328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU328-RevReq_BaseCase!AU328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV328-RevReq_BaseCase!AV328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW328-RevReq_BaseCase!AW328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX328-RevReq_BaseCase!AX328","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY328-RevReq_BaseCase!AY328","v":0}]
[{"$f":"+RevReq_BaseCase!A329","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O329-RevReq_BaseCase!O329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P329-RevReq_BaseCase!P329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q329-RevReq_BaseCase!Q329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R329-RevReq_BaseCase!R329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S329-RevReq_BaseCase!S329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T329-RevReq_BaseCase!T329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U329-RevReq_BaseCase!U329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V329-RevReq_BaseCase!V329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W329-RevReq_BaseCase!W329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X329-RevReq_BaseCase!X329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y329-RevReq_BaseCase!Y329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z329-RevReq_BaseCase!Z329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA329-RevReq_BaseCase!AA329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB329-RevReq_BaseCase!AB329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC329-RevReq_BaseCase!AC329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD329-RevReq_BaseCase!AD329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE329-RevReq_BaseCase!AE329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF329-RevReq_BaseCase!AF329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG329-RevReq_BaseCase!AG329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH329-RevReq_BaseCase!AH329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI329-RevReq_BaseCase!AI329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ329-RevReq_BaseCase!AJ329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK329-RevReq_BaseCase!AK329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL329-RevReq_BaseCase!AL329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM329-RevReq_BaseCase!AM329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN329-RevReq_BaseCase!AN329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO329-RevReq_BaseCase!AO329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP329-RevReq_BaseCase!AP329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ329-RevReq_BaseCase!AQ329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR329-RevReq_BaseCase!AR329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS329-RevReq_BaseCase!AS329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT329-RevReq_BaseCase!AT329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU329-RevReq_BaseCase!AU329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV329-RevReq_BaseCase!AV329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW329-RevReq_BaseCase!AW329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX329-RevReq_BaseCase!AX329","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY329-RevReq_BaseCase!AY329","v":0}]
[{"$f":"+RevReq_BaseCase!A330","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O330-RevReq_BaseCase!O330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P330-RevReq_BaseCase!P330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q330-RevReq_BaseCase!Q330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R330-RevReq_BaseCase!R330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S330-RevReq_BaseCase!S330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T330-RevReq_BaseCase!T330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U330-RevReq_BaseCase!U330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V330-RevReq_BaseCase!V330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W330-RevReq_BaseCase!W330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X330-RevReq_BaseCase!X330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y330-RevReq_BaseCase!Y330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z330-RevReq_BaseCase!Z330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA330-RevReq_BaseCase!AA330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB330-RevReq_BaseCase!AB330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC330-RevReq_BaseCase!AC330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD330-RevReq_BaseCase!AD330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE330-RevReq_BaseCase!AE330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF330-RevReq_BaseCase!AF330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG330-RevReq_BaseCase!AG330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH330-RevReq_BaseCase!AH330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI330-RevReq_BaseCase!AI330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ330-RevReq_BaseCase!AJ330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK330-RevReq_BaseCase!AK330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL330-RevReq_BaseCase!AL330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM330-RevReq_BaseCase!AM330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN330-RevReq_BaseCase!AN330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO330-RevReq_BaseCase!AO330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP330-RevReq_BaseCase!AP330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ330-RevReq_BaseCase!AQ330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR330-RevReq_BaseCase!AR330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS330-RevReq_BaseCase!AS330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT330-RevReq_BaseCase!AT330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU330-RevReq_BaseCase!AU330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV330-RevReq_BaseCase!AV330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW330-RevReq_BaseCase!AW330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX330-RevReq_BaseCase!AX330","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY330-RevReq_BaseCase!AY330","v":0}]
[{"$f":"+RevReq_BaseCase!A331","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O331-RevReq_BaseCase!O331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P331-RevReq_BaseCase!P331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q331-RevReq_BaseCase!Q331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R331-RevReq_BaseCase!R331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S331-RevReq_BaseCase!S331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T331-RevReq_BaseCase!T331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U331-RevReq_BaseCase!U331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V331-RevReq_BaseCase!V331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W331-RevReq_BaseCase!W331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X331-RevReq_BaseCase!X331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y331-RevReq_BaseCase!Y331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z331-RevReq_BaseCase!Z331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA331-RevReq_BaseCase!AA331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB331-RevReq_BaseCase!AB331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC331-RevReq_BaseCase!AC331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD331-RevReq_BaseCase!AD331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE331-RevReq_BaseCase!AE331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF331-RevReq_BaseCase!AF331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG331-RevReq_BaseCase!AG331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH331-RevReq_BaseCase!AH331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI331-RevReq_BaseCase!AI331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ331-RevReq_BaseCase!AJ331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK331-RevReq_BaseCase!AK331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL331-RevReq_BaseCase!AL331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM331-RevReq_BaseCase!AM331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN331-RevReq_BaseCase!AN331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO331-RevReq_BaseCase!AO331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP331-RevReq_BaseCase!AP331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ331-RevReq_BaseCase!AQ331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR331-RevReq_BaseCase!AR331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS331-RevReq_BaseCase!AS331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT331-RevReq_BaseCase!AT331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU331-RevReq_BaseCase!AU331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV331-RevReq_BaseCase!AV331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW331-RevReq_BaseCase!AW331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX331-RevReq_BaseCase!AX331","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY331-RevReq_BaseCase!AY331","v":0}]
[{"$f":"+RevReq_BaseCase!A332","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O332-RevReq_BaseCase!O332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P332-RevReq_BaseCase!P332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q332-RevReq_BaseCase!Q332","v":-4572361.2667173911},{"$f":"+'RevReq_ExitCase_(2018)'!R332-RevReq_BaseCase!R332","v":-9144722.5334347822},{"$f":"+'RevReq_ExitCase_(2018)'!S332-RevReq_BaseCase!S332","v":3347914.1030978281},{"$f":"+'RevReq_ExitCase_(2018)'!T332-RevReq_BaseCase!T332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U332-RevReq_BaseCase!U332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V332-RevReq_BaseCase!V332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W332-RevReq_BaseCase!W332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X332-RevReq_BaseCase!X332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y332-RevReq_BaseCase!Y332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z332-RevReq_BaseCase!Z332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA332-RevReq_BaseCase!AA332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB332-RevReq_BaseCase!AB332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC332-RevReq_BaseCase!AC332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD332-RevReq_BaseCase!AD332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE332-RevReq_BaseCase!AE332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF332-RevReq_BaseCase!AF332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG332-RevReq_BaseCase!AG332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH332-RevReq_BaseCase!AH332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI332-RevReq_BaseCase!AI332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ332-RevReq_BaseCase!AJ332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK332-RevReq_BaseCase!AK332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL332-RevReq_BaseCase!AL332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM332-RevReq_BaseCase!AM332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN332-RevReq_BaseCase!AN332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO332-RevReq_BaseCase!AO332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP332-RevReq_BaseCase!AP332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ332-RevReq_BaseCase!AQ332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR332-RevReq_BaseCase!AR332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS332-RevReq_BaseCase!AS332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT332-RevReq_BaseCase!AT332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU332-RevReq_BaseCase!AU332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV332-RevReq_BaseCase!AV332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW332-RevReq_BaseCase!AW332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX332-RevReq_BaseCase!AX332","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY332-RevReq_BaseCase!AY332","v":0}]
[{"$f":"+RevReq_BaseCase!A333","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O333-RevReq_BaseCase!O333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P333-RevReq_BaseCase!P333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q333-RevReq_BaseCase!Q333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R333-RevReq_BaseCase!R333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S333-RevReq_BaseCase!S333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T333-RevReq_BaseCase!T333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U333-RevReq_BaseCase!U333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V333-RevReq_BaseCase!V333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W333-RevReq_BaseCase!W333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X333-RevReq_BaseCase!X333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y333-RevReq_BaseCase!Y333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z333-RevReq_BaseCase!Z333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA333-RevReq_BaseCase!AA333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB333-RevReq_BaseCase!AB333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC333-RevReq_BaseCase!AC333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD333-RevReq_BaseCase!AD333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE333-RevReq_BaseCase!AE333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF333-RevReq_BaseCase!AF333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG333-RevReq_BaseCase!AG333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH333-RevReq_BaseCase!AH333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI333-RevReq_BaseCase!AI333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ333-RevReq_BaseCase!AJ333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK333-RevReq_BaseCase!AK333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL333-RevReq_BaseCase!AL333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM333-RevReq_BaseCase!AM333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN333-RevReq_BaseCase!AN333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO333-RevReq_BaseCase!AO333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP333-RevReq_BaseCase!AP333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ333-RevReq_BaseCase!AQ333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR333-RevReq_BaseCase!AR333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS333-RevReq_BaseCase!AS333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT333-RevReq_BaseCase!AT333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU333-RevReq_BaseCase!AU333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV333-RevReq_BaseCase!AV333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW333-RevReq_BaseCase!AW333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX333-RevReq_BaseCase!AX333","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY333-RevReq_BaseCase!AY333","v":0}]
[{"$f":"+RevReq_BaseCase!A334","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O334-RevReq_BaseCase!O334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P334-RevReq_BaseCase!P334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q334-RevReq_BaseCase!Q334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R334-RevReq_BaseCase!R334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S334-RevReq_BaseCase!S334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T334-RevReq_BaseCase!T334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U334-RevReq_BaseCase!U334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V334-RevReq_BaseCase!V334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W334-RevReq_BaseCase!W334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X334-RevReq_BaseCase!X334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y334-RevReq_BaseCase!Y334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z334-RevReq_BaseCase!Z334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA334-RevReq_BaseCase!AA334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB334-RevReq_BaseCase!AB334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC334-RevReq_BaseCase!AC334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD334-RevReq_BaseCase!AD334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE334-RevReq_BaseCase!AE334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF334-RevReq_BaseCase!AF334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG334-RevReq_BaseCase!AG334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH334-RevReq_BaseCase!AH334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI334-RevReq_BaseCase!AI334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ334-RevReq_BaseCase!AJ334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK334-RevReq_BaseCase!AK334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL334-RevReq_BaseCase!AL334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM334-RevReq_BaseCase!AM334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN334-RevReq_BaseCase!AN334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO334-RevReq_BaseCase!AO334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP334-RevReq_BaseCase!AP334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ334-RevReq_BaseCase!AQ334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR334-RevReq_BaseCase!AR334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS334-RevReq_BaseCase!AS334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT334-RevReq_BaseCase!AT334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU334-RevReq_BaseCase!AU334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV334-RevReq_BaseCase!AV334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW334-RevReq_BaseCase!AW334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX334-RevReq_BaseCase!AX334","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY334-RevReq_BaseCase!AY334","v":0}]
[{"$f":"+RevReq_BaseCase!A335","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O335-RevReq_BaseCase!O335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P335-RevReq_BaseCase!P335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q335-RevReq_BaseCase!Q335","v":-25774808.695652172},{"$f":"+'RevReq_ExitCase_(2018)'!R335-RevReq_BaseCase!R335","v":-16677817.391304348},{"$f":"+'RevReq_ExitCase_(2018)'!S335-RevReq_BaseCase!S335","v":-7580826.0869565234},{"$f":"+'RevReq_ExitCase_(2018)'!T335-RevReq_BaseCase!T335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U335-RevReq_BaseCase!U335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V335-RevReq_BaseCase!V335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W335-RevReq_BaseCase!W335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X335-RevReq_BaseCase!X335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y335-RevReq_BaseCase!Y335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z335-RevReq_BaseCase!Z335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA335-RevReq_BaseCase!AA335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB335-RevReq_BaseCase!AB335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC335-RevReq_BaseCase!AC335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD335-RevReq_BaseCase!AD335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE335-RevReq_BaseCase!AE335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF335-RevReq_BaseCase!AF335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG335-RevReq_BaseCase!AG335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH335-RevReq_BaseCase!AH335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI335-RevReq_BaseCase!AI335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ335-RevReq_BaseCase!AJ335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK335-RevReq_BaseCase!AK335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL335-RevReq_BaseCase!AL335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM335-RevReq_BaseCase!AM335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN335-RevReq_BaseCase!AN335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO335-RevReq_BaseCase!AO335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP335-RevReq_BaseCase!AP335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ335-RevReq_BaseCase!AQ335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR335-RevReq_BaseCase!AR335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS335-RevReq_BaseCase!AS335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT335-RevReq_BaseCase!AT335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU335-RevReq_BaseCase!AU335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV335-RevReq_BaseCase!AV335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW335-RevReq_BaseCase!AW335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX335-RevReq_BaseCase!AX335","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY335-RevReq_BaseCase!AY335","v":0}]
[{"$f":"+RevReq_BaseCase!A336","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O336-RevReq_BaseCase!O336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P336-RevReq_BaseCase!P336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q336-RevReq_BaseCase!Q336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R336-RevReq_BaseCase!R336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S336-RevReq_BaseCase!S336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T336-RevReq_BaseCase!T336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U336-RevReq_BaseCase!U336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V336-RevReq_BaseCase!V336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W336-RevReq_BaseCase!W336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X336-RevReq_BaseCase!X336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y336-RevReq_BaseCase!Y336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z336-RevReq_BaseCase!Z336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA336-RevReq_BaseCase!AA336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB336-RevReq_BaseCase!AB336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC336-RevReq_BaseCase!AC336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD336-RevReq_BaseCase!AD336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE336-RevReq_BaseCase!AE336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF336-RevReq_BaseCase!AF336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG336-RevReq_BaseCase!AG336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH336-RevReq_BaseCase!AH336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI336-RevReq_BaseCase!AI336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ336-RevReq_BaseCase!AJ336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK336-RevReq_BaseCase!AK336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL336-RevReq_BaseCase!AL336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM336-RevReq_BaseCase!AM336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN336-RevReq_BaseCase!AN336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO336-RevReq_BaseCase!AO336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP336-RevReq_BaseCase!AP336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ336-RevReq_BaseCase!AQ336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR336-RevReq_BaseCase!AR336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS336-RevReq_BaseCase!AS336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT336-RevReq_BaseCase!AT336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU336-RevReq_BaseCase!AU336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV336-RevReq_BaseCase!AV336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW336-RevReq_BaseCase!AW336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX336-RevReq_BaseCase!AX336","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY336-RevReq_BaseCase!AY336","v":0}]
[{"$f":"+RevReq_BaseCase!A337","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O337-RevReq_BaseCase!O337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P337-RevReq_BaseCase!P337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q337-RevReq_BaseCase!Q337","v":27689.835723271128},{"$f":"+'RevReq_ExitCase_(2018)'!R337-RevReq_BaseCase!R337","v":55379.67144654179},{"$f":"+'RevReq_ExitCase_(2018)'!S337-RevReq_BaseCase!S337","v":83069.507169812452},{"$f":"+'RevReq_ExitCase_(2018)'!T337-RevReq_BaseCase!T337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U337-RevReq_BaseCase!U337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V337-RevReq_BaseCase!V337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W337-RevReq_BaseCase!W337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X337-RevReq_BaseCase!X337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y337-RevReq_BaseCase!Y337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z337-RevReq_BaseCase!Z337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA337-RevReq_BaseCase!AA337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB337-RevReq_BaseCase!AB337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC337-RevReq_BaseCase!AC337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD337-RevReq_BaseCase!AD337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE337-RevReq_BaseCase!AE337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF337-RevReq_BaseCase!AF337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG337-RevReq_BaseCase!AG337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH337-RevReq_BaseCase!AH337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI337-RevReq_BaseCase!AI337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ337-RevReq_BaseCase!AJ337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK337-RevReq_BaseCase!AK337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL337-RevReq_BaseCase!AL337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM337-RevReq_BaseCase!AM337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN337-RevReq_BaseCase!AN337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO337-RevReq_BaseCase!AO337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP337-RevReq_BaseCase!AP337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ337-RevReq_BaseCase!AQ337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR337-RevReq_BaseCase!AR337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS337-RevReq_BaseCase!AS337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT337-RevReq_BaseCase!AT337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU337-RevReq_BaseCase!AU337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV337-RevReq_BaseCase!AV337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW337-RevReq_BaseCase!AW337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX337-RevReq_BaseCase!AX337","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY337-RevReq_BaseCase!AY337","v":0}]
[{"$f":"+RevReq_BaseCase!A338","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O338-RevReq_BaseCase!O338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P338-RevReq_BaseCase!P338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q338-RevReq_BaseCase!Q338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R338-RevReq_BaseCase!R338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S338-RevReq_BaseCase!S338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T338-RevReq_BaseCase!T338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U338-RevReq_BaseCase!U338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V338-RevReq_BaseCase!V338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W338-RevReq_BaseCase!W338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X338-RevReq_BaseCase!X338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y338-RevReq_BaseCase!Y338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z338-RevReq_BaseCase!Z338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA338-RevReq_BaseCase!AA338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB338-RevReq_BaseCase!AB338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC338-RevReq_BaseCase!AC338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD338-RevReq_BaseCase!AD338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE338-RevReq_BaseCase!AE338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF338-RevReq_BaseCase!AF338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG338-RevReq_BaseCase!AG338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH338-RevReq_BaseCase!AH338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI338-RevReq_BaseCase!AI338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ338-RevReq_BaseCase!AJ338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK338-RevReq_BaseCase!AK338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL338-RevReq_BaseCase!AL338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM338-RevReq_BaseCase!AM338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN338-RevReq_BaseCase!AN338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO338-RevReq_BaseCase!AO338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP338-RevReq_BaseCase!AP338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ338-RevReq_BaseCase!AQ338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR338-RevReq_BaseCase!AR338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS338-RevReq_BaseCase!AS338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT338-RevReq_BaseCase!AT338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU338-RevReq_BaseCase!AU338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV338-RevReq_BaseCase!AV338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW338-RevReq_BaseCase!AW338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX338-RevReq_BaseCase!AX338","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY338-RevReq_BaseCase!AY338","v":0}]
[{"$f":"+RevReq_BaseCase!A339","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O339-RevReq_BaseCase!O339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P339-RevReq_BaseCase!P339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q339-RevReq_BaseCase!Q339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R339-RevReq_BaseCase!R339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S339-RevReq_BaseCase!S339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T339-RevReq_BaseCase!T339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U339-RevReq_BaseCase!U339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V339-RevReq_BaseCase!V339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W339-RevReq_BaseCase!W339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X339-RevReq_BaseCase!X339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y339-RevReq_BaseCase!Y339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z339-RevReq_BaseCase!Z339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA339-RevReq_BaseCase!AA339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB339-RevReq_BaseCase!AB339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC339-RevReq_BaseCase!AC339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD339-RevReq_BaseCase!AD339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE339-RevReq_BaseCase!AE339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF339-RevReq_BaseCase!AF339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG339-RevReq_BaseCase!AG339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH339-RevReq_BaseCase!AH339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI339-RevReq_BaseCase!AI339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ339-RevReq_BaseCase!AJ339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK339-RevReq_BaseCase!AK339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL339-RevReq_BaseCase!AL339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM339-RevReq_BaseCase!AM339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN339-RevReq_BaseCase!AN339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO339-RevReq_BaseCase!AO339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP339-RevReq_BaseCase!AP339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ339-RevReq_BaseCase!AQ339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR339-RevReq_BaseCase!AR339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS339-RevReq_BaseCase!AS339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT339-RevReq_BaseCase!AT339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU339-RevReq_BaseCase!AU339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV339-RevReq_BaseCase!AV339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW339-RevReq_BaseCase!AW339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX339-RevReq_BaseCase!AX339","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY339-RevReq_BaseCase!AY339","v":0}]
[{"$f":"+RevReq_BaseCase!A340","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O340-RevReq_BaseCase!O340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P340-RevReq_BaseCase!P340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q340-RevReq_BaseCase!Q340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R340-RevReq_BaseCase!R340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S340-RevReq_BaseCase!S340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T340-RevReq_BaseCase!T340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U340-RevReq_BaseCase!U340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V340-RevReq_BaseCase!V340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W340-RevReq_BaseCase!W340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X340-RevReq_BaseCase!X340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y340-RevReq_BaseCase!Y340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z340-RevReq_BaseCase!Z340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA340-RevReq_BaseCase!AA340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB340-RevReq_BaseCase!AB340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC340-RevReq_BaseCase!AC340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD340-RevReq_BaseCase!AD340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE340-RevReq_BaseCase!AE340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF340-RevReq_BaseCase!AF340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG340-RevReq_BaseCase!AG340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH340-RevReq_BaseCase!AH340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI340-RevReq_BaseCase!AI340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ340-RevReq_BaseCase!AJ340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK340-RevReq_BaseCase!AK340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL340-RevReq_BaseCase!AL340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM340-RevReq_BaseCase!AM340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN340-RevReq_BaseCase!AN340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO340-RevReq_BaseCase!AO340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP340-RevReq_BaseCase!AP340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ340-RevReq_BaseCase!AQ340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR340-RevReq_BaseCase!AR340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS340-RevReq_BaseCase!AS340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT340-RevReq_BaseCase!AT340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU340-RevReq_BaseCase!AU340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV340-RevReq_BaseCase!AV340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW340-RevReq_BaseCase!AW340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX340-RevReq_BaseCase!AX340","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY340-RevReq_BaseCase!AY340","v":0}]
[{"$f":"+RevReq_BaseCase!A341","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O341-RevReq_BaseCase!O341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P341-RevReq_BaseCase!P341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q341-RevReq_BaseCase!Q341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R341-RevReq_BaseCase!R341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S341-RevReq_BaseCase!S341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T341-RevReq_BaseCase!T341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U341-RevReq_BaseCase!U341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V341-RevReq_BaseCase!V341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W341-RevReq_BaseCase!W341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X341-RevReq_BaseCase!X341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y341-RevReq_BaseCase!Y341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z341-RevReq_BaseCase!Z341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA341-RevReq_BaseCase!AA341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB341-RevReq_BaseCase!AB341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC341-RevReq_BaseCase!AC341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD341-RevReq_BaseCase!AD341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE341-RevReq_BaseCase!AE341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF341-RevReq_BaseCase!AF341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG341-RevReq_BaseCase!AG341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH341-RevReq_BaseCase!AH341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI341-RevReq_BaseCase!AI341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ341-RevReq_BaseCase!AJ341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK341-RevReq_BaseCase!AK341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL341-RevReq_BaseCase!AL341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM341-RevReq_BaseCase!AM341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN341-RevReq_BaseCase!AN341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO341-RevReq_BaseCase!AO341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP341-RevReq_BaseCase!AP341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ341-RevReq_BaseCase!AQ341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR341-RevReq_BaseCase!AR341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS341-RevReq_BaseCase!AS341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT341-RevReq_BaseCase!AT341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU341-RevReq_BaseCase!AU341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV341-RevReq_BaseCase!AV341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW341-RevReq_BaseCase!AW341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX341-RevReq_BaseCase!AX341","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY341-RevReq_BaseCase!AY341","v":0}]
[{"$f":"+RevReq_BaseCase!A342","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O342-RevReq_BaseCase!O342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P342-RevReq_BaseCase!P342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q342-RevReq_BaseCase!Q342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R342-RevReq_BaseCase!R342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S342-RevReq_BaseCase!S342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T342-RevReq_BaseCase!T342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U342-RevReq_BaseCase!U342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V342-RevReq_BaseCase!V342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W342-RevReq_BaseCase!W342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X342-RevReq_BaseCase!X342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y342-RevReq_BaseCase!Y342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z342-RevReq_BaseCase!Z342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA342-RevReq_BaseCase!AA342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB342-RevReq_BaseCase!AB342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC342-RevReq_BaseCase!AC342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD342-RevReq_BaseCase!AD342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE342-RevReq_BaseCase!AE342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF342-RevReq_BaseCase!AF342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG342-RevReq_BaseCase!AG342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH342-RevReq_BaseCase!AH342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI342-RevReq_BaseCase!AI342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ342-RevReq_BaseCase!AJ342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK342-RevReq_BaseCase!AK342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL342-RevReq_BaseCase!AL342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM342-RevReq_BaseCase!AM342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN342-RevReq_BaseCase!AN342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO342-RevReq_BaseCase!AO342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP342-RevReq_BaseCase!AP342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ342-RevReq_BaseCase!AQ342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR342-RevReq_BaseCase!AR342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS342-RevReq_BaseCase!AS342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT342-RevReq_BaseCase!AT342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU342-RevReq_BaseCase!AU342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV342-RevReq_BaseCase!AV342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW342-RevReq_BaseCase!AW342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX342-RevReq_BaseCase!AX342","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY342-RevReq_BaseCase!AY342","v":0}]
[{"$f":"+RevReq_BaseCase!A343","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O343-RevReq_BaseCase!O343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P343-RevReq_BaseCase!P343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q343-RevReq_BaseCase!Q343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R343-RevReq_BaseCase!R343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S343-RevReq_BaseCase!S343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T343-RevReq_BaseCase!T343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U343-RevReq_BaseCase!U343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V343-RevReq_BaseCase!V343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W343-RevReq_BaseCase!W343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X343-RevReq_BaseCase!X343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y343-RevReq_BaseCase!Y343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z343-RevReq_BaseCase!Z343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA343-RevReq_BaseCase!AA343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB343-RevReq_BaseCase!AB343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC343-RevReq_BaseCase!AC343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD343-RevReq_BaseCase!AD343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE343-RevReq_BaseCase!AE343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF343-RevReq_BaseCase!AF343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG343-RevReq_BaseCase!AG343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH343-RevReq_BaseCase!AH343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI343-RevReq_BaseCase!AI343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ343-RevReq_BaseCase!AJ343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK343-RevReq_BaseCase!AK343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL343-RevReq_BaseCase!AL343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM343-RevReq_BaseCase!AM343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN343-RevReq_BaseCase!AN343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO343-RevReq_BaseCase!AO343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP343-RevReq_BaseCase!AP343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ343-RevReq_BaseCase!AQ343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR343-RevReq_BaseCase!AR343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS343-RevReq_BaseCase!AS343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT343-RevReq_BaseCase!AT343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU343-RevReq_BaseCase!AU343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV343-RevReq_BaseCase!AV343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW343-RevReq_BaseCase!AW343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX343-RevReq_BaseCase!AX343","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY343-RevReq_BaseCase!AY343","v":0}]
[null,null,null,{"$f":"\"Total \"&D318","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O319:O343)","v":0},0,-43654841.545244344,-33946056.50458841,-7435933.4892062992,1660442.2865142506,6664378.0692492649,11722366.567944931,16818443.894988649,22021587.16998221,27333736.051343814,32723541.841605663,30828989.752806593,28872288.038663924,26829692.654926613,24872448.516947359,23501662.294390868,22214491.942937508,20893547.181040697,20045885.079664968,19410339.628813747,19063203.809479423,18850127.905132204,18820217.414015293,18926834.40992659,19064606.002590202,19254377.61184394,19475718.179721758,19715926.001955327,19917794.752892785,20029147.609205138,20059470.936262168,19929296.908037666,19682790.451816358,19331007.399642829,19053849.739061214,36539016.410919882]
[]
[]
[null,null,null,"Rate Base, Ending"]
[{"$f":"+RevReq_BaseCase!A348","v":"Base"},null,{"$f":"C347+1","v":1},{"$f":"INDEX(D$55:D$79,$C348,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C348,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O348-RevReq_BaseCase!O348","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P348-RevReq_BaseCase!P348","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q348-RevReq_BaseCase!Q348","v":-12112439.133783378},{"$f":"+'RevReq_ExitCase_(2018)'!R348-RevReq_BaseCase!R348","v":-15035685.600802436},{"$f":"+'RevReq_ExitCase_(2018)'!S348-RevReq_BaseCase!S348","v":-17977897.424933113},{"$f":"+'RevReq_ExitCase_(2018)'!T348-RevReq_BaseCase!T348","v":-20942187.059479304},{"$f":"+'RevReq_ExitCase_(2018)'!U348-RevReq_BaseCase!U348","v":-23924284.058123887},{"$f":"+'RevReq_ExitCase_(2018)'!V348-RevReq_BaseCase!V348","v":-26926284.872459222},{"$f":"+'RevReq_ExitCase_(2018)'!W348-RevReq_BaseCase!W348","v":-29952067.345704421},{"$f":"+'RevReq_ExitCase_(2018)'!X348-RevReq_BaseCase!X348","v":-33005521.064141184},{"$f":"+'RevReq_ExitCase_(2018)'!Y348-RevReq_BaseCase!Y348","v":-36097597.935839415},{"$f":"+'RevReq_ExitCase_(2018)'!Z348-RevReq_BaseCase!Z348","v":-39260699.647118479},{"$f":"+'RevReq_ExitCase_(2018)'!AA348-RevReq_BaseCase!AA348","v":-35171105.766306311},{"$f":"+'RevReq_ExitCase_(2018)'!AB348-RevReq_BaseCase!AB348","v":-31288247.052596495},{"$f":"+'RevReq_ExitCase_(2018)'!AC348-RevReq_BaseCase!AC348","v":-27582866.897464097},{"$f":"+'RevReq_ExitCase_(2018)'!AD348-RevReq_BaseCase!AD348","v":-23897844.540249646},{"$f":"+'RevReq_ExitCase_(2018)'!AE348-RevReq_BaseCase!AE348","v":-21092682.167972922},{"$f":"+'RevReq_ExitCase_(2018)'!AF348-RevReq_BaseCase!AF348","v":-18399927.910086505},{"$f":"+'RevReq_ExitCase_(2018)'!AG348-RevReq_BaseCase!AG348","v":-15791626.599623725},{"$f":"+'RevReq_ExitCase_(2018)'!AH348-RevReq_BaseCase!AH348","v":-13996525.414253827},{"$f":"+'RevReq_ExitCase_(2018)'!AI348-RevReq_BaseCase!AI348","v":-12401251.447555777},{"$f":"+'RevReq_ExitCase_(2018)'!AJ348-RevReq_BaseCase!AJ348","v":-11225721.16747082},{"$f":"+'RevReq_ExitCase_(2018)'!AK348-RevReq_BaseCase!AK348","v":-10265586.875915494},{"$f":"+'RevReq_ExitCase_(2018)'!AL348-RevReq_BaseCase!AL348","v":-9571733.2110248357},{"$f":"+'RevReq_ExitCase_(2018)'!AM348-RevReq_BaseCase!AM348","v":-9078212.8944886569},{"$f":"+'RevReq_ExitCase_(2018)'!AN348-RevReq_BaseCase!AN348","v":-8602221.8775217459},{"$f":"+'RevReq_ExitCase_(2018)'!AO348-RevReq_BaseCase!AO348","v":-8170811.2840560693},{"$f":"+'RevReq_ExitCase_(2018)'!AP348-RevReq_BaseCase!AP348","v":-7759603.0346485525},{"$f":"+'RevReq_ExitCase_(2018)'!AQ348-RevReq_BaseCase!AQ348","v":-7397397.8356978539},{"$f":"+'RevReq_ExitCase_(2018)'!AR348-RevReq_BaseCase!AR348","v":-7082375.123310633},{"$f":"+'RevReq_ExitCase_(2018)'!AS348-RevReq_BaseCase!AS348","v":-6780780.1009271182},{"$f":"+'RevReq_ExitCase_(2018)'!AT348-RevReq_BaseCase!AT348","v":-6562664.508376034},{"$f":"+'RevReq_ExitCase_(2018)'!AU348-RevReq_BaseCase!AU348","v":-6363601.0263985489},{"$f":"+'RevReq_ExitCase_(2018)'!AV348-RevReq_BaseCase!AV348","v":-6212046.3716081828},{"$f":"+'RevReq_ExitCase_(2018)'!AW348-RevReq_BaseCase!AW348","v":-6085381.6742887516},{"$f":"+'RevReq_ExitCase_(2018)'!AX348-RevReq_BaseCase!AX348","v":-5820528.9716992648},{"$f":"+'RevReq_ExitCase_(2018)'!AY348-RevReq_BaseCase!AY348","v":8.2654878497123718E-9}]
[{"$f":"+RevReq_BaseCase!A349","v":"Clause"},null,{"$f":"C348+1","v":2},{"$f":"INDEX(D$55:D$79,$C349,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O349-RevReq_BaseCase!O349","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P349-RevReq_BaseCase!P349","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q349-RevReq_BaseCase!Q349","v":-3132466.4064883739},{"$f":"+'RevReq_ExitCase_(2018)'!R349-RevReq_BaseCase!R349","v":-6264932.8129767478},{"$f":"+'RevReq_ExitCase_(2018)'!S349-RevReq_BaseCase!S349","v":-9397399.2194651216},{"$f":"+'RevReq_ExitCase_(2018)'!T349-RevReq_BaseCase!T349","v":-12529865.625953496},{"$f":"+'RevReq_ExitCase_(2018)'!U349-RevReq_BaseCase!U349","v":-15662332.032441869},{"$f":"+'RevReq_ExitCase_(2018)'!V349-RevReq_BaseCase!V349","v":-18794798.438930243},{"$f":"+'RevReq_ExitCase_(2018)'!W349-RevReq_BaseCase!W349","v":-21927264.845418617},{"$f":"+'RevReq_ExitCase_(2018)'!X349-RevReq_BaseCase!X349","v":-25059731.251906991},{"$f":"+'RevReq_ExitCase_(2018)'!Y349-RevReq_BaseCase!Y349","v":-28192197.658395365},{"$f":"+'RevReq_ExitCase_(2018)'!Z349-RevReq_BaseCase!Z349","v":-31324664.064883739},{"$f":"+'RevReq_ExitCase_(2018)'!AA349-RevReq_BaseCase!AA349","v":-30094759.78351023},{"$f":"+'RevReq_ExitCase_(2018)'!AB349-RevReq_BaseCase!AB349","v":-28864855.502136722},{"$f":"+'RevReq_ExitCase_(2018)'!AC349-RevReq_BaseCase!AC349","v":-27634951.220763214},{"$f":"+'RevReq_ExitCase_(2018)'!AD349-RevReq_BaseCase!AD349","v":-26405046.939389706},{"$f":"+'RevReq_ExitCase_(2018)'!AE349-RevReq_BaseCase!AE349","v":-25175142.658016197},{"$f":"+'RevReq_ExitCase_(2018)'!AF349-RevReq_BaseCase!AF349","v":-23945238.376642689},{"$f":"+'RevReq_ExitCase_(2018)'!AG349-RevReq_BaseCase!AG349","v":-22715334.095269181},{"$f":"+'RevReq_ExitCase_(2018)'!AH349-RevReq_BaseCase!AH349","v":-21485429.813895673},{"$f":"+'RevReq_ExitCase_(2018)'!AI349-RevReq_BaseCase!AI349","v":-20255525.532522164},{"$f":"+'RevReq_ExitCase_(2018)'!AJ349-RevReq_BaseCase!AJ349","v":-19025621.251148656},{"$f":"+'RevReq_ExitCase_(2018)'!AK349-RevReq_BaseCase!AK349","v":-17795716.969775148},{"$f":"+'RevReq_ExitCase_(2018)'!AL349-RevReq_BaseCase!AL349","v":-16565812.688401639},{"$f":"+'RevReq_ExitCase_(2018)'!AM349-RevReq_BaseCase!AM349","v":-15335908.407028131},{"$f":"+'RevReq_ExitCase_(2018)'!AN349-RevReq_BaseCase!AN349","v":-14106004.125654623},{"$f":"+'RevReq_ExitCase_(2018)'!AO349-RevReq_BaseCase!AO349","v":-12876099.844281115},{"$f":"+'RevReq_ExitCase_(2018)'!AP349-RevReq_BaseCase!AP349","v":-11646195.562907606},{"$f":"+'RevReq_ExitCase_(2018)'!AQ349-RevReq_BaseCase!AQ349","v":-10416291.281534098},{"$f":"+'RevReq_ExitCase_(2018)'!AR349-RevReq_BaseCase!AR349","v":-9186387.0001605898},{"$f":"+'RevReq_ExitCase_(2018)'!AS349-RevReq_BaseCase!AS349","v":-7956482.7187870815},{"$f":"+'RevReq_ExitCase_(2018)'!AT349-RevReq_BaseCase!AT349","v":-6726578.4374135733},{"$f":"+'RevReq_ExitCase_(2018)'!AU349-RevReq_BaseCase!AU349","v":-5496674.156040065},{"$f":"+'RevReq_ExitCase_(2018)'!AV349-RevReq_BaseCase!AV349","v":-4266769.8746665567},{"$f":"+'RevReq_ExitCase_(2018)'!AW349-RevReq_BaseCase!AW349","v":-3041265.8374068588},{"$f":"+'RevReq_ExitCase_(2018)'!AX349-RevReq_BaseCase!AX349","v":-2272694.1206160486},{"$f":"+'RevReq_ExitCase_(2018)'!AY349-RevReq_BaseCase!AY349","v":-3.7252902984619141E-8}]
[{"$f":"+RevReq_BaseCase!A350","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O350-RevReq_BaseCase!O350","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P350-RevReq_BaseCase!P350","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q350-RevReq_BaseCase!Q350","v":-2507872.6499303551},{"$f":"+'RevReq_ExitCase_(2018)'!R350-RevReq_BaseCase!R350","v":-4349630.7838530298},{"$f":"+'RevReq_ExitCase_(2018)'!S350-RevReq_BaseCase!S350","v":-7732582.4936678866},{"$f":"+'RevReq_ExitCase_(2018)'!T350-RevReq_BaseCase!T350","v":-10861131.789055154},{"$f":"+'RevReq_ExitCase_(2018)'!U350-RevReq_BaseCase!U350","v":-14509686.08385657},{"$f":"+'RevReq_ExitCase_(2018)'!V350-RevReq_BaseCase!V350","v":-17792435.794645403},{"$f":"+'RevReq_ExitCase_(2018)'!W350-RevReq_BaseCase!W350","v":-20955271.854056016},{"$f":"+'RevReq_ExitCase_(2018)'!X350-RevReq_BaseCase!X350","v":-31634135.667745158},{"$f":"+'RevReq_ExitCase_(2018)'!Y350-RevReq_BaseCase!Y350","v":-35998783.913966753},{"$f":"+'RevReq_ExitCase_(2018)'!Z350-RevReq_BaseCase!Z350","v":-45193192.446770929},{"$f":"+'RevReq_ExitCase_(2018)'!AA350-RevReq_BaseCase!AA350","v":-54048229.168473355},{"$f":"+'RevReq_ExitCase_(2018)'!AB350-RevReq_BaseCase!AB350","v":-58597315.159522302},{"$f":"+'RevReq_ExitCase_(2018)'!AC350-RevReq_BaseCase!AC350","v":-65086958.55260171},{"$f":"+'RevReq_ExitCase_(2018)'!AD350-RevReq_BaseCase!AD350","v":-69965769.060791925},{"$f":"+'RevReq_ExitCase_(2018)'!AE350-RevReq_BaseCase!AE350","v":-72902038.442687392},{"$f":"+'RevReq_ExitCase_(2018)'!AF350-RevReq_BaseCase!AF350","v":-74432373.120753691},{"$f":"+'RevReq_ExitCase_(2018)'!AG350-RevReq_BaseCase!AG350","v":-77263877.933641121},{"$f":"+'RevReq_ExitCase_(2018)'!AH350-RevReq_BaseCase!AH350","v":-82693984.841963068},{"$f":"+'RevReq_ExitCase_(2018)'!AI350-RevReq_BaseCase!AI350","v":-86191011.515129015},{"$f":"+'RevReq_ExitCase_(2018)'!AJ350-RevReq_BaseCase!AJ350","v":-86440648.691508234},{"$f":"+'RevReq_ExitCase_(2018)'!AK350-RevReq_BaseCase!AK350","v":-87963203.310245395},{"$f":"+'RevReq_ExitCase_(2018)'!AL350-RevReq_BaseCase!AL350","v":-88573424.753672838},{"$f":"+'RevReq_ExitCase_(2018)'!AM350-RevReq_BaseCase!AM350","v":-91150409.67217198},{"$f":"+'RevReq_ExitCase_(2018)'!AN350-RevReq_BaseCase!AN350","v":-94068209.290840268},{"$f":"+'RevReq_ExitCase_(2018)'!AO350-RevReq_BaseCase!AO350","v":-97346484.662066892},{"$f":"+'RevReq_ExitCase_(2018)'!AP350-RevReq_BaseCase!AP350","v":-99795970.631528899},{"$f":"+'RevReq_ExitCase_(2018)'!AQ350-RevReq_BaseCase!AQ350","v":-99854260.145540789},{"$f":"+'RevReq_ExitCase_(2018)'!AR350-RevReq_BaseCase!AR350","v":-103318760.24394143},{"$f":"+'RevReq_ExitCase_(2018)'!AS350-RevReq_BaseCase!AS350","v":-102023269.11726667},{"$f":"+'RevReq_ExitCase_(2018)'!AT350-RevReq_BaseCase!AT350","v":-101659273.57634003},{"$f":"+'RevReq_ExitCase_(2018)'!AU350-RevReq_BaseCase!AU350","v":-100603943.22801732},{"$f":"+'RevReq_ExitCase_(2018)'!AV350-RevReq_BaseCase!AV350","v":-99229401.86187759},{"$f":"+'RevReq_ExitCase_(2018)'!AW350-RevReq_BaseCase!AW350","v":-98233325.273447961},{"$f":"+'RevReq_ExitCase_(2018)'!AX350-RevReq_BaseCase!AX350","v":-96871786.614575803},{"$f":"+'RevReq_ExitCase_(2018)'!AY350-RevReq_BaseCase!AY350","v":-95831635.227198035}]
[{"$f":"+RevReq_BaseCase!A351","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O351-RevReq_BaseCase!O351","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P351-RevReq_BaseCase!P351","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q351-RevReq_BaseCase!Q351","v":-403990.55012408347},{"$f":"+'RevReq_ExitCase_(2018)'!R351-RevReq_BaseCase!R351","v":-808042.01149881561},{"$f":"+'RevReq_ExitCase_(2018)'!S351-RevReq_BaseCase!S351","v":-1212155.6023492094},{"$f":"+'RevReq_ExitCase_(2018)'!T351-RevReq_BaseCase!T351","v":-1616332.5652647782},{"$f":"+'RevReq_ExitCase_(2018)'!U351-RevReq_BaseCase!U351","v":-2020574.1676868252},{"$f":"+'RevReq_ExitCase_(2018)'!V351-RevReq_BaseCase!V351","v":-2424881.7024054802},{"$f":"+'RevReq_ExitCase_(2018)'!W351-RevReq_BaseCase!W351","v":-2829256.4880666756},{"$f":"+'RevReq_ExitCase_(2018)'!X351-RevReq_BaseCase!X351","v":-3233699.8696892615},{"$f":"+'RevReq_ExitCase_(2018)'!Y351-RevReq_BaseCase!Y351","v":-3638213.2191924662},{"$f":"+'RevReq_ExitCase_(2018)'!Z351-RevReq_BaseCase!Z351","v":-4042797.9359339019},{"$f":"+'RevReq_ExitCase_(2018)'!AA351-RevReq_BaseCase!AA351","v":-4447455.4472583337},{"$f":"+'RevReq_ExitCase_(2018)'!AB351-RevReq_BaseCase!AB351","v":-4852187.2090574205},{"$f":"+'RevReq_ExitCase_(2018)'!AC351-RevReq_BaseCase!AC351","v":-5256994.7063406557},{"$f":"+'RevReq_ExitCase_(2018)'!AD351-RevReq_BaseCase!AD351","v":-5661879.4538177233},{"$f":"+'RevReq_ExitCase_(2018)'!AE351-RevReq_BaseCase!AE351","v":-6066842.9964924995},{"$f":"+'RevReq_ExitCase_(2018)'!AF351-RevReq_BaseCase!AF351","v":-6471886.9102689382},{"$f":"+'RevReq_ExitCase_(2018)'!AG351-RevReq_BaseCase!AG351","v":-6877012.8025690727},{"$f":"+'RevReq_ExitCase_(2018)'!AH351-RevReq_BaseCase!AH351","v":-7282222.3129633758},{"$f":"+'RevReq_ExitCase_(2018)'!AI351-RevReq_BaseCase!AI351","v":-7687517.1138137318},{"$f":"+'RevReq_ExitCase_(2018)'!AJ351-RevReq_BaseCase!AJ351","v":-8092898.9109292645},{"$f":"+'RevReq_ExitCase_(2018)'!AK351-RevReq_BaseCase!AK351","v":-8498369.4442352727},{"$f":"+'RevReq_ExitCase_(2018)'!AL351-RevReq_BaseCase!AL351","v":-8903930.4884555694},{"$f":"+'RevReq_ExitCase_(2018)'!AM351-RevReq_BaseCase!AM351","v":-9309583.8538084384},{"$f":"+'RevReq_ExitCase_(2018)'!AN351-RevReq_BaseCase!AN351","v":-9715331.3867165316},{"$f":"+'RevReq_ExitCase_(2018)'!AO351-RevReq_BaseCase!AO351","v":-10121174.970530953},{"$f":"+'RevReq_ExitCase_(2018)'!AP351-RevReq_BaseCase!AP351","v":-10527116.526269831},{"$f":"+'RevReq_ExitCase_(2018)'!AQ351-RevReq_BaseCase!AQ351","v":-10933158.013371654},{"$f":"+'RevReq_ExitCase_(2018)'!AR351-RevReq_BaseCase!AR351","v":-11339301.430463679},{"$f":"+'RevReq_ExitCase_(2018)'!AS351-RevReq_BaseCase!AS351","v":-11745548.816145714},{"$f":"+'RevReq_ExitCase_(2018)'!AT351-RevReq_BaseCase!AT351","v":-12151902.249789555},{"$f":"+'RevReq_ExitCase_(2018)'!AU351-RevReq_BaseCase!AU351","v":-12558363.852354437},{"$f":"+'RevReq_ExitCase_(2018)'!AV351-RevReq_BaseCase!AV351","v":-12964935.787218789},{"$f":"+'RevReq_ExitCase_(2018)'!AW351-RevReq_BaseCase!AW351","v":-13371620.261028592},{"$f":"+'RevReq_ExitCase_(2018)'!AX351-RevReq_BaseCase!AX351","v":-13778419.524562757},{"$f":"+'RevReq_ExitCase_(2018)'!AY351-RevReq_BaseCase!AY351","v":-14185335.873615775}]
[{"$f":"+RevReq_BaseCase!A352","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O352-RevReq_BaseCase!O352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P352-RevReq_BaseCase!P352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q352-RevReq_BaseCase!Q352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R352-RevReq_BaseCase!R352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S352-RevReq_BaseCase!S352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T352-RevReq_BaseCase!T352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U352-RevReq_BaseCase!U352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V352-RevReq_BaseCase!V352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W352-RevReq_BaseCase!W352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X352-RevReq_BaseCase!X352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y352-RevReq_BaseCase!Y352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z352-RevReq_BaseCase!Z352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA352-RevReq_BaseCase!AA352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB352-RevReq_BaseCase!AB352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC352-RevReq_BaseCase!AC352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD352-RevReq_BaseCase!AD352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE352-RevReq_BaseCase!AE352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF352-RevReq_BaseCase!AF352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG352-RevReq_BaseCase!AG352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH352-RevReq_BaseCase!AH352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI352-RevReq_BaseCase!AI352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ352-RevReq_BaseCase!AJ352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK352-RevReq_BaseCase!AK352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL352-RevReq_BaseCase!AL352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM352-RevReq_BaseCase!AM352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN352-RevReq_BaseCase!AN352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO352-RevReq_BaseCase!AO352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP352-RevReq_BaseCase!AP352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ352-RevReq_BaseCase!AQ352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR352-RevReq_BaseCase!AR352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS352-RevReq_BaseCase!AS352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT352-RevReq_BaseCase!AT352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU352-RevReq_BaseCase!AU352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV352-RevReq_BaseCase!AV352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW352-RevReq_BaseCase!AW352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX352-RevReq_BaseCase!AX352","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY352-RevReq_BaseCase!AY352","v":0}]
[{"$f":"+RevReq_BaseCase!A353","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O353-RevReq_BaseCase!O353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P353-RevReq_BaseCase!P353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q353-RevReq_BaseCase!Q353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R353-RevReq_BaseCase!R353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S353-RevReq_BaseCase!S353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T353-RevReq_BaseCase!T353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U353-RevReq_BaseCase!U353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V353-RevReq_BaseCase!V353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W353-RevReq_BaseCase!W353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X353-RevReq_BaseCase!X353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y353-RevReq_BaseCase!Y353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z353-RevReq_BaseCase!Z353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA353-RevReq_BaseCase!AA353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB353-RevReq_BaseCase!AB353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC353-RevReq_BaseCase!AC353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD353-RevReq_BaseCase!AD353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE353-RevReq_BaseCase!AE353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF353-RevReq_BaseCase!AF353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG353-RevReq_BaseCase!AG353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH353-RevReq_BaseCase!AH353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI353-RevReq_BaseCase!AI353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ353-RevReq_BaseCase!AJ353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK353-RevReq_BaseCase!AK353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL353-RevReq_BaseCase!AL353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM353-RevReq_BaseCase!AM353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN353-RevReq_BaseCase!AN353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO353-RevReq_BaseCase!AO353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP353-RevReq_BaseCase!AP353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ353-RevReq_BaseCase!AQ353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR353-RevReq_BaseCase!AR353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS353-RevReq_BaseCase!AS353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT353-RevReq_BaseCase!AT353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU353-RevReq_BaseCase!AU353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV353-RevReq_BaseCase!AV353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW353-RevReq_BaseCase!AW353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX353-RevReq_BaseCase!AX353","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY353-RevReq_BaseCase!AY353","v":0}]
[{"$f":"+RevReq_BaseCase!A354","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O354-RevReq_BaseCase!O354","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P354-RevReq_BaseCase!P354","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q354-RevReq_BaseCase!Q354","v":14137950.2355},{"$f":"+'RevReq_ExitCase_(2018)'!R354-RevReq_BaseCase!R354","v":14726977.28775},{"$f":"+'RevReq_ExitCase_(2018)'!S354-RevReq_BaseCase!S354","v":15316004.34},{"$f":"+'RevReq_ExitCase_(2018)'!T354-RevReq_BaseCase!T354","v":15905031.39225},{"$f":"+'RevReq_ExitCase_(2018)'!U354-RevReq_BaseCase!U354","v":16494058.444499999},{"$f":"+'RevReq_ExitCase_(2018)'!V354-RevReq_BaseCase!V354","v":17083085.496749997},{"$f":"+'RevReq_ExitCase_(2018)'!W354-RevReq_BaseCase!W354","v":17672112.548999999},{"$f":"+'RevReq_ExitCase_(2018)'!X354-RevReq_BaseCase!X354","v":18261139.60125},{"$f":"+'RevReq_ExitCase_(2018)'!Y354-RevReq_BaseCase!Y354","v":18850166.653499998},{"$f":"+'RevReq_ExitCase_(2018)'!Z354-RevReq_BaseCase!Z354","v":19439193.705749996},{"$f":"+'RevReq_ExitCase_(2018)'!AA354-RevReq_BaseCase!AA354","v":20028220.757999998},{"$f":"+'RevReq_ExitCase_(2018)'!AB354-RevReq_BaseCase!AB354","v":20617247.810249999},{"$f":"+'RevReq_ExitCase_(2018)'!AC354-RevReq_BaseCase!AC354","v":21206274.862499997},{"$f":"+'RevReq_ExitCase_(2018)'!AD354-RevReq_BaseCase!AD354","v":21795301.914749995},{"$f":"+'RevReq_ExitCase_(2018)'!AE354-RevReq_BaseCase!AE354","v":22384328.966999996},{"$f":"+'RevReq_ExitCase_(2018)'!AF354-RevReq_BaseCase!AF354","v":22973356.019249998},{"$f":"+'RevReq_ExitCase_(2018)'!AG354-RevReq_BaseCase!AG354","v":23562383.071499996},{"$f":"+'RevReq_ExitCase_(2018)'!AH354-RevReq_BaseCase!AH354","v":24151410.123749994},{"$f":"+'RevReq_ExitCase_(2018)'!AI354-RevReq_BaseCase!AI354","v":24740437.175999995},{"$f":"+'RevReq_ExitCase_(2018)'!AJ354-RevReq_BaseCase!AJ354","v":25329464.228249997},{"$f":"+'RevReq_ExitCase_(2018)'!AK354-RevReq_BaseCase!AK354","v":25918491.280499995},{"$f":"+'RevReq_ExitCase_(2018)'!AL354-RevReq_BaseCase!AL354","v":26507518.332749993},{"$f":"+'RevReq_ExitCase_(2018)'!AM354-RevReq_BaseCase!AM354","v":27096545.384999994},{"$f":"+'RevReq_ExitCase_(2018)'!AN354-RevReq_BaseCase!AN354","v":27685572.437249996},{"$f":"+'RevReq_ExitCase_(2018)'!AO354-RevReq_BaseCase!AO354","v":28274599.489499997},{"$f":"+'RevReq_ExitCase_(2018)'!AP354-RevReq_BaseCase!AP354","v":28863626.541749999},{"$f":"+'RevReq_ExitCase_(2018)'!AQ354-RevReq_BaseCase!AQ354","v":29452653.594000001},{"$f":"+'RevReq_ExitCase_(2018)'!AR354-RevReq_BaseCase!AR354","v":30041680.646250002},{"$f":"+'RevReq_ExitCase_(2018)'!AS354-RevReq_BaseCase!AS354","v":30630707.698500004},{"$f":"+'RevReq_ExitCase_(2018)'!AT354-RevReq_BaseCase!AT354","v":31219734.750750005},{"$f":"+'RevReq_ExitCase_(2018)'!AU354-RevReq_BaseCase!AU354","v":31808761.803000007},{"$f":"+'RevReq_ExitCase_(2018)'!AV354-RevReq_BaseCase!AV354","v":32397788.855250008},{"$f":"+'RevReq_ExitCase_(2018)'!AW354-RevReq_BaseCase!AW354","v":32986815.90750001},{"$f":"+'RevReq_ExitCase_(2018)'!AX354-RevReq_BaseCase!AX354","v":33575842.959750012},{"$f":"+'RevReq_ExitCase_(2018)'!AY354-RevReq_BaseCase!AY354","v":0}]
[{"$f":"+RevReq_BaseCase!A355","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O355-RevReq_BaseCase!O355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P355-RevReq_BaseCase!P355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q355-RevReq_BaseCase!Q355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R355-RevReq_BaseCase!R355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S355-RevReq_BaseCase!S355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T355-RevReq_BaseCase!T355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U355-RevReq_BaseCase!U355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V355-RevReq_BaseCase!V355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W355-RevReq_BaseCase!W355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X355-RevReq_BaseCase!X355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y355-RevReq_BaseCase!Y355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z355-RevReq_BaseCase!Z355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA355-RevReq_BaseCase!AA355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB355-RevReq_BaseCase!AB355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC355-RevReq_BaseCase!AC355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD355-RevReq_BaseCase!AD355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE355-RevReq_BaseCase!AE355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF355-RevReq_BaseCase!AF355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG355-RevReq_BaseCase!AG355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH355-RevReq_BaseCase!AH355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI355-RevReq_BaseCase!AI355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ355-RevReq_BaseCase!AJ355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK355-RevReq_BaseCase!AK355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL355-RevReq_BaseCase!AL355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM355-RevReq_BaseCase!AM355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN355-RevReq_BaseCase!AN355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO355-RevReq_BaseCase!AO355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP355-RevReq_BaseCase!AP355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ355-RevReq_BaseCase!AQ355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR355-RevReq_BaseCase!AR355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS355-RevReq_BaseCase!AS355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT355-RevReq_BaseCase!AT355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU355-RevReq_BaseCase!AU355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV355-RevReq_BaseCase!AV355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW355-RevReq_BaseCase!AW355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX355-RevReq_BaseCase!AX355","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY355-RevReq_BaseCase!AY355","v":0}]
[{"$f":"+RevReq_BaseCase!A356","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O356-RevReq_BaseCase!O356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P356-RevReq_BaseCase!P356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q356-RevReq_BaseCase!Q356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R356-RevReq_BaseCase!R356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S356-RevReq_BaseCase!S356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T356-RevReq_BaseCase!T356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U356-RevReq_BaseCase!U356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V356-RevReq_BaseCase!V356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W356-RevReq_BaseCase!W356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X356-RevReq_BaseCase!X356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y356-RevReq_BaseCase!Y356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z356-RevReq_BaseCase!Z356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA356-RevReq_BaseCase!AA356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB356-RevReq_BaseCase!AB356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC356-RevReq_BaseCase!AC356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD356-RevReq_BaseCase!AD356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE356-RevReq_BaseCase!AE356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF356-RevReq_BaseCase!AF356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG356-RevReq_BaseCase!AG356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH356-RevReq_BaseCase!AH356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI356-RevReq_BaseCase!AI356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ356-RevReq_BaseCase!AJ356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK356-RevReq_BaseCase!AK356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL356-RevReq_BaseCase!AL356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM356-RevReq_BaseCase!AM356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN356-RevReq_BaseCase!AN356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO356-RevReq_BaseCase!AO356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP356-RevReq_BaseCase!AP356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ356-RevReq_BaseCase!AQ356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR356-RevReq_BaseCase!AR356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS356-RevReq_BaseCase!AS356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT356-RevReq_BaseCase!AT356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU356-RevReq_BaseCase!AU356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV356-RevReq_BaseCase!AV356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW356-RevReq_BaseCase!AW356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX356-RevReq_BaseCase!AX356","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY356-RevReq_BaseCase!AY356","v":0}]
[{"$f":"+RevReq_BaseCase!A357","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O357-RevReq_BaseCase!O357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P357-RevReq_BaseCase!P357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q357-RevReq_BaseCase!Q357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R357-RevReq_BaseCase!R357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S357-RevReq_BaseCase!S357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T357-RevReq_BaseCase!T357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U357-RevReq_BaseCase!U357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V357-RevReq_BaseCase!V357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W357-RevReq_BaseCase!W357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X357-RevReq_BaseCase!X357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y357-RevReq_BaseCase!Y357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z357-RevReq_BaseCase!Z357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA357-RevReq_BaseCase!AA357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB357-RevReq_BaseCase!AB357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC357-RevReq_BaseCase!AC357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD357-RevReq_BaseCase!AD357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE357-RevReq_BaseCase!AE357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF357-RevReq_BaseCase!AF357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG357-RevReq_BaseCase!AG357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH357-RevReq_BaseCase!AH357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI357-RevReq_BaseCase!AI357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ357-RevReq_BaseCase!AJ357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK357-RevReq_BaseCase!AK357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL357-RevReq_BaseCase!AL357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM357-RevReq_BaseCase!AM357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN357-RevReq_BaseCase!AN357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO357-RevReq_BaseCase!AO357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP357-RevReq_BaseCase!AP357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ357-RevReq_BaseCase!AQ357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR357-RevReq_BaseCase!AR357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS357-RevReq_BaseCase!AS357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT357-RevReq_BaseCase!AT357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU357-RevReq_BaseCase!AU357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV357-RevReq_BaseCase!AV357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW357-RevReq_BaseCase!AW357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX357-RevReq_BaseCase!AX357","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY357-RevReq_BaseCase!AY357","v":0}]
[{"$f":"+RevReq_BaseCase!A358","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O358-RevReq_BaseCase!O358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P358-RevReq_BaseCase!P358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q358-RevReq_BaseCase!Q358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R358-RevReq_BaseCase!R358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S358-RevReq_BaseCase!S358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T358-RevReq_BaseCase!T358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U358-RevReq_BaseCase!U358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V358-RevReq_BaseCase!V358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W358-RevReq_BaseCase!W358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X358-RevReq_BaseCase!X358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y358-RevReq_BaseCase!Y358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z358-RevReq_BaseCase!Z358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA358-RevReq_BaseCase!AA358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB358-RevReq_BaseCase!AB358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC358-RevReq_BaseCase!AC358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD358-RevReq_BaseCase!AD358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE358-RevReq_BaseCase!AE358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF358-RevReq_BaseCase!AF358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG358-RevReq_BaseCase!AG358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH358-RevReq_BaseCase!AH358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI358-RevReq_BaseCase!AI358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ358-RevReq_BaseCase!AJ358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK358-RevReq_BaseCase!AK358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL358-RevReq_BaseCase!AL358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM358-RevReq_BaseCase!AM358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN358-RevReq_BaseCase!AN358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO358-RevReq_BaseCase!AO358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP358-RevReq_BaseCase!AP358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ358-RevReq_BaseCase!AQ358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR358-RevReq_BaseCase!AR358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS358-RevReq_BaseCase!AS358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT358-RevReq_BaseCase!AT358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU358-RevReq_BaseCase!AU358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV358-RevReq_BaseCase!AV358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW358-RevReq_BaseCase!AW358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX358-RevReq_BaseCase!AX358","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY358-RevReq_BaseCase!AY358","v":0}]
[{"$f":"+RevReq_BaseCase!A359","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O359-RevReq_BaseCase!O359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P359-RevReq_BaseCase!P359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q359-RevReq_BaseCase!Q359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R359-RevReq_BaseCase!R359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S359-RevReq_BaseCase!S359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T359-RevReq_BaseCase!T359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U359-RevReq_BaseCase!U359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V359-RevReq_BaseCase!V359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W359-RevReq_BaseCase!W359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X359-RevReq_BaseCase!X359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y359-RevReq_BaseCase!Y359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z359-RevReq_BaseCase!Z359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA359-RevReq_BaseCase!AA359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB359-RevReq_BaseCase!AB359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC359-RevReq_BaseCase!AC359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD359-RevReq_BaseCase!AD359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE359-RevReq_BaseCase!AE359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF359-RevReq_BaseCase!AF359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG359-RevReq_BaseCase!AG359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH359-RevReq_BaseCase!AH359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI359-RevReq_BaseCase!AI359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ359-RevReq_BaseCase!AJ359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK359-RevReq_BaseCase!AK359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL359-RevReq_BaseCase!AL359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM359-RevReq_BaseCase!AM359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN359-RevReq_BaseCase!AN359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO359-RevReq_BaseCase!AO359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP359-RevReq_BaseCase!AP359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ359-RevReq_BaseCase!AQ359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR359-RevReq_BaseCase!AR359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS359-RevReq_BaseCase!AS359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT359-RevReq_BaseCase!AT359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU359-RevReq_BaseCase!AU359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV359-RevReq_BaseCase!AV359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW359-RevReq_BaseCase!AW359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX359-RevReq_BaseCase!AX359","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY359-RevReq_BaseCase!AY359","v":0}]
[{"$f":"+RevReq_BaseCase!A360","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O360-RevReq_BaseCase!O360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P360-RevReq_BaseCase!P360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q360-RevReq_BaseCase!Q360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R360-RevReq_BaseCase!R360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S360-RevReq_BaseCase!S360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T360-RevReq_BaseCase!T360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U360-RevReq_BaseCase!U360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V360-RevReq_BaseCase!V360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W360-RevReq_BaseCase!W360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X360-RevReq_BaseCase!X360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y360-RevReq_BaseCase!Y360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z360-RevReq_BaseCase!Z360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA360-RevReq_BaseCase!AA360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB360-RevReq_BaseCase!AB360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC360-RevReq_BaseCase!AC360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD360-RevReq_BaseCase!AD360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE360-RevReq_BaseCase!AE360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF360-RevReq_BaseCase!AF360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG360-RevReq_BaseCase!AG360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH360-RevReq_BaseCase!AH360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI360-RevReq_BaseCase!AI360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ360-RevReq_BaseCase!AJ360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK360-RevReq_BaseCase!AK360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL360-RevReq_BaseCase!AL360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM360-RevReq_BaseCase!AM360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN360-RevReq_BaseCase!AN360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO360-RevReq_BaseCase!AO360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP360-RevReq_BaseCase!AP360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ360-RevReq_BaseCase!AQ360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR360-RevReq_BaseCase!AR360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS360-RevReq_BaseCase!AS360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT360-RevReq_BaseCase!AT360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU360-RevReq_BaseCase!AU360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV360-RevReq_BaseCase!AV360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW360-RevReq_BaseCase!AW360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX360-RevReq_BaseCase!AX360","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY360-RevReq_BaseCase!AY360","v":0}]
[{"$f":"+RevReq_BaseCase!A361","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O361-RevReq_BaseCase!O361","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P361-RevReq_BaseCase!P361","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q361-RevReq_BaseCase!Q361","v":7280811.1680652164},{"$f":"+'RevReq_ExitCase_(2018)'!R361-RevReq_BaseCase!R361","v":14561622.336130438},{"$f":"+'RevReq_ExitCase_(2018)'!S361-RevReq_BaseCase!S361","v":-5331059.5925543457},{"$f":"+'RevReq_ExitCase_(2018)'!T361-RevReq_BaseCase!T361","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U361-RevReq_BaseCase!U361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V361-RevReq_BaseCase!V361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W361-RevReq_BaseCase!W361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X361-RevReq_BaseCase!X361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y361-RevReq_BaseCase!Y361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z361-RevReq_BaseCase!Z361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA361-RevReq_BaseCase!AA361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB361-RevReq_BaseCase!AB361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC361-RevReq_BaseCase!AC361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD361-RevReq_BaseCase!AD361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE361-RevReq_BaseCase!AE361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF361-RevReq_BaseCase!AF361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG361-RevReq_BaseCase!AG361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH361-RevReq_BaseCase!AH361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI361-RevReq_BaseCase!AI361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ361-RevReq_BaseCase!AJ361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK361-RevReq_BaseCase!AK361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL361-RevReq_BaseCase!AL361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM361-RevReq_BaseCase!AM361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN361-RevReq_BaseCase!AN361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO361-RevReq_BaseCase!AO361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP361-RevReq_BaseCase!AP361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ361-RevReq_BaseCase!AQ361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR361-RevReq_BaseCase!AR361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS361-RevReq_BaseCase!AS361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT361-RevReq_BaseCase!AT361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU361-RevReq_BaseCase!AU361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV361-RevReq_BaseCase!AV361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW361-RevReq_BaseCase!AW361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX361-RevReq_BaseCase!AX361","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY361-RevReq_BaseCase!AY361","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A362","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O362-RevReq_BaseCase!O362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P362-RevReq_BaseCase!P362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q362-RevReq_BaseCase!Q362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R362-RevReq_BaseCase!R362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S362-RevReq_BaseCase!S362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T362-RevReq_BaseCase!T362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U362-RevReq_BaseCase!U362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V362-RevReq_BaseCase!V362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W362-RevReq_BaseCase!W362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X362-RevReq_BaseCase!X362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y362-RevReq_BaseCase!Y362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z362-RevReq_BaseCase!Z362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA362-RevReq_BaseCase!AA362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB362-RevReq_BaseCase!AB362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC362-RevReq_BaseCase!AC362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD362-RevReq_BaseCase!AD362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE362-RevReq_BaseCase!AE362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF362-RevReq_BaseCase!AF362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG362-RevReq_BaseCase!AG362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH362-RevReq_BaseCase!AH362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI362-RevReq_BaseCase!AI362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ362-RevReq_BaseCase!AJ362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK362-RevReq_BaseCase!AK362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL362-RevReq_BaseCase!AL362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM362-RevReq_BaseCase!AM362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN362-RevReq_BaseCase!AN362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO362-RevReq_BaseCase!AO362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP362-RevReq_BaseCase!AP362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ362-RevReq_BaseCase!AQ362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR362-RevReq_BaseCase!AR362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS362-RevReq_BaseCase!AS362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT362-RevReq_BaseCase!AT362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU362-RevReq_BaseCase!AU362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV362-RevReq_BaseCase!AV362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW362-RevReq_BaseCase!AW362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX362-RevReq_BaseCase!AX362","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY362-RevReq_BaseCase!AY362","v":0}]
[{"$f":"+RevReq_BaseCase!A363","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O363-RevReq_BaseCase!O363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P363-RevReq_BaseCase!P363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q363-RevReq_BaseCase!Q363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R363-RevReq_BaseCase!R363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S363-RevReq_BaseCase!S363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T363-RevReq_BaseCase!T363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U363-RevReq_BaseCase!U363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V363-RevReq_BaseCase!V363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W363-RevReq_BaseCase!W363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X363-RevReq_BaseCase!X363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y363-RevReq_BaseCase!Y363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z363-RevReq_BaseCase!Z363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA363-RevReq_BaseCase!AA363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB363-RevReq_BaseCase!AB363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC363-RevReq_BaseCase!AC363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD363-RevReq_BaseCase!AD363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE363-RevReq_BaseCase!AE363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF363-RevReq_BaseCase!AF363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG363-RevReq_BaseCase!AG363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH363-RevReq_BaseCase!AH363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI363-RevReq_BaseCase!AI363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ363-RevReq_BaseCase!AJ363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK363-RevReq_BaseCase!AK363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL363-RevReq_BaseCase!AL363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM363-RevReq_BaseCase!AM363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN363-RevReq_BaseCase!AN363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO363-RevReq_BaseCase!AO363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP363-RevReq_BaseCase!AP363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ363-RevReq_BaseCase!AQ363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR363-RevReq_BaseCase!AR363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS363-RevReq_BaseCase!AS363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT363-RevReq_BaseCase!AT363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU363-RevReq_BaseCase!AU363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV363-RevReq_BaseCase!AV363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW363-RevReq_BaseCase!AW363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX363-RevReq_BaseCase!AX363","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY363-RevReq_BaseCase!AY363","v":0}]
[{"$f":"+RevReq_BaseCase!A364","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O364-RevReq_BaseCase!O364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P364-RevReq_BaseCase!P364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q364-RevReq_BaseCase!Q364","v":41042582.608695656},{"$f":"+'RevReq_ExitCase_(2018)'!R364-RevReq_BaseCase!R364","v":26556965.217391308},{"$f":"+'RevReq_ExitCase_(2018)'!S364-RevReq_BaseCase!S364","v":12071347.826086961},{"$f":"+'RevReq_ExitCase_(2018)'!T364-RevReq_BaseCase!T364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U364-RevReq_BaseCase!U364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V364-RevReq_BaseCase!V364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W364-RevReq_BaseCase!W364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X364-RevReq_BaseCase!X364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y364-RevReq_BaseCase!Y364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z364-RevReq_BaseCase!Z364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA364-RevReq_BaseCase!AA364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB364-RevReq_BaseCase!AB364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC364-RevReq_BaseCase!AC364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD364-RevReq_BaseCase!AD364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE364-RevReq_BaseCase!AE364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF364-RevReq_BaseCase!AF364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG364-RevReq_BaseCase!AG364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH364-RevReq_BaseCase!AH364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI364-RevReq_BaseCase!AI364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ364-RevReq_BaseCase!AJ364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK364-RevReq_BaseCase!AK364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL364-RevReq_BaseCase!AL364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM364-RevReq_BaseCase!AM364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN364-RevReq_BaseCase!AN364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO364-RevReq_BaseCase!AO364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP364-RevReq_BaseCase!AP364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ364-RevReq_BaseCase!AQ364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR364-RevReq_BaseCase!AR364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS364-RevReq_BaseCase!AS364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT364-RevReq_BaseCase!AT364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU364-RevReq_BaseCase!AU364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV364-RevReq_BaseCase!AV364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW364-RevReq_BaseCase!AW364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX364-RevReq_BaseCase!AX364","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY364-RevReq_BaseCase!AY364","v":0}]
[{"$f":"+RevReq_BaseCase!A365","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O365-RevReq_BaseCase!O365","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P365-RevReq_BaseCase!P365","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q365-RevReq_BaseCase!Q365","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2018)'!R365-RevReq_BaseCase!R365","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2018)'!S365-RevReq_BaseCase!S365","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2018)'!T365-RevReq_BaseCase!T365","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U365-RevReq_BaseCase!U365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V365-RevReq_BaseCase!V365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W365-RevReq_BaseCase!W365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X365-RevReq_BaseCase!X365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y365-RevReq_BaseCase!Y365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z365-RevReq_BaseCase!Z365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA365-RevReq_BaseCase!AA365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB365-RevReq_BaseCase!AB365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC365-RevReq_BaseCase!AC365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD365-RevReq_BaseCase!AD365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE365-RevReq_BaseCase!AE365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF365-RevReq_BaseCase!AF365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG365-RevReq_BaseCase!AG365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH365-RevReq_BaseCase!AH365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI365-RevReq_BaseCase!AI365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ365-RevReq_BaseCase!AJ365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK365-RevReq_BaseCase!AK365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL365-RevReq_BaseCase!AL365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM365-RevReq_BaseCase!AM365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN365-RevReq_BaseCase!AN365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO365-RevReq_BaseCase!AO365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP365-RevReq_BaseCase!AP365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ365-RevReq_BaseCase!AQ365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR365-RevReq_BaseCase!AR365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS365-RevReq_BaseCase!AS365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT365-RevReq_BaseCase!AT365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU365-RevReq_BaseCase!AU365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV365-RevReq_BaseCase!AV365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW365-RevReq_BaseCase!AW365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX365-RevReq_BaseCase!AX365","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY365-RevReq_BaseCase!AY365","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A366","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O366-RevReq_BaseCase!O366","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P366-RevReq_BaseCase!P366","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q366-RevReq_BaseCase!Q366","v":-44091.980798495002},{"$f":"+'RevReq_ExitCase_(2018)'!R366-RevReq_BaseCase!R366","v":-88183.961596988607},{"$f":"+'RevReq_ExitCase_(2018)'!S366-RevReq_BaseCase!S366","v":-132275.94239548268},{"$f":"+'RevReq_ExitCase_(2018)'!T366-RevReq_BaseCase!T366","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U366-RevReq_BaseCase!U366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V366-RevReq_BaseCase!V366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W366-RevReq_BaseCase!W366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X366-RevReq_BaseCase!X366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y366-RevReq_BaseCase!Y366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z366-RevReq_BaseCase!Z366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA366-RevReq_BaseCase!AA366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB366-RevReq_BaseCase!AB366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC366-RevReq_BaseCase!AC366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD366-RevReq_BaseCase!AD366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE366-RevReq_BaseCase!AE366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF366-RevReq_BaseCase!AF366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG366-RevReq_BaseCase!AG366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH366-RevReq_BaseCase!AH366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI366-RevReq_BaseCase!AI366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ366-RevReq_BaseCase!AJ366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK366-RevReq_BaseCase!AK366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL366-RevReq_BaseCase!AL366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM366-RevReq_BaseCase!AM366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN366-RevReq_BaseCase!AN366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO366-RevReq_BaseCase!AO366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP366-RevReq_BaseCase!AP366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ366-RevReq_BaseCase!AQ366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR366-RevReq_BaseCase!AR366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS366-RevReq_BaseCase!AS366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT366-RevReq_BaseCase!AT366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU366-RevReq_BaseCase!AU366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV366-RevReq_BaseCase!AV366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW366-RevReq_BaseCase!AW366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX366-RevReq_BaseCase!AX366","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY366-RevReq_BaseCase!AY366","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A367","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O367-RevReq_BaseCase!O367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P367-RevReq_BaseCase!P367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q367-RevReq_BaseCase!Q367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R367-RevReq_BaseCase!R367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S367-RevReq_BaseCase!S367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T367-RevReq_BaseCase!T367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U367-RevReq_BaseCase!U367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V367-RevReq_BaseCase!V367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W367-RevReq_BaseCase!W367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X367-RevReq_BaseCase!X367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y367-RevReq_BaseCase!Y367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z367-RevReq_BaseCase!Z367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA367-RevReq_BaseCase!AA367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB367-RevReq_BaseCase!AB367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC367-RevReq_BaseCase!AC367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD367-RevReq_BaseCase!AD367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE367-RevReq_BaseCase!AE367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF367-RevReq_BaseCase!AF367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG367-RevReq_BaseCase!AG367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH367-RevReq_BaseCase!AH367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI367-RevReq_BaseCase!AI367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ367-RevReq_BaseCase!AJ367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK367-RevReq_BaseCase!AK367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL367-RevReq_BaseCase!AL367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM367-RevReq_BaseCase!AM367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN367-RevReq_BaseCase!AN367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO367-RevReq_BaseCase!AO367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP367-RevReq_BaseCase!AP367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ367-RevReq_BaseCase!AQ367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR367-RevReq_BaseCase!AR367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS367-RevReq_BaseCase!AS367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT367-RevReq_BaseCase!AT367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU367-RevReq_BaseCase!AU367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV367-RevReq_BaseCase!AV367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW367-RevReq_BaseCase!AW367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX367-RevReq_BaseCase!AX367","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY367-RevReq_BaseCase!AY367","v":0}]
[{"$f":"+RevReq_BaseCase!A368","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O368-RevReq_BaseCase!O368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P368-RevReq_BaseCase!P368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q368-RevReq_BaseCase!Q368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R368-RevReq_BaseCase!R368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S368-RevReq_BaseCase!S368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T368-RevReq_BaseCase!T368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U368-RevReq_BaseCase!U368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V368-RevReq_BaseCase!V368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W368-RevReq_BaseCase!W368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X368-RevReq_BaseCase!X368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y368-RevReq_BaseCase!Y368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z368-RevReq_BaseCase!Z368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA368-RevReq_BaseCase!AA368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB368-RevReq_BaseCase!AB368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC368-RevReq_BaseCase!AC368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD368-RevReq_BaseCase!AD368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE368-RevReq_BaseCase!AE368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF368-RevReq_BaseCase!AF368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG368-RevReq_BaseCase!AG368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH368-RevReq_BaseCase!AH368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI368-RevReq_BaseCase!AI368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ368-RevReq_BaseCase!AJ368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK368-RevReq_BaseCase!AK368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL368-RevReq_BaseCase!AL368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM368-RevReq_BaseCase!AM368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN368-RevReq_BaseCase!AN368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO368-RevReq_BaseCase!AO368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP368-RevReq_BaseCase!AP368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ368-RevReq_BaseCase!AQ368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR368-RevReq_BaseCase!AR368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS368-RevReq_BaseCase!AS368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT368-RevReq_BaseCase!AT368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU368-RevReq_BaseCase!AU368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV368-RevReq_BaseCase!AV368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW368-RevReq_BaseCase!AW368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX368-RevReq_BaseCase!AX368","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY368-RevReq_BaseCase!AY368","v":0}]
[{"$f":"+RevReq_BaseCase!A369","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O369-RevReq_BaseCase!O369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P369-RevReq_BaseCase!P369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q369-RevReq_BaseCase!Q369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R369-RevReq_BaseCase!R369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S369-RevReq_BaseCase!S369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T369-RevReq_BaseCase!T369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U369-RevReq_BaseCase!U369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V369-RevReq_BaseCase!V369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W369-RevReq_BaseCase!W369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X369-RevReq_BaseCase!X369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y369-RevReq_BaseCase!Y369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z369-RevReq_BaseCase!Z369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA369-RevReq_BaseCase!AA369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB369-RevReq_BaseCase!AB369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC369-RevReq_BaseCase!AC369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD369-RevReq_BaseCase!AD369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE369-RevReq_BaseCase!AE369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF369-RevReq_BaseCase!AF369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG369-RevReq_BaseCase!AG369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH369-RevReq_BaseCase!AH369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI369-RevReq_BaseCase!AI369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ369-RevReq_BaseCase!AJ369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK369-RevReq_BaseCase!AK369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL369-RevReq_BaseCase!AL369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM369-RevReq_BaseCase!AM369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN369-RevReq_BaseCase!AN369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO369-RevReq_BaseCase!AO369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP369-RevReq_BaseCase!AP369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ369-RevReq_BaseCase!AQ369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR369-RevReq_BaseCase!AR369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS369-RevReq_BaseCase!AS369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT369-RevReq_BaseCase!AT369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU369-RevReq_BaseCase!AU369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV369-RevReq_BaseCase!AV369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW369-RevReq_BaseCase!AW369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX369-RevReq_BaseCase!AX369","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY369-RevReq_BaseCase!AY369","v":0}]
[{"$f":"+RevReq_BaseCase!A370","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O370-RevReq_BaseCase!O370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P370-RevReq_BaseCase!P370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q370-RevReq_BaseCase!Q370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R370-RevReq_BaseCase!R370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S370-RevReq_BaseCase!S370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T370-RevReq_BaseCase!T370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U370-RevReq_BaseCase!U370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V370-RevReq_BaseCase!V370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W370-RevReq_BaseCase!W370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X370-RevReq_BaseCase!X370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y370-RevReq_BaseCase!Y370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z370-RevReq_BaseCase!Z370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA370-RevReq_BaseCase!AA370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB370-RevReq_BaseCase!AB370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC370-RevReq_BaseCase!AC370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD370-RevReq_BaseCase!AD370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE370-RevReq_BaseCase!AE370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF370-RevReq_BaseCase!AF370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG370-RevReq_BaseCase!AG370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH370-RevReq_BaseCase!AH370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI370-RevReq_BaseCase!AI370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ370-RevReq_BaseCase!AJ370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK370-RevReq_BaseCase!AK370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL370-RevReq_BaseCase!AL370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM370-RevReq_BaseCase!AM370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN370-RevReq_BaseCase!AN370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO370-RevReq_BaseCase!AO370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP370-RevReq_BaseCase!AP370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ370-RevReq_BaseCase!AQ370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR370-RevReq_BaseCase!AR370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS370-RevReq_BaseCase!AS370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT370-RevReq_BaseCase!AT370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU370-RevReq_BaseCase!AU370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV370-RevReq_BaseCase!AV370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW370-RevReq_BaseCase!AW370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX370-RevReq_BaseCase!AX370","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY370-RevReq_BaseCase!AY370","v":0}]
[{"$f":"+RevReq_BaseCase!A371","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O371-RevReq_BaseCase!O371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P371-RevReq_BaseCase!P371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q371-RevReq_BaseCase!Q371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R371-RevReq_BaseCase!R371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S371-RevReq_BaseCase!S371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T371-RevReq_BaseCase!T371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U371-RevReq_BaseCase!U371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V371-RevReq_BaseCase!V371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W371-RevReq_BaseCase!W371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X371-RevReq_BaseCase!X371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y371-RevReq_BaseCase!Y371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z371-RevReq_BaseCase!Z371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA371-RevReq_BaseCase!AA371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB371-RevReq_BaseCase!AB371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC371-RevReq_BaseCase!AC371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD371-RevReq_BaseCase!AD371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE371-RevReq_BaseCase!AE371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF371-RevReq_BaseCase!AF371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG371-RevReq_BaseCase!AG371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH371-RevReq_BaseCase!AH371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI371-RevReq_BaseCase!AI371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ371-RevReq_BaseCase!AJ371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK371-RevReq_BaseCase!AK371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL371-RevReq_BaseCase!AL371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM371-RevReq_BaseCase!AM371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN371-RevReq_BaseCase!AN371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO371-RevReq_BaseCase!AO371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP371-RevReq_BaseCase!AP371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ371-RevReq_BaseCase!AQ371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR371-RevReq_BaseCase!AR371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS371-RevReq_BaseCase!AS371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT371-RevReq_BaseCase!AT371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU371-RevReq_BaseCase!AU371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV371-RevReq_BaseCase!AV371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW371-RevReq_BaseCase!AW371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX371-RevReq_BaseCase!AX371","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY371-RevReq_BaseCase!AY371","v":0}]
[{"$f":"+RevReq_BaseCase!A372","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O372-RevReq_BaseCase!O372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P372-RevReq_BaseCase!P372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q372-RevReq_BaseCase!Q372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R372-RevReq_BaseCase!R372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S372-RevReq_BaseCase!S372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T372-RevReq_BaseCase!T372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U372-RevReq_BaseCase!U372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V372-RevReq_BaseCase!V372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W372-RevReq_BaseCase!W372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X372-RevReq_BaseCase!X372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y372-RevReq_BaseCase!Y372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z372-RevReq_BaseCase!Z372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA372-RevReq_BaseCase!AA372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB372-RevReq_BaseCase!AB372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC372-RevReq_BaseCase!AC372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD372-RevReq_BaseCase!AD372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE372-RevReq_BaseCase!AE372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF372-RevReq_BaseCase!AF372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG372-RevReq_BaseCase!AG372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH372-RevReq_BaseCase!AH372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI372-RevReq_BaseCase!AI372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ372-RevReq_BaseCase!AJ372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK372-RevReq_BaseCase!AK372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL372-RevReq_BaseCase!AL372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM372-RevReq_BaseCase!AM372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN372-RevReq_BaseCase!AN372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO372-RevReq_BaseCase!AO372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP372-RevReq_BaseCase!AP372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ372-RevReq_BaseCase!AQ372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR372-RevReq_BaseCase!AR372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS372-RevReq_BaseCase!AS372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT372-RevReq_BaseCase!AT372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU372-RevReq_BaseCase!AU372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV372-RevReq_BaseCase!AV372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW372-RevReq_BaseCase!AW372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX372-RevReq_BaseCase!AX372","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY372-RevReq_BaseCase!AY372","v":0}]
[null,null,null,{"$f":"\"Total \"&D347","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O348:O372)","v":0},0,37760373.742223144,25383736.197717641,-15725634.506017324,-30044485.647502728,-39622817.897609144,-48855315.311690338,-57991747.984245725,-74671948.252232581,-85076626.073893994,-100382160.38895705,-103733329.40754823,-102985357.11306293,-104355496.51466969,-104135238.07949901,-102852377.29816903,-100276070.29850182,-99085468.359603107,-101306752.25932595,-101794868.43302068,-99455425.792806983,-98604385.319671303,-97107382.808804885,-97777569.442497209,-98806194.243483156,-100239971.27143504,-100865259.21360488,-99148453.682144389,-100885143.15162632,-97875373.054626584,-95880684.021169186,-93213820.459810361,-90275365.040121108,-87744777.138672143,-85167586.271703869,-110016971.10081384]
[]
[]
[null,null,null,"Rate Base, Average"]
[{"$f":"+RevReq_BaseCase!A377","v":"Base"},null,{"$f":"C376+1","v":1},{"$f":"INDEX(D$55:D$79,$C377,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C377,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J203","v":0},null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O377-RevReq_BaseCase!O377","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P377-RevReq_BaseCase!P377","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q377-RevReq_BaseCase!Q377","v":-6056219.5668916702},{"$f":"+'RevReq_ExitCase_(2018)'!R377-RevReq_BaseCase!R377","v":-13574062.367292896},{"$f":"+'RevReq_ExitCase_(2018)'!S377-RevReq_BaseCase!S377","v":-16506791.512867764},{"$f":"+'RevReq_ExitCase_(2018)'!T377-RevReq_BaseCase!T377","v":-19460042.242206201},{"$f":"+'RevReq_ExitCase_(2018)'!U377-RevReq_BaseCase!U377","v":-22433235.558801591},{"$f":"+'RevReq_ExitCase_(2018)'!V377-RevReq_BaseCase!V377","v":-25425284.465291556},{"$f":"+'RevReq_ExitCase_(2018)'!W377-RevReq_BaseCase!W377","v":-28439176.109081812},{"$f":"+'RevReq_ExitCase_(2018)'!X377-RevReq_BaseCase!X377","v":-31478794.204922792},{"$f":"+'RevReq_ExitCase_(2018)'!Y377-RevReq_BaseCase!Y377","v":-34551559.499990284},{"$f":"+'RevReq_ExitCase_(2018)'!Z377-RevReq_BaseCase!Z377","v":-37679148.791478939},{"$f":"+'RevReq_ExitCase_(2018)'!AA377-RevReq_BaseCase!AA377","v":-37215902.70671241},{"$f":"+'RevReq_ExitCase_(2018)'!AB377-RevReq_BaseCase!AB377","v":-33229676.409451414},{"$f":"+'RevReq_ExitCase_(2018)'!AC377-RevReq_BaseCase!AC377","v":-29435556.975030284},{"$f":"+'RevReq_ExitCase_(2018)'!AD377-RevReq_BaseCase!AD377","v":-25740355.718856871},{"$f":"+'RevReq_ExitCase_(2018)'!AE377-RevReq_BaseCase!AE377","v":-22495263.35411128},{"$f":"+'RevReq_ExitCase_(2018)'!AF377-RevReq_BaseCase!AF377","v":-19746305.039029725},{"$f":"+'RevReq_ExitCase_(2018)'!AG377-RevReq_BaseCase!AG377","v":-17095777.254855122},{"$f":"+'RevReq_ExitCase_(2018)'!AH377-RevReq_BaseCase!AH377","v":-14894076.006938763},{"$f":"+'RevReq_ExitCase_(2018)'!AI377-RevReq_BaseCase!AI377","v":-13198888.4309048},{"$f":"+'RevReq_ExitCase_(2018)'!AJ377-RevReq_BaseCase!AJ377","v":-11813486.307513295},{"$f":"+'RevReq_ExitCase_(2018)'!AK377-RevReq_BaseCase!AK377","v":-10745654.021693163},{"$f":"+'RevReq_ExitCase_(2018)'!AL377-RevReq_BaseCase!AL377","v":-9918660.0434701592},{"$f":"+'RevReq_ExitCase_(2018)'!AM377-RevReq_BaseCase!AM377","v":-9324973.0527567547},{"$f":"+'RevReq_ExitCase_(2018)'!AN377-RevReq_BaseCase!AN377","v":-8840217.3860052116},{"$f":"+'RevReq_ExitCase_(2018)'!AO377-RevReq_BaseCase!AO377","v":-8386516.5807888974},{"$f":"+'RevReq_ExitCase_(2018)'!AP377-RevReq_BaseCase!AP377","v":-7965207.1593523184},{"$f":"+'RevReq_ExitCase_(2018)'!AQ377-RevReq_BaseCase!AQ377","v":-7578500.4351731967},{"$f":"+'RevReq_ExitCase_(2018)'!AR377-RevReq_BaseCase!AR377","v":-7239886.4795042397},{"$f":"+'RevReq_ExitCase_(2018)'!AS377-RevReq_BaseCase!AS377","v":-6931577.6121188626},{"$f":"+'RevReq_ExitCase_(2018)'!AT377-RevReq_BaseCase!AT377","v":-6671722.3046515901},{"$f":"+'RevReq_ExitCase_(2018)'!AU377-RevReq_BaseCase!AU377","v":-6463132.7673873007},{"$f":"+'RevReq_ExitCase_(2018)'!AV377-RevReq_BaseCase!AV377","v":-6287823.6990033779},{"$f":"+'RevReq_ExitCase_(2018)'!AW377-RevReq_BaseCase!AW377","v":-6148714.0229484737},{"$f":"+'RevReq_ExitCase_(2018)'!AX377-RevReq_BaseCase!AX377","v":-5952955.3229940031},{"$f":"+'RevReq_ExitCase_(2018)'!AY377-RevReq_BaseCase!AY377","v":-2910264.4858496343}]
[{"$f":"+RevReq_BaseCase!A378","v":"Clause"},null,{"$f":"C377+1","v":2},{"$f":"INDEX(D$55:D$79,$C378,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O378-RevReq_BaseCase!O378","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P378-RevReq_BaseCase!P378","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q378-RevReq_BaseCase!Q378","v":-1566233.2032441869},{"$f":"+'RevReq_ExitCase_(2018)'!R378-RevReq_BaseCase!R378","v":-4698699.6097325608},{"$f":"+'RevReq_ExitCase_(2018)'!S378-RevReq_BaseCase!S378","v":-7831166.016220931},{"$f":"+'RevReq_ExitCase_(2018)'!T378-RevReq_BaseCase!T378","v":-10963632.422709305},{"$f":"+'RevReq_ExitCase_(2018)'!U378-RevReq_BaseCase!U378","v":-14096098.829197679},{"$f":"+'RevReq_ExitCase_(2018)'!V378-RevReq_BaseCase!V378","v":-17228565.235686053},{"$f":"+'RevReq_ExitCase_(2018)'!W378-RevReq_BaseCase!W378","v":-20361031.642174426},{"$f":"+'RevReq_ExitCase_(2018)'!X378-RevReq_BaseCase!X378","v":-23493498.0486628},{"$f":"+'RevReq_ExitCase_(2018)'!Y378-RevReq_BaseCase!Y378","v":-26625964.455151178},{"$f":"+'RevReq_ExitCase_(2018)'!Z378-RevReq_BaseCase!Z378","v":-29758430.861639552},{"$f":"+'RevReq_ExitCase_(2018)'!AA378-RevReq_BaseCase!AA378","v":-30709711.924196985},{"$f":"+'RevReq_ExitCase_(2018)'!AB378-RevReq_BaseCase!AB378","v":-29479807.642823476},{"$f":"+'RevReq_ExitCase_(2018)'!AC378-RevReq_BaseCase!AC378","v":-28249903.361449968},{"$f":"+'RevReq_ExitCase_(2018)'!AD378-RevReq_BaseCase!AD378","v":-27019999.08007646},{"$f":"+'RevReq_ExitCase_(2018)'!AE378-RevReq_BaseCase!AE378","v":-25790094.798702952},{"$f":"+'RevReq_ExitCase_(2018)'!AF378-RevReq_BaseCase!AF378","v":-24560190.517329443},{"$f":"+'RevReq_ExitCase_(2018)'!AG378-RevReq_BaseCase!AG378","v":-23330286.235955935},{"$f":"+'RevReq_ExitCase_(2018)'!AH378-RevReq_BaseCase!AH378","v":-22100381.954582427},{"$f":"+'RevReq_ExitCase_(2018)'!AI378-RevReq_BaseCase!AI378","v":-20870477.673208918},{"$f":"+'RevReq_ExitCase_(2018)'!AJ378-RevReq_BaseCase!AJ378","v":-19640573.39183541},{"$f":"+'RevReq_ExitCase_(2018)'!AK378-RevReq_BaseCase!AK378","v":-18410669.110461902},{"$f":"+'RevReq_ExitCase_(2018)'!AL378-RevReq_BaseCase!AL378","v":-17180764.829088394},{"$f":"+'RevReq_ExitCase_(2018)'!AM378-RevReq_BaseCase!AM378","v":-15950860.547714885},{"$f":"+'RevReq_ExitCase_(2018)'!AN378-RevReq_BaseCase!AN378","v":-14720956.266341377},{"$f":"+'RevReq_ExitCase_(2018)'!AO378-RevReq_BaseCase!AO378","v":-13491051.984967869},{"$f":"+'RevReq_ExitCase_(2018)'!AP378-RevReq_BaseCase!AP378","v":-12261147.703594361},{"$f":"+'RevReq_ExitCase_(2018)'!AQ378-RevReq_BaseCase!AQ378","v":-11031243.422220852},{"$f":"+'RevReq_ExitCase_(2018)'!AR378-RevReq_BaseCase!AR378","v":-9801339.140847344},{"$f":"+'RevReq_ExitCase_(2018)'!AS378-RevReq_BaseCase!AS378","v":-8571434.8594738357},{"$f":"+'RevReq_ExitCase_(2018)'!AT378-RevReq_BaseCase!AT378","v":-7341530.5781003274},{"$f":"+'RevReq_ExitCase_(2018)'!AU378-RevReq_BaseCase!AU378","v":-6111626.2967268191},{"$f":"+'RevReq_ExitCase_(2018)'!AV378-RevReq_BaseCase!AV378","v":-4881722.0153533109},{"$f":"+'RevReq_ExitCase_(2018)'!AW378-RevReq_BaseCase!AW378","v":-3654017.8560367087},{"$f":"+'RevReq_ExitCase_(2018)'!AX378-RevReq_BaseCase!AX378","v":-2656979.9790114537},{"$f":"+'RevReq_ExitCase_(2018)'!AY378-RevReq_BaseCase!AY378","v":-1136347.0603080443}]
[{"$f":"+RevReq_BaseCase!A379","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O379-RevReq_BaseCase!O379","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P379-RevReq_BaseCase!P379","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q379-RevReq_BaseCase!Q379","v":-1253936.3249651771},{"$f":"+'RevReq_ExitCase_(2018)'!R379-RevReq_BaseCase!R379","v":-3428751.716891693},{"$f":"+'RevReq_ExitCase_(2018)'!S379-RevReq_BaseCase!S379","v":-6041106.6387604587},{"$f":"+'RevReq_ExitCase_(2018)'!T379-RevReq_BaseCase!T379","v":-9296857.1413615216},{"$f":"+'RevReq_ExitCase_(2018)'!U379-RevReq_BaseCase!U379","v":-12685408.936455861},{"$f":"+'RevReq_ExitCase_(2018)'!V379-RevReq_BaseCase!V379","v":-16151060.939250989},{"$f":"+'RevReq_ExitCase_(2018)'!W379-RevReq_BaseCase!W379","v":-19373853.824350707},{"$f":"+'RevReq_ExitCase_(2018)'!X379-RevReq_BaseCase!X379","v":-26294703.760900587},{"$f":"+'RevReq_ExitCase_(2018)'!Y379-RevReq_BaseCase!Y379","v":-33816459.790855952},{"$f":"+'RevReq_ExitCase_(2018)'!Z379-RevReq_BaseCase!Z379","v":-40595988.180368841},{"$f":"+'RevReq_ExitCase_(2018)'!AA379-RevReq_BaseCase!AA379","v":-49620710.807622142},{"$f":"+'RevReq_ExitCase_(2018)'!AB379-RevReq_BaseCase!AB379","v":-56322772.163997829},{"$f":"+'RevReq_ExitCase_(2018)'!AC379-RevReq_BaseCase!AC379","v":-61842136.856062002},{"$f":"+'RevReq_ExitCase_(2018)'!AD379-RevReq_BaseCase!AD379","v":-67526363.806696817},{"$f":"+'RevReq_ExitCase_(2018)'!AE379-RevReq_BaseCase!AE379","v":-71433903.751739651},{"$f":"+'RevReq_ExitCase_(2018)'!AF379-RevReq_BaseCase!AF379","v":-73667205.781720534},{"$f":"+'RevReq_ExitCase_(2018)'!AG379-RevReq_BaseCase!AG379","v":-75848125.527197421},{"$f":"+'RevReq_ExitCase_(2018)'!AH379-RevReq_BaseCase!AH379","v":-79978931.387802079},{"$f":"+'RevReq_ExitCase_(2018)'!AI379-RevReq_BaseCase!AI379","v":-84442498.178546041},{"$f":"+'RevReq_ExitCase_(2018)'!AJ379-RevReq_BaseCase!AJ379","v":-86315830.103318617},{"$f":"+'RevReq_ExitCase_(2018)'!AK379-RevReq_BaseCase!AK379","v":-87201926.000876829},{"$f":"+'RevReq_ExitCase_(2018)'!AL379-RevReq_BaseCase!AL379","v":-88268314.031959102},{"$f":"+'RevReq_ExitCase_(2018)'!AM379-RevReq_BaseCase!AM379","v":-89861917.212922409},{"$f":"+'RevReq_ExitCase_(2018)'!AN379-RevReq_BaseCase!AN379","v":-92609309.481506124},{"$f":"+'RevReq_ExitCase_(2018)'!AO379-RevReq_BaseCase!AO379","v":-95707346.976453587},{"$f":"+'RevReq_ExitCase_(2018)'!AP379-RevReq_BaseCase!AP379","v":-98571227.646797895},{"$f":"+'RevReq_ExitCase_(2018)'!AQ379-RevReq_BaseCase!AQ379","v":-99825115.388534844},{"$f":"+'RevReq_ExitCase_(2018)'!AR379-RevReq_BaseCase!AR379","v":-101586510.1947411},{"$f":"+'RevReq_ExitCase_(2018)'!AS379-RevReq_BaseCase!AS379","v":-102671014.68060404},{"$f":"+'RevReq_ExitCase_(2018)'!AT379-RevReq_BaseCase!AT379","v":-101841271.34680335},{"$f":"+'RevReq_ExitCase_(2018)'!AU379-RevReq_BaseCase!AU379","v":-101131608.40217867},{"$f":"+'RevReq_ExitCase_(2018)'!AV379-RevReq_BaseCase!AV379","v":-99916672.544947445},{"$f":"+'RevReq_ExitCase_(2018)'!AW379-RevReq_BaseCase!AW379","v":-98731363.567662776},{"$f":"+'RevReq_ExitCase_(2018)'!AX379-RevReq_BaseCase!AX379","v":-97552555.944011867},{"$f":"+'RevReq_ExitCase_(2018)'!AY379-RevReq_BaseCase!AY379","v":-96351710.920886919}]
[{"$f":"+RevReq_BaseCase!A380","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O380-RevReq_BaseCase!O380","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P380-RevReq_BaseCase!P380","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q380-RevReq_BaseCase!Q380","v":-201995.27506204174},{"$f":"+'RevReq_ExitCase_(2018)'!R380-RevReq_BaseCase!R380","v":-606016.28081144951},{"$f":"+'RevReq_ExitCase_(2018)'!S380-RevReq_BaseCase!S380","v":-1010098.8069240125},{"$f":"+'RevReq_ExitCase_(2018)'!T380-RevReq_BaseCase!T380","v":-1414244.0838069937},{"$f":"+'RevReq_ExitCase_(2018)'!U380-RevReq_BaseCase!U380","v":-1818453.3664758017},{"$f":"+'RevReq_ExitCase_(2018)'!V380-RevReq_BaseCase!V380","v":-2222727.9350461527},{"$f":"+'RevReq_ExitCase_(2018)'!W380-RevReq_BaseCase!W380","v":-2627069.0952360779},{"$f":"+'RevReq_ExitCase_(2018)'!X380-RevReq_BaseCase!X380","v":-3031478.1788779683},{"$f":"+'RevReq_ExitCase_(2018)'!Y380-RevReq_BaseCase!Y380","v":-3435956.5444408637},{"$f":"+'RevReq_ExitCase_(2018)'!Z380-RevReq_BaseCase!Z380","v":-3840505.5775631843},{"$f":"+'RevReq_ExitCase_(2018)'!AA380-RevReq_BaseCase!AA380","v":-4245126.6915961178},{"$f":"+'RevReq_ExitCase_(2018)'!AB380-RevReq_BaseCase!AB380","v":-4649821.3281578775},{"$f":"+'RevReq_ExitCase_(2018)'!AC380-RevReq_BaseCase!AC380","v":-5054590.9576990381},{"$f":"+'RevReq_ExitCase_(2018)'!AD380-RevReq_BaseCase!AD380","v":-5459437.0800791895},{"$f":"+'RevReq_ExitCase_(2018)'!AE380-RevReq_BaseCase!AE380","v":-5864361.2251551114},{"$f":"+'RevReq_ExitCase_(2018)'!AF380-RevReq_BaseCase!AF380","v":-6269364.9533807188},{"$f":"+'RevReq_ExitCase_(2018)'!AG380-RevReq_BaseCase!AG380","v":-6674449.8564190045},{"$f":"+'RevReq_ExitCase_(2018)'!AH380-RevReq_BaseCase!AH380","v":-7079617.5577662243},{"$f":"+'RevReq_ExitCase_(2018)'!AI380-RevReq_BaseCase!AI380","v":-7484869.7133885538},{"$f":"+'RevReq_ExitCase_(2018)'!AJ380-RevReq_BaseCase!AJ380","v":-7890208.0123714972},{"$f":"+'RevReq_ExitCase_(2018)'!AK380-RevReq_BaseCase!AK380","v":-8295634.1775822695},{"$f":"+'RevReq_ExitCase_(2018)'!AL380-RevReq_BaseCase!AL380","v":-8701149.966345422},{"$f":"+'RevReq_ExitCase_(2018)'!AM380-RevReq_BaseCase!AM380","v":-9106757.1711320039},{"$f":"+'RevReq_ExitCase_(2018)'!AN380-RevReq_BaseCase!AN380","v":-9512457.620262485},{"$f":"+'RevReq_ExitCase_(2018)'!AO380-RevReq_BaseCase!AO380","v":-9918253.1786237415},{"$f":"+'RevReq_ExitCase_(2018)'!AP380-RevReq_BaseCase!AP380","v":-10324145.748400392},{"$f":"+'RevReq_ExitCase_(2018)'!AQ380-RevReq_BaseCase!AQ380","v":-10730137.269820742},{"$f":"+'RevReq_ExitCase_(2018)'!AR380-RevReq_BaseCase!AR380","v":-11136229.721917666},{"$f":"+'RevReq_ExitCase_(2018)'!AS380-RevReq_BaseCase!AS380","v":-11542425.123304697},{"$f":"+'RevReq_ExitCase_(2018)'!AT380-RevReq_BaseCase!AT380","v":-11948725.532967634},{"$f":"+'RevReq_ExitCase_(2018)'!AU380-RevReq_BaseCase!AU380","v":-12355133.051071998},{"$f":"+'RevReq_ExitCase_(2018)'!AV380-RevReq_BaseCase!AV380","v":-12761649.819786612},{"$f":"+'RevReq_ExitCase_(2018)'!AW380-RevReq_BaseCase!AW380","v":-13168278.024123689},{"$f":"+'RevReq_ExitCase_(2018)'!AX380-RevReq_BaseCase!AX380","v":-13575019.892795675},{"$f":"+'RevReq_ExitCase_(2018)'!AY380-RevReq_BaseCase!AY380","v":-13981877.699089266}]
[{"$f":"+RevReq_BaseCase!A381","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O381-RevReq_BaseCase!O381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P381-RevReq_BaseCase!P381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q381-RevReq_BaseCase!Q381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R381-RevReq_BaseCase!R381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S381-RevReq_BaseCase!S381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T381-RevReq_BaseCase!T381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U381-RevReq_BaseCase!U381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V381-RevReq_BaseCase!V381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W381-RevReq_BaseCase!W381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X381-RevReq_BaseCase!X381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y381-RevReq_BaseCase!Y381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z381-RevReq_BaseCase!Z381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA381-RevReq_BaseCase!AA381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB381-RevReq_BaseCase!AB381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC381-RevReq_BaseCase!AC381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD381-RevReq_BaseCase!AD381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE381-RevReq_BaseCase!AE381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF381-RevReq_BaseCase!AF381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG381-RevReq_BaseCase!AG381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH381-RevReq_BaseCase!AH381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI381-RevReq_BaseCase!AI381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ381-RevReq_BaseCase!AJ381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK381-RevReq_BaseCase!AK381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL381-RevReq_BaseCase!AL381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM381-RevReq_BaseCase!AM381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN381-RevReq_BaseCase!AN381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO381-RevReq_BaseCase!AO381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP381-RevReq_BaseCase!AP381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ381-RevReq_BaseCase!AQ381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR381-RevReq_BaseCase!AR381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS381-RevReq_BaseCase!AS381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT381-RevReq_BaseCase!AT381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU381-RevReq_BaseCase!AU381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV381-RevReq_BaseCase!AV381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW381-RevReq_BaseCase!AW381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX381-RevReq_BaseCase!AX381","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY381-RevReq_BaseCase!AY381","v":0}]
[{"$f":"+RevReq_BaseCase!A382","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O382-RevReq_BaseCase!O382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P382-RevReq_BaseCase!P382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q382-RevReq_BaseCase!Q382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R382-RevReq_BaseCase!R382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S382-RevReq_BaseCase!S382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T382-RevReq_BaseCase!T382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U382-RevReq_BaseCase!U382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V382-RevReq_BaseCase!V382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W382-RevReq_BaseCase!W382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X382-RevReq_BaseCase!X382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y382-RevReq_BaseCase!Y382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z382-RevReq_BaseCase!Z382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA382-RevReq_BaseCase!AA382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB382-RevReq_BaseCase!AB382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC382-RevReq_BaseCase!AC382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD382-RevReq_BaseCase!AD382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE382-RevReq_BaseCase!AE382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF382-RevReq_BaseCase!AF382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG382-RevReq_BaseCase!AG382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH382-RevReq_BaseCase!AH382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI382-RevReq_BaseCase!AI382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ382-RevReq_BaseCase!AJ382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK382-RevReq_BaseCase!AK382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL382-RevReq_BaseCase!AL382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM382-RevReq_BaseCase!AM382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN382-RevReq_BaseCase!AN382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO382-RevReq_BaseCase!AO382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP382-RevReq_BaseCase!AP382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ382-RevReq_BaseCase!AQ382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR382-RevReq_BaseCase!AR382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS382-RevReq_BaseCase!AS382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT382-RevReq_BaseCase!AT382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU382-RevReq_BaseCase!AU382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV382-RevReq_BaseCase!AV382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW382-RevReq_BaseCase!AW382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX382-RevReq_BaseCase!AX382","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY382-RevReq_BaseCase!AY382","v":0}]
[{"$f":"+RevReq_BaseCase!A383","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O383-RevReq_BaseCase!O383","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P383-RevReq_BaseCase!P383","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q383-RevReq_BaseCase!Q383","v":-3959859.3822499998},{"$f":"+'RevReq_ExitCase_(2018)'!R383-RevReq_BaseCase!R383","v":14432463.761624999},{"$f":"+'RevReq_ExitCase_(2018)'!S383-RevReq_BaseCase!S383","v":15021490.813875001},{"$f":"+'RevReq_ExitCase_(2018)'!T383-RevReq_BaseCase!T383","v":15610517.866124999},{"$f":"+'RevReq_ExitCase_(2018)'!U383-RevReq_BaseCase!U383","v":16199544.918375},{"$f":"+'RevReq_ExitCase_(2018)'!V383-RevReq_BaseCase!V383","v":16788571.970624998},{"$f":"+'RevReq_ExitCase_(2018)'!W383-RevReq_BaseCase!W383","v":17377599.022874996},{"$f":"+'RevReq_ExitCase_(2018)'!X383-RevReq_BaseCase!X383","v":17966626.075124998},{"$f":"+'RevReq_ExitCase_(2018)'!Y383-RevReq_BaseCase!Y383","v":18555653.127374999},{"$f":"+'RevReq_ExitCase_(2018)'!Z383-RevReq_BaseCase!Z383","v":19144680.179624997},{"$f":"+'RevReq_ExitCase_(2018)'!AA383-RevReq_BaseCase!AA383","v":19733707.231874995},{"$f":"+'RevReq_ExitCase_(2018)'!AB383-RevReq_BaseCase!AB383","v":20322734.284124997},{"$f":"+'RevReq_ExitCase_(2018)'!AC383-RevReq_BaseCase!AC383","v":20911761.336374998},{"$f":"+'RevReq_ExitCase_(2018)'!AD383-RevReq_BaseCase!AD383","v":21500788.388624996},{"$f":"+'RevReq_ExitCase_(2018)'!AE383-RevReq_BaseCase!AE383","v":22089815.440874994},{"$f":"+'RevReq_ExitCase_(2018)'!AF383-RevReq_BaseCase!AF383","v":22678842.493124995},{"$f":"+'RevReq_ExitCase_(2018)'!AG383-RevReq_BaseCase!AG383","v":23267869.545374997},{"$f":"+'RevReq_ExitCase_(2018)'!AH383-RevReq_BaseCase!AH383","v":23856896.597624995},{"$f":"+'RevReq_ExitCase_(2018)'!AI383-RevReq_BaseCase!AI383","v":24445923.649874993},{"$f":"+'RevReq_ExitCase_(2018)'!AJ383-RevReq_BaseCase!AJ383","v":25034950.702124994},{"$f":"+'RevReq_ExitCase_(2018)'!AK383-RevReq_BaseCase!AK383","v":25623977.754374996},{"$f":"+'RevReq_ExitCase_(2018)'!AL383-RevReq_BaseCase!AL383","v":26213004.806624994},{"$f":"+'RevReq_ExitCase_(2018)'!AM383-RevReq_BaseCase!AM383","v":26802031.858874992},{"$f":"+'RevReq_ExitCase_(2018)'!AN383-RevReq_BaseCase!AN383","v":27391058.911124997},{"$f":"+'RevReq_ExitCase_(2018)'!AO383-RevReq_BaseCase!AO383","v":27980085.963374995},{"$f":"+'RevReq_ExitCase_(2018)'!AP383-RevReq_BaseCase!AP383","v":28569113.015625},{"$f":"+'RevReq_ExitCase_(2018)'!AQ383-RevReq_BaseCase!AQ383","v":29158140.067874998},{"$f":"+'RevReq_ExitCase_(2018)'!AR383-RevReq_BaseCase!AR383","v":29747167.120125003},{"$f":"+'RevReq_ExitCase_(2018)'!AS383-RevReq_BaseCase!AS383","v":30336194.172375001},{"$f":"+'RevReq_ExitCase_(2018)'!AT383-RevReq_BaseCase!AT383","v":30925221.224625006},{"$f":"+'RevReq_ExitCase_(2018)'!AU383-RevReq_BaseCase!AU383","v":31514248.276875004},{"$f":"+'RevReq_ExitCase_(2018)'!AV383-RevReq_BaseCase!AV383","v":32103275.329125009},{"$f":"+'RevReq_ExitCase_(2018)'!AW383-RevReq_BaseCase!AW383","v":32692302.381375007},{"$f":"+'RevReq_ExitCase_(2018)'!AX383-RevReq_BaseCase!AX383","v":33281329.433625013},{"$f":"+'RevReq_ExitCase_(2018)'!AY383-RevReq_BaseCase!AY383","v":44118684.979875006}]
[{"$f":"+RevReq_BaseCase!A384","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O384-RevReq_BaseCase!O384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P384-RevReq_BaseCase!P384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q384-RevReq_BaseCase!Q384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R384-RevReq_BaseCase!R384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S384-RevReq_BaseCase!S384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T384-RevReq_BaseCase!T384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U384-RevReq_BaseCase!U384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V384-RevReq_BaseCase!V384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W384-RevReq_BaseCase!W384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X384-RevReq_BaseCase!X384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y384-RevReq_BaseCase!Y384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z384-RevReq_BaseCase!Z384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA384-RevReq_BaseCase!AA384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB384-RevReq_BaseCase!AB384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC384-RevReq_BaseCase!AC384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD384-RevReq_BaseCase!AD384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE384-RevReq_BaseCase!AE384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF384-RevReq_BaseCase!AF384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG384-RevReq_BaseCase!AG384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH384-RevReq_BaseCase!AH384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI384-RevReq_BaseCase!AI384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ384-RevReq_BaseCase!AJ384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK384-RevReq_BaseCase!AK384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL384-RevReq_BaseCase!AL384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM384-RevReq_BaseCase!AM384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN384-RevReq_BaseCase!AN384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO384-RevReq_BaseCase!AO384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP384-RevReq_BaseCase!AP384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ384-RevReq_BaseCase!AQ384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR384-RevReq_BaseCase!AR384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS384-RevReq_BaseCase!AS384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT384-RevReq_BaseCase!AT384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU384-RevReq_BaseCase!AU384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV384-RevReq_BaseCase!AV384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW384-RevReq_BaseCase!AW384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX384-RevReq_BaseCase!AX384","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY384-RevReq_BaseCase!AY384","v":0}]
[{"$f":"+RevReq_BaseCase!A385","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O385-RevReq_BaseCase!O385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P385-RevReq_BaseCase!P385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q385-RevReq_BaseCase!Q385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R385-RevReq_BaseCase!R385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S385-RevReq_BaseCase!S385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T385-RevReq_BaseCase!T385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U385-RevReq_BaseCase!U385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V385-RevReq_BaseCase!V385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W385-RevReq_BaseCase!W385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X385-RevReq_BaseCase!X385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y385-RevReq_BaseCase!Y385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z385-RevReq_BaseCase!Z385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA385-RevReq_BaseCase!AA385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB385-RevReq_BaseCase!AB385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC385-RevReq_BaseCase!AC385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD385-RevReq_BaseCase!AD385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE385-RevReq_BaseCase!AE385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF385-RevReq_BaseCase!AF385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG385-RevReq_BaseCase!AG385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH385-RevReq_BaseCase!AH385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI385-RevReq_BaseCase!AI385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ385-RevReq_BaseCase!AJ385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK385-RevReq_BaseCase!AK385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL385-RevReq_BaseCase!AL385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM385-RevReq_BaseCase!AM385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN385-RevReq_BaseCase!AN385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO385-RevReq_BaseCase!AO385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP385-RevReq_BaseCase!AP385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ385-RevReq_BaseCase!AQ385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR385-RevReq_BaseCase!AR385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS385-RevReq_BaseCase!AS385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT385-RevReq_BaseCase!AT385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU385-RevReq_BaseCase!AU385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV385-RevReq_BaseCase!AV385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW385-RevReq_BaseCase!AW385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX385-RevReq_BaseCase!AX385","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY385-RevReq_BaseCase!AY385","v":0}]
[{"$f":"+RevReq_BaseCase!A386","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O386-RevReq_BaseCase!O386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P386-RevReq_BaseCase!P386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q386-RevReq_BaseCase!Q386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R386-RevReq_BaseCase!R386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S386-RevReq_BaseCase!S386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T386-RevReq_BaseCase!T386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U386-RevReq_BaseCase!U386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V386-RevReq_BaseCase!V386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W386-RevReq_BaseCase!W386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X386-RevReq_BaseCase!X386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y386-RevReq_BaseCase!Y386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z386-RevReq_BaseCase!Z386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA386-RevReq_BaseCase!AA386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB386-RevReq_BaseCase!AB386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC386-RevReq_BaseCase!AC386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD386-RevReq_BaseCase!AD386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE386-RevReq_BaseCase!AE386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF386-RevReq_BaseCase!AF386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG386-RevReq_BaseCase!AG386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH386-RevReq_BaseCase!AH386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI386-RevReq_BaseCase!AI386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ386-RevReq_BaseCase!AJ386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK386-RevReq_BaseCase!AK386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL386-RevReq_BaseCase!AL386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM386-RevReq_BaseCase!AM386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN386-RevReq_BaseCase!AN386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO386-RevReq_BaseCase!AO386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP386-RevReq_BaseCase!AP386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ386-RevReq_BaseCase!AQ386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR386-RevReq_BaseCase!AR386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS386-RevReq_BaseCase!AS386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT386-RevReq_BaseCase!AT386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU386-RevReq_BaseCase!AU386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV386-RevReq_BaseCase!AV386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW386-RevReq_BaseCase!AW386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX386-RevReq_BaseCase!AX386","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY386-RevReq_BaseCase!AY386","v":0}]
[{"$f":"+RevReq_BaseCase!A387","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O387-RevReq_BaseCase!O387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P387-RevReq_BaseCase!P387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q387-RevReq_BaseCase!Q387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R387-RevReq_BaseCase!R387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S387-RevReq_BaseCase!S387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T387-RevReq_BaseCase!T387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U387-RevReq_BaseCase!U387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V387-RevReq_BaseCase!V387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W387-RevReq_BaseCase!W387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X387-RevReq_BaseCase!X387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y387-RevReq_BaseCase!Y387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z387-RevReq_BaseCase!Z387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA387-RevReq_BaseCase!AA387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB387-RevReq_BaseCase!AB387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC387-RevReq_BaseCase!AC387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD387-RevReq_BaseCase!AD387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE387-RevReq_BaseCase!AE387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF387-RevReq_BaseCase!AF387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG387-RevReq_BaseCase!AG387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH387-RevReq_BaseCase!AH387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI387-RevReq_BaseCase!AI387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ387-RevReq_BaseCase!AJ387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK387-RevReq_BaseCase!AK387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL387-RevReq_BaseCase!AL387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM387-RevReq_BaseCase!AM387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN387-RevReq_BaseCase!AN387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO387-RevReq_BaseCase!AO387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP387-RevReq_BaseCase!AP387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ387-RevReq_BaseCase!AQ387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR387-RevReq_BaseCase!AR387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS387-RevReq_BaseCase!AS387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT387-RevReq_BaseCase!AT387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU387-RevReq_BaseCase!AU387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV387-RevReq_BaseCase!AV387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW387-RevReq_BaseCase!AW387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX387-RevReq_BaseCase!AX387","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY387-RevReq_BaseCase!AY387","v":0}]
[{"$f":"+RevReq_BaseCase!A388","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O388-RevReq_BaseCase!O388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P388-RevReq_BaseCase!P388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q388-RevReq_BaseCase!Q388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R388-RevReq_BaseCase!R388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S388-RevReq_BaseCase!S388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T388-RevReq_BaseCase!T388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U388-RevReq_BaseCase!U388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V388-RevReq_BaseCase!V388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W388-RevReq_BaseCase!W388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X388-RevReq_BaseCase!X388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y388-RevReq_BaseCase!Y388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z388-RevReq_BaseCase!Z388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA388-RevReq_BaseCase!AA388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB388-RevReq_BaseCase!AB388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC388-RevReq_BaseCase!AC388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD388-RevReq_BaseCase!AD388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE388-RevReq_BaseCase!AE388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF388-RevReq_BaseCase!AF388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG388-RevReq_BaseCase!AG388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH388-RevReq_BaseCase!AH388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI388-RevReq_BaseCase!AI388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ388-RevReq_BaseCase!AJ388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK388-RevReq_BaseCase!AK388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL388-RevReq_BaseCase!AL388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM388-RevReq_BaseCase!AM388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN388-RevReq_BaseCase!AN388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO388-RevReq_BaseCase!AO388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP388-RevReq_BaseCase!AP388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ388-RevReq_BaseCase!AQ388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR388-RevReq_BaseCase!AR388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS388-RevReq_BaseCase!AS388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT388-RevReq_BaseCase!AT388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU388-RevReq_BaseCase!AU388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV388-RevReq_BaseCase!AV388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW388-RevReq_BaseCase!AW388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX388-RevReq_BaseCase!AX388","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY388-RevReq_BaseCase!AY388","v":0}]
[{"$f":"+RevReq_BaseCase!A389","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O389-RevReq_BaseCase!O389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P389-RevReq_BaseCase!P389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q389-RevReq_BaseCase!Q389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R389-RevReq_BaseCase!R389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S389-RevReq_BaseCase!S389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T389-RevReq_BaseCase!T389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U389-RevReq_BaseCase!U389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V389-RevReq_BaseCase!V389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W389-RevReq_BaseCase!W389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X389-RevReq_BaseCase!X389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y389-RevReq_BaseCase!Y389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z389-RevReq_BaseCase!Z389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA389-RevReq_BaseCase!AA389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB389-RevReq_BaseCase!AB389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC389-RevReq_BaseCase!AC389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD389-RevReq_BaseCase!AD389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE389-RevReq_BaseCase!AE389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF389-RevReq_BaseCase!AF389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG389-RevReq_BaseCase!AG389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH389-RevReq_BaseCase!AH389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI389-RevReq_BaseCase!AI389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ389-RevReq_BaseCase!AJ389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK389-RevReq_BaseCase!AK389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL389-RevReq_BaseCase!AL389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM389-RevReq_BaseCase!AM389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN389-RevReq_BaseCase!AN389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO389-RevReq_BaseCase!AO389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP389-RevReq_BaseCase!AP389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ389-RevReq_BaseCase!AQ389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR389-RevReq_BaseCase!AR389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS389-RevReq_BaseCase!AS389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT389-RevReq_BaseCase!AT389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU389-RevReq_BaseCase!AU389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV389-RevReq_BaseCase!AV389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW389-RevReq_BaseCase!AW389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX389-RevReq_BaseCase!AX389","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY389-RevReq_BaseCase!AY389","v":0}]
[{"$f":"+RevReq_BaseCase!A390","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O390-RevReq_BaseCase!O390","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P390-RevReq_BaseCase!P390","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q390-RevReq_BaseCase!Q390","v":3640405.5840326063},{"$f":"+'RevReq_ExitCase_(2018)'!R390-RevReq_BaseCase!R390","v":10921216.752097823},{"$f":"+'RevReq_ExitCase_(2018)'!S390-RevReq_BaseCase!S390","v":26015324.871788047},{"$f":"+'RevReq_ExitCase_(2018)'!T390-RevReq_BaseCase!T390","v":-2665529.7962771701},{"$f":"+'RevReq_ExitCase_(2018)'!U390-RevReq_BaseCase!U390","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V390-RevReq_BaseCase!V390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W390-RevReq_BaseCase!W390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X390-RevReq_BaseCase!X390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y390-RevReq_BaseCase!Y390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z390-RevReq_BaseCase!Z390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA390-RevReq_BaseCase!AA390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB390-RevReq_BaseCase!AB390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC390-RevReq_BaseCase!AC390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD390-RevReq_BaseCase!AD390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE390-RevReq_BaseCase!AE390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF390-RevReq_BaseCase!AF390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG390-RevReq_BaseCase!AG390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH390-RevReq_BaseCase!AH390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI390-RevReq_BaseCase!AI390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ390-RevReq_BaseCase!AJ390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK390-RevReq_BaseCase!AK390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL390-RevReq_BaseCase!AL390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM390-RevReq_BaseCase!AM390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN390-RevReq_BaseCase!AN390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO390-RevReq_BaseCase!AO390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP390-RevReq_BaseCase!AP390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ390-RevReq_BaseCase!AQ390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR390-RevReq_BaseCase!AR390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS390-RevReq_BaseCase!AS390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT390-RevReq_BaseCase!AT390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU390-RevReq_BaseCase!AU390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV390-RevReq_BaseCase!AV390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW390-RevReq_BaseCase!AW390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX390-RevReq_BaseCase!AX390","v":5.5879354476928711E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY390-RevReq_BaseCase!AY390","v":5.5879354476928711E-9}]
[{"$f":"+RevReq_BaseCase!A391","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O391-RevReq_BaseCase!O391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P391-RevReq_BaseCase!P391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q391-RevReq_BaseCase!Q391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R391-RevReq_BaseCase!R391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S391-RevReq_BaseCase!S391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T391-RevReq_BaseCase!T391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U391-RevReq_BaseCase!U391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V391-RevReq_BaseCase!V391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W391-RevReq_BaseCase!W391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X391-RevReq_BaseCase!X391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y391-RevReq_BaseCase!Y391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z391-RevReq_BaseCase!Z391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA391-RevReq_BaseCase!AA391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB391-RevReq_BaseCase!AB391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC391-RevReq_BaseCase!AC391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD391-RevReq_BaseCase!AD391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE391-RevReq_BaseCase!AE391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF391-RevReq_BaseCase!AF391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG391-RevReq_BaseCase!AG391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH391-RevReq_BaseCase!AH391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI391-RevReq_BaseCase!AI391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ391-RevReq_BaseCase!AJ391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK391-RevReq_BaseCase!AK391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL391-RevReq_BaseCase!AL391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM391-RevReq_BaseCase!AM391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN391-RevReq_BaseCase!AN391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO391-RevReq_BaseCase!AO391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP391-RevReq_BaseCase!AP391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ391-RevReq_BaseCase!AQ391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR391-RevReq_BaseCase!AR391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS391-RevReq_BaseCase!AS391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT391-RevReq_BaseCase!AT391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU391-RevReq_BaseCase!AU391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV391-RevReq_BaseCase!AV391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW391-RevReq_BaseCase!AW391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX391-RevReq_BaseCase!AX391","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY391-RevReq_BaseCase!AY391","v":0}]
[{"$f":"+RevReq_BaseCase!A392","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O392-RevReq_BaseCase!O392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P392-RevReq_BaseCase!P392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q392-RevReq_BaseCase!Q392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R392-RevReq_BaseCase!R392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S392-RevReq_BaseCase!S392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T392-RevReq_BaseCase!T392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U392-RevReq_BaseCase!U392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V392-RevReq_BaseCase!V392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W392-RevReq_BaseCase!W392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X392-RevReq_BaseCase!X392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y392-RevReq_BaseCase!Y392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z392-RevReq_BaseCase!Z392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA392-RevReq_BaseCase!AA392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB392-RevReq_BaseCase!AB392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC392-RevReq_BaseCase!AC392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD392-RevReq_BaseCase!AD392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE392-RevReq_BaseCase!AE392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF392-RevReq_BaseCase!AF392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG392-RevReq_BaseCase!AG392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH392-RevReq_BaseCase!AH392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI392-RevReq_BaseCase!AI392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ392-RevReq_BaseCase!AJ392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK392-RevReq_BaseCase!AK392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL392-RevReq_BaseCase!AL392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM392-RevReq_BaseCase!AM392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN392-RevReq_BaseCase!AN392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO392-RevReq_BaseCase!AO392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP392-RevReq_BaseCase!AP392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ392-RevReq_BaseCase!AQ392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR392-RevReq_BaseCase!AR392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS392-RevReq_BaseCase!AS392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT392-RevReq_BaseCase!AT392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU392-RevReq_BaseCase!AU392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV392-RevReq_BaseCase!AV392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW392-RevReq_BaseCase!AW392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX392-RevReq_BaseCase!AX392","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY392-RevReq_BaseCase!AY392","v":0}]
[{"$f":"+RevReq_BaseCase!A393","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O393-RevReq_BaseCase!O393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P393-RevReq_BaseCase!P393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q393-RevReq_BaseCase!Q393","v":65721291.304347828},{"$f":"+'RevReq_ExitCase_(2018)'!R393-RevReq_BaseCase!R393","v":33799773.913043484},{"$f":"+'RevReq_ExitCase_(2018)'!S393-RevReq_BaseCase!S393","v":19314156.521739133},{"$f":"+'RevReq_ExitCase_(2018)'!T393-RevReq_BaseCase!T393","v":6035673.9130434804},{"$f":"+'RevReq_ExitCase_(2018)'!U393-RevReq_BaseCase!U393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V393-RevReq_BaseCase!V393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W393-RevReq_BaseCase!W393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X393-RevReq_BaseCase!X393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y393-RevReq_BaseCase!Y393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z393-RevReq_BaseCase!Z393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA393-RevReq_BaseCase!AA393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB393-RevReq_BaseCase!AB393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC393-RevReq_BaseCase!AC393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD393-RevReq_BaseCase!AD393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE393-RevReq_BaseCase!AE393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF393-RevReq_BaseCase!AF393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG393-RevReq_BaseCase!AG393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH393-RevReq_BaseCase!AH393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI393-RevReq_BaseCase!AI393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ393-RevReq_BaseCase!AJ393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK393-RevReq_BaseCase!AK393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL393-RevReq_BaseCase!AL393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM393-RevReq_BaseCase!AM393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN393-RevReq_BaseCase!AN393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO393-RevReq_BaseCase!AO393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP393-RevReq_BaseCase!AP393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ393-RevReq_BaseCase!AQ393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR393-RevReq_BaseCase!AR393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS393-RevReq_BaseCase!AS393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT393-RevReq_BaseCase!AT393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU393-RevReq_BaseCase!AU393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV393-RevReq_BaseCase!AV393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW393-RevReq_BaseCase!AW393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX393-RevReq_BaseCase!AX393","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY393-RevReq_BaseCase!AY393","v":0}]
[{"$f":"+RevReq_BaseCase!A394","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O394-RevReq_BaseCase!O394","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P394-RevReq_BaseCase!P394","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q394-RevReq_BaseCase!Q394","v":-3250054.7744565215},{"$f":"+'RevReq_ExitCase_(2018)'!R394-RevReq_BaseCase!R394","v":-5207731.5108695645},{"$f":"+'RevReq_ExitCase_(2018)'!S394-RevReq_BaseCase!S394","v":-2622484.9347826075},{"$f":"+'RevReq_ExitCase_(2018)'!T394-RevReq_BaseCase!T394","v":-664808.19836956402},{"$f":"+'RevReq_ExitCase_(2018)'!U394-RevReq_BaseCase!U394","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V394-RevReq_BaseCase!V394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W394-RevReq_BaseCase!W394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X394-RevReq_BaseCase!X394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y394-RevReq_BaseCase!Y394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z394-RevReq_BaseCase!Z394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA394-RevReq_BaseCase!AA394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB394-RevReq_BaseCase!AB394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC394-RevReq_BaseCase!AC394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD394-RevReq_BaseCase!AD394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE394-RevReq_BaseCase!AE394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF394-RevReq_BaseCase!AF394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG394-RevReq_BaseCase!AG394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH394-RevReq_BaseCase!AH394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI394-RevReq_BaseCase!AI394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ394-RevReq_BaseCase!AJ394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK394-RevReq_BaseCase!AK394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL394-RevReq_BaseCase!AL394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM394-RevReq_BaseCase!AM394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN394-RevReq_BaseCase!AN394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO394-RevReq_BaseCase!AO394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP394-RevReq_BaseCase!AP394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ394-RevReq_BaseCase!AQ394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR394-RevReq_BaseCase!AR394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS394-RevReq_BaseCase!AS394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT394-RevReq_BaseCase!AT394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU394-RevReq_BaseCase!AU394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV394-RevReq_BaseCase!AV394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW394-RevReq_BaseCase!AW394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX394-RevReq_BaseCase!AX394","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY394-RevReq_BaseCase!AY394","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A395","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O395-RevReq_BaseCase!O395","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P395-RevReq_BaseCase!P395","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q395-RevReq_BaseCase!Q395","v":-22045.990399247035},{"$f":"+'RevReq_ExitCase_(2018)'!R395-RevReq_BaseCase!R395","v":-66137.971197741106},{"$f":"+'RevReq_ExitCase_(2018)'!S395-RevReq_BaseCase!S395","v":-110229.95199623564},{"$f":"+'RevReq_ExitCase_(2018)'!T395-RevReq_BaseCase!T395","v":-66137.971197740408},{"$f":"+'RevReq_ExitCase_(2018)'!U395-RevReq_BaseCase!U395","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V395-RevReq_BaseCase!V395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W395-RevReq_BaseCase!W395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X395-RevReq_BaseCase!X395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y395-RevReq_BaseCase!Y395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z395-RevReq_BaseCase!Z395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA395-RevReq_BaseCase!AA395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB395-RevReq_BaseCase!AB395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC395-RevReq_BaseCase!AC395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD395-RevReq_BaseCase!AD395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE395-RevReq_BaseCase!AE395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF395-RevReq_BaseCase!AF395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG395-RevReq_BaseCase!AG395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH395-RevReq_BaseCase!AH395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI395-RevReq_BaseCase!AI395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ395-RevReq_BaseCase!AJ395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK395-RevReq_BaseCase!AK395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL395-RevReq_BaseCase!AL395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM395-RevReq_BaseCase!AM395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN395-RevReq_BaseCase!AN395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO395-RevReq_BaseCase!AO395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP395-RevReq_BaseCase!AP395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ395-RevReq_BaseCase!AQ395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR395-RevReq_BaseCase!AR395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS395-RevReq_BaseCase!AS395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT395-RevReq_BaseCase!AT395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU395-RevReq_BaseCase!AU395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV395-RevReq_BaseCase!AV395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW395-RevReq_BaseCase!AW395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX395-RevReq_BaseCase!AX395","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY395-RevReq_BaseCase!AY395","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A396","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O396-RevReq_BaseCase!O396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P396-RevReq_BaseCase!P396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q396-RevReq_BaseCase!Q396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R396-RevReq_BaseCase!R396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S396-RevReq_BaseCase!S396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T396-RevReq_BaseCase!T396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U396-RevReq_BaseCase!U396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V396-RevReq_BaseCase!V396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W396-RevReq_BaseCase!W396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X396-RevReq_BaseCase!X396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y396-RevReq_BaseCase!Y396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z396-RevReq_BaseCase!Z396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA396-RevReq_BaseCase!AA396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB396-RevReq_BaseCase!AB396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC396-RevReq_BaseCase!AC396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD396-RevReq_BaseCase!AD396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE396-RevReq_BaseCase!AE396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF396-RevReq_BaseCase!AF396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG396-RevReq_BaseCase!AG396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH396-RevReq_BaseCase!AH396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI396-RevReq_BaseCase!AI396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ396-RevReq_BaseCase!AJ396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK396-RevReq_BaseCase!AK396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL396-RevReq_BaseCase!AL396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM396-RevReq_BaseCase!AM396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN396-RevReq_BaseCase!AN396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO396-RevReq_BaseCase!AO396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP396-RevReq_BaseCase!AP396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ396-RevReq_BaseCase!AQ396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR396-RevReq_BaseCase!AR396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS396-RevReq_BaseCase!AS396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT396-RevReq_BaseCase!AT396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU396-RevReq_BaseCase!AU396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV396-RevReq_BaseCase!AV396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW396-RevReq_BaseCase!AW396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX396-RevReq_BaseCase!AX396","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY396-RevReq_BaseCase!AY396","v":0}]
[{"$f":"+RevReq_BaseCase!A397","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O397-RevReq_BaseCase!O397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P397-RevReq_BaseCase!P397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q397-RevReq_BaseCase!Q397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R397-RevReq_BaseCase!R397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S397-RevReq_BaseCase!S397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T397-RevReq_BaseCase!T397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U397-RevReq_BaseCase!U397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V397-RevReq_BaseCase!V397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W397-RevReq_BaseCase!W397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X397-RevReq_BaseCase!X397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y397-RevReq_BaseCase!Y397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z397-RevReq_BaseCase!Z397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA397-RevReq_BaseCase!AA397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB397-RevReq_BaseCase!AB397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC397-RevReq_BaseCase!AC397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD397-RevReq_BaseCase!AD397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE397-RevReq_BaseCase!AE397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF397-RevReq_BaseCase!AF397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG397-RevReq_BaseCase!AG397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH397-RevReq_BaseCase!AH397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI397-RevReq_BaseCase!AI397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ397-RevReq_BaseCase!AJ397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK397-RevReq_BaseCase!AK397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL397-RevReq_BaseCase!AL397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM397-RevReq_BaseCase!AM397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN397-RevReq_BaseCase!AN397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO397-RevReq_BaseCase!AO397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP397-RevReq_BaseCase!AP397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ397-RevReq_BaseCase!AQ397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR397-RevReq_BaseCase!AR397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS397-RevReq_BaseCase!AS397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT397-RevReq_BaseCase!AT397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU397-RevReq_BaseCase!AU397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV397-RevReq_BaseCase!AV397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW397-RevReq_BaseCase!AW397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX397-RevReq_BaseCase!AX397","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY397-RevReq_BaseCase!AY397","v":0}]
[{"$f":"+RevReq_BaseCase!A398","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O398-RevReq_BaseCase!O398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P398-RevReq_BaseCase!P398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q398-RevReq_BaseCase!Q398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R398-RevReq_BaseCase!R398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S398-RevReq_BaseCase!S398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T398-RevReq_BaseCase!T398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U398-RevReq_BaseCase!U398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V398-RevReq_BaseCase!V398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W398-RevReq_BaseCase!W398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X398-RevReq_BaseCase!X398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y398-RevReq_BaseCase!Y398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z398-RevReq_BaseCase!Z398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA398-RevReq_BaseCase!AA398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB398-RevReq_BaseCase!AB398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC398-RevReq_BaseCase!AC398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD398-RevReq_BaseCase!AD398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE398-RevReq_BaseCase!AE398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF398-RevReq_BaseCase!AF398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG398-RevReq_BaseCase!AG398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH398-RevReq_BaseCase!AH398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI398-RevReq_BaseCase!AI398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ398-RevReq_BaseCase!AJ398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK398-RevReq_BaseCase!AK398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL398-RevReq_BaseCase!AL398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM398-RevReq_BaseCase!AM398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN398-RevReq_BaseCase!AN398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO398-RevReq_BaseCase!AO398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP398-RevReq_BaseCase!AP398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ398-RevReq_BaseCase!AQ398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR398-RevReq_BaseCase!AR398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS398-RevReq_BaseCase!AS398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT398-RevReq_BaseCase!AT398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU398-RevReq_BaseCase!AU398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV398-RevReq_BaseCase!AV398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW398-RevReq_BaseCase!AW398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX398-RevReq_BaseCase!AX398","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY398-RevReq_BaseCase!AY398","v":0}]
[{"$f":"+RevReq_BaseCase!A399","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O399-RevReq_BaseCase!O399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P399-RevReq_BaseCase!P399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q399-RevReq_BaseCase!Q399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R399-RevReq_BaseCase!R399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S399-RevReq_BaseCase!S399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T399-RevReq_BaseCase!T399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U399-RevReq_BaseCase!U399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V399-RevReq_BaseCase!V399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W399-RevReq_BaseCase!W399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X399-RevReq_BaseCase!X399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y399-RevReq_BaseCase!Y399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z399-RevReq_BaseCase!Z399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA399-RevReq_BaseCase!AA399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB399-RevReq_BaseCase!AB399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC399-RevReq_BaseCase!AC399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD399-RevReq_BaseCase!AD399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE399-RevReq_BaseCase!AE399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF399-RevReq_BaseCase!AF399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG399-RevReq_BaseCase!AG399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH399-RevReq_BaseCase!AH399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI399-RevReq_BaseCase!AI399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ399-RevReq_BaseCase!AJ399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK399-RevReq_BaseCase!AK399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL399-RevReq_BaseCase!AL399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM399-RevReq_BaseCase!AM399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN399-RevReq_BaseCase!AN399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO399-RevReq_BaseCase!AO399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP399-RevReq_BaseCase!AP399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ399-RevReq_BaseCase!AQ399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR399-RevReq_BaseCase!AR399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS399-RevReq_BaseCase!AS399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT399-RevReq_BaseCase!AT399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU399-RevReq_BaseCase!AU399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV399-RevReq_BaseCase!AV399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW399-RevReq_BaseCase!AW399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX399-RevReq_BaseCase!AX399","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY399-RevReq_BaseCase!AY399","v":0}]
[{"$f":"+RevReq_BaseCase!A400","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O400-RevReq_BaseCase!O400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P400-RevReq_BaseCase!P400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q400-RevReq_BaseCase!Q400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R400-RevReq_BaseCase!R400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S400-RevReq_BaseCase!S400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T400-RevReq_BaseCase!T400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U400-RevReq_BaseCase!U400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V400-RevReq_BaseCase!V400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W400-RevReq_BaseCase!W400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X400-RevReq_BaseCase!X400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y400-RevReq_BaseCase!Y400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z400-RevReq_BaseCase!Z400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA400-RevReq_BaseCase!AA400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB400-RevReq_BaseCase!AB400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC400-RevReq_BaseCase!AC400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD400-RevReq_BaseCase!AD400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE400-RevReq_BaseCase!AE400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF400-RevReq_BaseCase!AF400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG400-RevReq_BaseCase!AG400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH400-RevReq_BaseCase!AH400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI400-RevReq_BaseCase!AI400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ400-RevReq_BaseCase!AJ400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK400-RevReq_BaseCase!AK400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL400-RevReq_BaseCase!AL400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM400-RevReq_BaseCase!AM400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN400-RevReq_BaseCase!AN400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO400-RevReq_BaseCase!AO400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP400-RevReq_BaseCase!AP400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ400-RevReq_BaseCase!AQ400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR400-RevReq_BaseCase!AR400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS400-RevReq_BaseCase!AS400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT400-RevReq_BaseCase!AT400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU400-RevReq_BaseCase!AU400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV400-RevReq_BaseCase!AV400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW400-RevReq_BaseCase!AW400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX400-RevReq_BaseCase!AX400","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY400-RevReq_BaseCase!AY400","v":0}]
[{"$f":"+RevReq_BaseCase!A401","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,0.5,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O401-RevReq_BaseCase!O401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P401-RevReq_BaseCase!P401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q401-RevReq_BaseCase!Q401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R401-RevReq_BaseCase!R401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S401-RevReq_BaseCase!S401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T401-RevReq_BaseCase!T401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U401-RevReq_BaseCase!U401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V401-RevReq_BaseCase!V401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W401-RevReq_BaseCase!W401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X401-RevReq_BaseCase!X401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y401-RevReq_BaseCase!Y401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z401-RevReq_BaseCase!Z401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA401-RevReq_BaseCase!AA401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB401-RevReq_BaseCase!AB401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC401-RevReq_BaseCase!AC401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD401-RevReq_BaseCase!AD401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE401-RevReq_BaseCase!AE401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF401-RevReq_BaseCase!AF401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG401-RevReq_BaseCase!AG401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH401-RevReq_BaseCase!AH401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI401-RevReq_BaseCase!AI401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ401-RevReq_BaseCase!AJ401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK401-RevReq_BaseCase!AK401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL401-RevReq_BaseCase!AL401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM401-RevReq_BaseCase!AM401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN401-RevReq_BaseCase!AN401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO401-RevReq_BaseCase!AO401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP401-RevReq_BaseCase!AP401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ401-RevReq_BaseCase!AQ401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR401-RevReq_BaseCase!AR401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS401-RevReq_BaseCase!AS401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT401-RevReq_BaseCase!AT401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU401-RevReq_BaseCase!AU401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV401-RevReq_BaseCase!AV401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW401-RevReq_BaseCase!AW401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX401-RevReq_BaseCase!AX401","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY401-RevReq_BaseCase!AY401","v":0}]
[null,null,null,{"$f":"\"Total \"&D376","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O377:O401)","v":0},0,53051352.371111587,31572054.969970405,26229094.34585017,-22885060.076760013,-34833651.772555925,-44239066.604649745,-53423531.647968017,-66331848.118239142,-79874287.163063288,-92729393.231425524,-102057744.89825267,-103359343.26030558,-103670426.81386629,-104245367.29708433,-103493807.68883401,-101564223.79833543,-99680769.329052478,-100196110.30946451,-101550810.34617332,-100625147.11291382,-99029905.556239158,-97855884.064238086,-97442476.125651047,-98291881.84299022,-99523082.757459104,-100552615.24251996,-100006856.44787464,-100016798.41688535,-99380258.103126436,-96878028.5378979,-94547252.240489796,-91744592.749965727,-89010071.089396626,-86456181.705187976,-70261515.186258852]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"+RevReq_BaseCase!A409","v":"Base"},null,{"$f":"C408+1","v":1},{"$f":"INDEX(D$55:D$79,$C409,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C409,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,{"$f":"SUMPRODUCT(O409:AY409,$O$5:$AY$5)","v":-5281117.4943023054},{"$f":"SUM(O409:AY409)","v":-11937013.508567395},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O409-RevReq_BaseCase!O409","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P409-RevReq_BaseCase!P409","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q409-RevReq_BaseCase!Q409","v":-126423.04723108956},{"$f":"+'RevReq_ExitCase_(2018)'!R409-RevReq_BaseCase!R409","v":-283357.35004713386},{"$f":"+'RevReq_ExitCase_(2018)'!S409-RevReq_BaseCase!S409","v":-344577.81129228277},{"$f":"+'RevReq_ExitCase_(2018)'!T409-RevReq_BaseCase!T409","v":-406226.65878148086},{"$f":"+'RevReq_ExitCase_(2018)'!U409-RevReq_BaseCase!U409","v":-468291.80601391813},{"$f":"+'RevReq_ExitCase_(2018)'!V409-RevReq_BaseCase!V409","v":-530750.56201589911},{"$f":"+'RevReq_ExitCase_(2018)'!W409-RevReq_BaseCase!W409","v":-593665.28322503145},{"$f":"+'RevReq_ExitCase_(2018)'!X409-RevReq_BaseCase!X409","v":-657117.0418428597},{"$f":"+'RevReq_ExitCase_(2018)'!Y409-RevReq_BaseCase!Y409","v":-721260.7453096332},{"$f":"+'RevReq_ExitCase_(2018)'!Z409-RevReq_BaseCase!Z409","v":-786548.89484749036},{"$f":"+'RevReq_ExitCase_(2018)'!AA409-RevReq_BaseCase!AA409","v":-776878.67384456936},{"$f":"+'RevReq_ExitCase_(2018)'!AB409-RevReq_BaseCase!AB409","v":-693666.55283636611},{"$f":"+'RevReq_ExitCase_(2018)'!AC409-RevReq_BaseCase!AC409","v":-614464.64558048325},{"$f":"+'RevReq_ExitCase_(2018)'!AD409-RevReq_BaseCase!AD409","v":-537327.64653714129},{"$f":"+'RevReq_ExitCase_(2018)'!AE409-RevReq_BaseCase!AE409","v":-469586.63074896351},{"$f":"+'RevReq_ExitCase_(2018)'!AF409-RevReq_BaseCase!AF409","v":-412202.36931898689},{"$f":"+'RevReq_ExitCase_(2018)'!AG409-RevReq_BaseCase!AG409","v":-356872.83650648961},{"$f":"+'RevReq_ExitCase_(2018)'!AH409-RevReq_BaseCase!AH409","v":-310912.51789853361},{"$f":"+'RevReq_ExitCase_(2018)'!AI409-RevReq_BaseCase!AI409","v":-275525.62734355789},{"$f":"+'RevReq_ExitCase_(2018)'!AJ409-RevReq_BaseCase!AJ409","v":-246605.48068357323},{"$f":"+'RevReq_ExitCase_(2018)'!AK409-RevReq_BaseCase!AK409","v":-224314.57626472827},{"$f":"+'RevReq_ExitCase_(2018)'!AL409-RevReq_BaseCase!AL409","v":-207051.15019274823},{"$f":"+'RevReq_ExitCase_(2018)'!AM409-RevReq_BaseCase!AM409","v":-194657.98682764155},{"$f":"+'RevReq_ExitCase_(2018)'!AN409-RevReq_BaseCase!AN409","v":-184538.75520527773},{"$f":"+'RevReq_ExitCase_(2018)'!AO409-RevReq_BaseCase!AO409","v":-175067.79106781265},{"$f":"+'RevReq_ExitCase_(2018)'!AP409-RevReq_BaseCase!AP409","v":-166272.99419876243},{"$f":"+'RevReq_ExitCase_(2018)'!AQ409-RevReq_BaseCase!AQ409","v":-158200.52557118115},{"$f":"+'RevReq_ExitCase_(2018)'!AR409-RevReq_BaseCase!AR409","v":-151131.98922803564},{"$f":"+'RevReq_ExitCase_(2018)'!AS409-RevReq_BaseCase!AS409","v":-144696.06891954687},{"$f":"+'RevReq_ExitCase_(2018)'!AT409-RevReq_BaseCase!AT409","v":-139271.61238418956},{"$f":"+'RevReq_ExitCase_(2018)'!AU409-RevReq_BaseCase!AU409","v":-134917.32426266279},{"$f":"+'RevReq_ExitCase_(2018)'!AV409-RevReq_BaseCase!AV409","v":-131257.76298230552},{"$f":"+'RevReq_ExitCase_(2018)'!AW409-RevReq_BaseCase!AW409","v":-128353.86081166194},{"$f":"+'RevReq_ExitCase_(2018)'!AX409-RevReq_BaseCase!AX409","v":-124267.41528291393},{"$f":"+'RevReq_ExitCase_(2018)'!AY409-RevReq_BaseCase!AY409","v":-60751.513462443101}]
[{"$f":"+RevReq_BaseCase!A410","v":"Clause"},null,{"$f":"C409+1","v":2},{"$f":"INDEX(D$55:D$79,$C410,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-4398529.6224062461,-11597608.963168208,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O410-RevReq_BaseCase!O410","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P410-RevReq_BaseCase!P410","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q410-RevReq_BaseCase!Q410","v":-32694.979440824245},{"$f":"+'RevReq_ExitCase_(2018)'!R410-RevReq_BaseCase!R410","v":-98084.938322472502},{"$f":"+'RevReq_ExitCase_(2018)'!S410-RevReq_BaseCase!S410","v":-163474.89720412088},{"$f":"+'RevReq_ExitCase_(2018)'!T410-RevReq_BaseCase!T410","v":-228864.85608576937},{"$f":"+'RevReq_ExitCase_(2018)'!U410-RevReq_BaseCase!U410","v":-294254.81496741768},{"$f":"+'RevReq_ExitCase_(2018)'!V410-RevReq_BaseCase!V410","v":-359644.77384906606},{"$f":"+'RevReq_ExitCase_(2018)'!W410-RevReq_BaseCase!W410","v":-425034.73273071449},{"$f":"+'RevReq_ExitCase_(2018)'!X410-RevReq_BaseCase!X410","v":-490424.69161236292},{"$f":"+'RevReq_ExitCase_(2018)'!Y410-RevReq_BaseCase!Y410","v":-555814.65049401135},{"$f":"+'RevReq_ExitCase_(2018)'!Z410-RevReq_BaseCase!Z410","v":-621204.60937565973},{"$f":"+'RevReq_ExitCase_(2018)'!AA410-RevReq_BaseCase!AA410","v":-641062.51732853556},{"$f":"+'RevReq_ExitCase_(2018)'!AB410-RevReq_BaseCase!AB410","v":-615388.37435263838},{"$f":"+'RevReq_ExitCase_(2018)'!AC410-RevReq_BaseCase!AC410","v":-589714.23137674131},{"$f":"+'RevReq_ExitCase_(2018)'!AD410-RevReq_BaseCase!AD410","v":-564040.08840084425},{"$f":"+'RevReq_ExitCase_(2018)'!AE410-RevReq_BaseCase!AE410","v":-538365.94542494719},{"$f":"+'RevReq_ExitCase_(2018)'!AF410-RevReq_BaseCase!AF410","v":-512691.80244905013},{"$f":"+'RevReq_ExitCase_(2018)'!AG410-RevReq_BaseCase!AG410","v":-487017.65947315301},{"$f":"+'RevReq_ExitCase_(2018)'!AH410-RevReq_BaseCase!AH410","v":-461343.51649725594},{"$f":"+'RevReq_ExitCase_(2018)'!AI410-RevReq_BaseCase!AI410","v":-435669.37352135882},{"$f":"+'RevReq_ExitCase_(2018)'!AJ410-RevReq_BaseCase!AJ410","v":-409995.23054546176},{"$f":"+'RevReq_ExitCase_(2018)'!AK410-RevReq_BaseCase!AK410","v":-384321.0875695647},{"$f":"+'RevReq_ExitCase_(2018)'!AL410-RevReq_BaseCase!AL410","v":-358646.94459366763},{"$f":"+'RevReq_ExitCase_(2018)'!AM410-RevReq_BaseCase!AM410","v":-332972.80161777057},{"$f":"+'RevReq_ExitCase_(2018)'!AN410-RevReq_BaseCase!AN410","v":-307298.65864187345},{"$f":"+'RevReq_ExitCase_(2018)'!AO410-RevReq_BaseCase!AO410","v":-281624.51566597639},{"$f":"+'RevReq_ExitCase_(2018)'!AP410-RevReq_BaseCase!AP410","v":-255950.37269007938},{"$f":"+'RevReq_ExitCase_(2018)'!AQ410-RevReq_BaseCase!AQ410","v":-230276.22971418229},{"$f":"+'RevReq_ExitCase_(2018)'!AR410-RevReq_BaseCase!AR410","v":-204602.08673828523},{"$f":"+'RevReq_ExitCase_(2018)'!AS410-RevReq_BaseCase!AS410","v":-178927.94376238814},{"$f":"+'RevReq_ExitCase_(2018)'!AT410-RevReq_BaseCase!AT410","v":-153253.80078649108},{"$f":"+'RevReq_ExitCase_(2018)'!AU410-RevReq_BaseCase!AU410","v":-127579.65781059398},{"$f":"+'RevReq_ExitCase_(2018)'!AV410-RevReq_BaseCase!AV410","v":-101905.51483469692},{"$f":"+'RevReq_ExitCase_(2018)'!AW410-RevReq_BaseCase!AW410","v":-76277.299211935286},{"$f":"+'RevReq_ExitCase_(2018)'!AX410-RevReq_BaseCase!AX410","v":-55464.221808428454},{"$f":"+'RevReq_ExitCase_(2018)'!AY410-RevReq_BaseCase!AY410","v":-23721.144269867793}]
[{"$f":"+RevReq_BaseCase!A411","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-11234101.107726039,-48591877.206264041,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O411-RevReq_BaseCase!O411","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P411-RevReq_BaseCase!P411","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q411-RevReq_BaseCase!Q411","v":-26175.809758035968},{"$f":"+'RevReq_ExitCase_(2018)'!R411-RevReq_BaseCase!R411","v":-71574.888502722504},{"$f":"+'RevReq_ExitCase_(2018)'!S411-RevReq_BaseCase!S411","v":-126107.56619447428},{"$f":"+'RevReq_ExitCase_(2018)'!T411-RevReq_BaseCase!T411","v":-194071.06966669569},{"$f":"+'RevReq_ExitCase_(2018)'!U411-RevReq_BaseCase!U411","v":-264806.78836126649},{"$f":"+'RevReq_ExitCase_(2018)'!V411-RevReq_BaseCase!V411","v":-337151.96706501034},{"$f":"+'RevReq_ExitCase_(2018)'!W411-RevReq_BaseCase!W411","v":-404427.48319001368},{"$f":"+'RevReq_ExitCase_(2018)'!X411-RevReq_BaseCase!X411","v":-548899.6128319042},{"$f":"+'RevReq_ExitCase_(2018)'!Y411-RevReq_BaseCase!Y411","v":-705915.60396840738},{"$f":"+'RevReq_ExitCase_(2018)'!Z411-RevReq_BaseCase!Z411","v":-847437.65882874618},{"$f":"+'RevReq_ExitCase_(2018)'!AA411-RevReq_BaseCase!AA411","v":-1035827.9446086761},{"$f":"+'RevReq_ExitCase_(2018)'!AB411-RevReq_BaseCase!AB411","v":-1175732.8820113358},{"$f":"+'RevReq_ExitCase_(2018)'!AC411-RevReq_BaseCase!AC411","v":-1290949.1312644267},{"$f":"+'RevReq_ExitCase_(2018)'!AD411-RevReq_BaseCase!AD411","v":-1409606.8655680006},{"$f":"+'RevReq_ExitCase_(2018)'!AE411-RevReq_BaseCase!AE411","v":-1491176.4159406705},{"$f":"+'RevReq_ExitCase_(2018)'!AF411-RevReq_BaseCase!AF411","v":-1537796.3980762376},{"$f":"+'RevReq_ExitCase_(2018)'!AG411-RevReq_BaseCase!AG411","v":-1583322.9046607984},{"$f":"+'RevReq_ExitCase_(2018)'!AH411-RevReq_BaseCase!AH411","v":-1669553.1112524853},{"$f":"+'RevReq_ExitCase_(2018)'!AI411-RevReq_BaseCase!AI411","v":-1762729.6727976224},{"$f":"+'RevReq_ExitCase_(2018)'!AJ411-RevReq_BaseCase!AJ411","v":-1801835.3108593191},{"$f":"+'RevReq_ExitCase_(2018)'!AK411-RevReq_BaseCase!AK411","v":-1820332.4842644392},{"$f":"+'RevReq_ExitCase_(2018)'!AL411-RevReq_BaseCase!AL411","v":-1842593.2399935082},{"$f":"+'RevReq_ExitCase_(2018)'!AM411-RevReq_BaseCase!AM411","v":-1875859.5652958355},{"$f":"+'RevReq_ExitCase_(2018)'!AN411-RevReq_BaseCase!AN411","v":-1933211.1356438301},{"$f":"+'RevReq_ExitCase_(2018)'!AO411-RevReq_BaseCase!AO411","v":-1997882.3940454549},{"$f":"+'RevReq_ExitCase_(2018)'!AP411-RevReq_BaseCase!AP411","v":-2057665.6494661248},{"$f":"+'RevReq_ExitCase_(2018)'!AQ411-RevReq_BaseCase!AQ411","v":-2083840.4450535732},{"$f":"+'RevReq_ExitCase_(2018)'!AR411-RevReq_BaseCase!AR411","v":-2120609.4056762974},{"$f":"+'RevReq_ExitCase_(2018)'!AS411-RevReq_BaseCase!AS411","v":-2143248.3407948515},{"$f":"+'RevReq_ExitCase_(2018)'!AT411-RevReq_BaseCase!AT411","v":-2125927.5221686196},{"$f":"+'RevReq_ExitCase_(2018)'!AU411-RevReq_BaseCase!AU411","v":-2111113.3710343195},{"$f":"+'RevReq_ExitCase_(2018)'!AV411-RevReq_BaseCase!AV411","v":-2085751.6925870629},{"$f":"+'RevReq_ExitCase_(2018)'!AW411-RevReq_BaseCase!AW411","v":-2061008.472635478},{"$f":"+'RevReq_ExitCase_(2018)'!AX411-RevReq_BaseCase!AX411","v":-2036400.9678653567},{"$f":"+'RevReq_ExitCase_(2018)'!AY411-RevReq_BaseCase!AY411","v":-2011333.4343324432}]
[{"$f":"+RevReq_BaseCase!A412","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-1147400.3903481213,-5175689.3606850924,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O412-RevReq_BaseCase!O412","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P412-RevReq_BaseCase!P412","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q412-RevReq_BaseCase!Q412","v":-4216.6334819218082},{"$f":"+'RevReq_ExitCase_(2018)'!R412-RevReq_BaseCase!R412","v":-12650.536204247477},{"$f":"+'RevReq_ExitCase_(2018)'!S412-RevReq_BaseCase!S412","v":-21085.7231587069},{"$f":"+'RevReq_ExitCase_(2018)'!T412-RevReq_BaseCase!T412","v":-29522.220029942739},{"$f":"+'RevReq_ExitCase_(2018)'!U412-RevReq_BaseCase!U412","v":-37960.053016290542},{"$f":"+'RevReq_ExitCase_(2018)'!V412-RevReq_BaseCase!V412","v":-46399.248840052525},{"$f":"+'RevReq_ExitCase_(2018)'!W412-RevReq_BaseCase!W412","v":-54839.834757976983},{"$f":"+'RevReq_ExitCase_(2018)'!X412-RevReq_BaseCase!X412","v":-63281.83857194717},{"$f":"+'RevReq_ExitCase_(2018)'!Y412-RevReq_BaseCase!Y412","v":-71725.288639883991},{"$f":"+'RevReq_ExitCase_(2018)'!Z412-RevReq_BaseCase!Z412","v":-80170.213886866783},{"$f":"+'RevReq_ExitCase_(2018)'!AA412-RevReq_BaseCase!AA412","v":-88616.64381647647},{"$f":"+'RevReq_ExitCase_(2018)'!AB412-RevReq_BaseCase!AB412","v":-97064.608522365597},{"$f":"+'RevReq_ExitCase_(2018)'!AC412-RevReq_BaseCase!AC412","v":-105514.13870005972},{"$f":"+'RevReq_ExitCase_(2018)'!AD412-RevReq_BaseCase!AD412","v":-113965.26565899495},{"$f":"+'RevReq_ExitCase_(2018)'!AE412-RevReq_BaseCase!AE412","v":-122418.02133479614},{"$f":"+'RevReq_ExitCase_(2018)'!AF412-RevReq_BaseCase!AF412","v":-130872.43830180059},{"$f":"+'RevReq_ExitCase_(2018)'!AG412-RevReq_BaseCase!AG412","v":-139328.54978583235},{"$f":"+'RevReq_ExitCase_(2018)'!AH412-RevReq_BaseCase!AH412","v":-147786.38967723201},{"$f":"+'RevReq_ExitCase_(2018)'!AI412-RevReq_BaseCase!AI412","v":-156245.99254414684},{"$f":"+'RevReq_ExitCase_(2018)'!AJ412-RevReq_BaseCase!AJ412","v":-164707.39364608726},{"$f":"+'RevReq_ExitCase_(2018)'!AK412-RevReq_BaseCase!AK412","v":-173170.62894775375},{"$f":"+'RevReq_ExitCase_(2018)'!AL412-RevReq_BaseCase!AL412","v":-181635.73513314076},{"$f":"+'RevReq_ExitCase_(2018)'!AM412-RevReq_BaseCase!AM412","v":-190102.74961992272},{"$f":"+'RevReq_ExitCase_(2018)'!AN412-RevReq_BaseCase!AN412","v":-198571.71057412759},{"$f":"+'RevReq_ExitCase_(2018)'!AO412-RevReq_BaseCase!AO412","v":-207042.65692510374},{"$f":"+'RevReq_ExitCase_(2018)'!AP412-RevReq_BaseCase!AP412","v":-215515.62838078671},{"$f":"+'RevReq_ExitCase_(2018)'!AQ412-RevReq_BaseCase!AQ412","v":-223990.66544327058},{"$f":"+'RevReq_ExitCase_(2018)'!AR412-RevReq_BaseCase!AR412","v":-232467.80942469134},{"$f":"+'RevReq_ExitCase_(2018)'!AS412-RevReq_BaseCase!AS412","v":-240947.10246342776},{"$f":"+'RevReq_ExitCase_(2018)'!AT412-RevReq_BaseCase!AT412","v":-249428.58754062612},{"$f":"+'RevReq_ExitCase_(2018)'!AU412-RevReq_BaseCase!AU412","v":-257912.30849705572},{"$f":"+'RevReq_ExitCase_(2018)'!AV412-RevReq_BaseCase!AV412","v":-266398.31005030108},{"$f":"+'RevReq_ExitCase_(2018)'!AW412-RevReq_BaseCase!AW412","v":-274886.63781229866},{"$f":"+'RevReq_ExitCase_(2018)'!AX412-RevReq_BaseCase!AX412","v":-283377.33830722334},{"$f":"+'RevReq_ExitCase_(2018)'!AY412-RevReq_BaseCase!AY412","v":-291870.45898973383}]
[{"$f":"+RevReq_BaseCase!A413","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O413-RevReq_BaseCase!O413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P413-RevReq_BaseCase!P413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q413-RevReq_BaseCase!Q413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R413-RevReq_BaseCase!R413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S413-RevReq_BaseCase!S413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T413-RevReq_BaseCase!T413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U413-RevReq_BaseCase!U413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V413-RevReq_BaseCase!V413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W413-RevReq_BaseCase!W413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X413-RevReq_BaseCase!X413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y413-RevReq_BaseCase!Y413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z413-RevReq_BaseCase!Z413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA413-RevReq_BaseCase!AA413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB413-RevReq_BaseCase!AB413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC413-RevReq_BaseCase!AC413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD413-RevReq_BaseCase!AD413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE413-RevReq_BaseCase!AE413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF413-RevReq_BaseCase!AF413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG413-RevReq_BaseCase!AG413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH413-RevReq_BaseCase!AH413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI413-RevReq_BaseCase!AI413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ413-RevReq_BaseCase!AJ413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK413-RevReq_BaseCase!AK413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL413-RevReq_BaseCase!AL413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM413-RevReq_BaseCase!AM413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN413-RevReq_BaseCase!AN413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO413-RevReq_BaseCase!AO413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP413-RevReq_BaseCase!AP413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ413-RevReq_BaseCase!AQ413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR413-RevReq_BaseCase!AR413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS413-RevReq_BaseCase!AS413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT413-RevReq_BaseCase!AT413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU413-RevReq_BaseCase!AU413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV413-RevReq_BaseCase!AV413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW413-RevReq_BaseCase!AW413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX413-RevReq_BaseCase!AX413","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY413-RevReq_BaseCase!AY413","v":0}]
[{"$f":"+RevReq_BaseCase!A414","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O414-RevReq_BaseCase!O414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P414-RevReq_BaseCase!P414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q414-RevReq_BaseCase!Q414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R414-RevReq_BaseCase!R414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S414-RevReq_BaseCase!S414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T414-RevReq_BaseCase!T414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U414-RevReq_BaseCase!U414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V414-RevReq_BaseCase!V414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W414-RevReq_BaseCase!W414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X414-RevReq_BaseCase!X414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y414-RevReq_BaseCase!Y414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z414-RevReq_BaseCase!Z414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA414-RevReq_BaseCase!AA414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB414-RevReq_BaseCase!AB414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC414-RevReq_BaseCase!AC414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD414-RevReq_BaseCase!AD414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE414-RevReq_BaseCase!AE414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF414-RevReq_BaseCase!AF414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG414-RevReq_BaseCase!AG414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH414-RevReq_BaseCase!AH414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI414-RevReq_BaseCase!AI414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ414-RevReq_BaseCase!AJ414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK414-RevReq_BaseCase!AK414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL414-RevReq_BaseCase!AL414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM414-RevReq_BaseCase!AM414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN414-RevReq_BaseCase!AN414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO414-RevReq_BaseCase!AO414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP414-RevReq_BaseCase!AP414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ414-RevReq_BaseCase!AQ414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR414-RevReq_BaseCase!AR414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS414-RevReq_BaseCase!AS414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT414-RevReq_BaseCase!AT414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU414-RevReq_BaseCase!AU414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV414-RevReq_BaseCase!AV414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW414-RevReq_BaseCase!AW414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX414-RevReq_BaseCase!AX414","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY414-RevReq_BaseCase!AY414","v":0}]
[{"$f":"+RevReq_BaseCase!A415","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,4902155.0328866616,17272661.865440249,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O415-RevReq_BaseCase!O415","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P415-RevReq_BaseCase!P415","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q415-RevReq_BaseCase!Q415","v":-82661.713991919241},{"$f":"+'RevReq_ExitCase_(2018)'!R415-RevReq_BaseCase!R415","v":301276.40314952628},{"$f":"+'RevReq_ExitCase_(2018)'!S415-RevReq_BaseCase!S415","v":313572.29071180813},{"$f":"+'RevReq_ExitCase_(2018)'!T415-RevReq_BaseCase!T415","v":325868.17827408999},{"$f":"+'RevReq_ExitCase_(2018)'!U415-RevReq_BaseCase!U415","v":338164.06583637185},{"$f":"+'RevReq_ExitCase_(2018)'!V415-RevReq_BaseCase!V415","v":350459.9533986536},{"$f":"+'RevReq_ExitCase_(2018)'!W415-RevReq_BaseCase!W415","v":362755.8409609354},{"$f":"+'RevReq_ExitCase_(2018)'!X415-RevReq_BaseCase!X415","v":375051.72852321726},{"$f":"+'RevReq_ExitCase_(2018)'!Y415-RevReq_BaseCase!Y415","v":387347.61608549912},{"$f":"+'RevReq_ExitCase_(2018)'!Z415-RevReq_BaseCase!Z415","v":399643.50364778092},{"$f":"+'RevReq_ExitCase_(2018)'!AA415-RevReq_BaseCase!AA415","v":411939.39121006272},{"$f":"+'RevReq_ExitCase_(2018)'!AB415-RevReq_BaseCase!AB415","v":424235.27877234458},{"$f":"+'RevReq_ExitCase_(2018)'!AC415-RevReq_BaseCase!AC415","v":436531.16633462644},{"$f":"+'RevReq_ExitCase_(2018)'!AD415-RevReq_BaseCase!AD415","v":448827.05389690824},{"$f":"+'RevReq_ExitCase_(2018)'!AE415-RevReq_BaseCase!AE415","v":461122.94145918998},{"$f":"+'RevReq_ExitCase_(2018)'!AF415-RevReq_BaseCase!AF415","v":473418.8290214719},{"$f":"+'RevReq_ExitCase_(2018)'!AG415-RevReq_BaseCase!AG415","v":485714.7165837537},{"$f":"+'RevReq_ExitCase_(2018)'!AH415-RevReq_BaseCase!AH415","v":498010.6041460355},{"$f":"+'RevReq_ExitCase_(2018)'!AI415-RevReq_BaseCase!AI415","v":510306.49170831736},{"$f":"+'RevReq_ExitCase_(2018)'!AJ415-RevReq_BaseCase!AJ415","v":522602.37927059917},{"$f":"+'RevReq_ExitCase_(2018)'!AK415-RevReq_BaseCase!AK415","v":534898.26683288103},{"$f":"+'RevReq_ExitCase_(2018)'!AL415-RevReq_BaseCase!AL415","v":547194.15439516283},{"$f":"+'RevReq_ExitCase_(2018)'!AM415-RevReq_BaseCase!AM415","v":559490.04195744463},{"$f":"+'RevReq_ExitCase_(2018)'!AN415-RevReq_BaseCase!AN415","v":571785.92951972655},{"$f":"+'RevReq_ExitCase_(2018)'!AO415-RevReq_BaseCase!AO415","v":584081.81708200835},{"$f":"+'RevReq_ExitCase_(2018)'!AP415-RevReq_BaseCase!AP415","v":596377.70464429038},{"$f":"+'RevReq_ExitCase_(2018)'!AQ415-RevReq_BaseCase!AQ415","v":608673.59220657207},{"$f":"+'RevReq_ExitCase_(2018)'!AR415-RevReq_BaseCase!AR415","v":620969.4797688541},{"$f":"+'RevReq_ExitCase_(2018)'!AS415-RevReq_BaseCase!AS415","v":633265.36733113579},{"$f":"+'RevReq_ExitCase_(2018)'!AT415-RevReq_BaseCase!AT415","v":645561.25489341782},{"$f":"+'RevReq_ExitCase_(2018)'!AU415-RevReq_BaseCase!AU415","v":657857.1424556995},{"$f":"+'RevReq_ExitCase_(2018)'!AV415-RevReq_BaseCase!AV415","v":670153.03001798154},{"$f":"+'RevReq_ExitCase_(2018)'!AW415-RevReq_BaseCase!AW415","v":682448.91758026334},{"$f":"+'RevReq_ExitCase_(2018)'!AX415-RevReq_BaseCase!AX415","v":694744.80514254526},{"$f":"+'RevReq_ExitCase_(2018)'!AY415-RevReq_BaseCase!AY415","v":920973.64261299151}]
[{"$f":"+RevReq_BaseCase!A416","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O416-RevReq_BaseCase!O416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P416-RevReq_BaseCase!P416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q416-RevReq_BaseCase!Q416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R416-RevReq_BaseCase!R416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S416-RevReq_BaseCase!S416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T416-RevReq_BaseCase!T416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U416-RevReq_BaseCase!U416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V416-RevReq_BaseCase!V416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W416-RevReq_BaseCase!W416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X416-RevReq_BaseCase!X416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y416-RevReq_BaseCase!Y416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z416-RevReq_BaseCase!Z416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA416-RevReq_BaseCase!AA416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB416-RevReq_BaseCase!AB416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC416-RevReq_BaseCase!AC416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD416-RevReq_BaseCase!AD416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE416-RevReq_BaseCase!AE416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF416-RevReq_BaseCase!AF416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG416-RevReq_BaseCase!AG416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH416-RevReq_BaseCase!AH416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI416-RevReq_BaseCase!AI416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ416-RevReq_BaseCase!AJ416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK416-RevReq_BaseCase!AK416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL416-RevReq_BaseCase!AL416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM416-RevReq_BaseCase!AM416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN416-RevReq_BaseCase!AN416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO416-RevReq_BaseCase!AO416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP416-RevReq_BaseCase!AP416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ416-RevReq_BaseCase!AQ416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR416-RevReq_BaseCase!AR416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS416-RevReq_BaseCase!AS416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT416-RevReq_BaseCase!AT416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU416-RevReq_BaseCase!AU416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV416-RevReq_BaseCase!AV416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW416-RevReq_BaseCase!AW416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX416-RevReq_BaseCase!AX416","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY416-RevReq_BaseCase!AY416","v":0}]
[{"$f":"+RevReq_BaseCase!A417","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O417-RevReq_BaseCase!O417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P417-RevReq_BaseCase!P417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q417-RevReq_BaseCase!Q417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R417-RevReq_BaseCase!R417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S417-RevReq_BaseCase!S417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T417-RevReq_BaseCase!T417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U417-RevReq_BaseCase!U417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V417-RevReq_BaseCase!V417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W417-RevReq_BaseCase!W417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X417-RevReq_BaseCase!X417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y417-RevReq_BaseCase!Y417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z417-RevReq_BaseCase!Z417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA417-RevReq_BaseCase!AA417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB417-RevReq_BaseCase!AB417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC417-RevReq_BaseCase!AC417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD417-RevReq_BaseCase!AD417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE417-RevReq_BaseCase!AE417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF417-RevReq_BaseCase!AF417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG417-RevReq_BaseCase!AG417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH417-RevReq_BaseCase!AH417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI417-RevReq_BaseCase!AI417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ417-RevReq_BaseCase!AJ417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK417-RevReq_BaseCase!AK417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL417-RevReq_BaseCase!AL417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM417-RevReq_BaseCase!AM417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN417-RevReq_BaseCase!AN417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO417-RevReq_BaseCase!AO417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP417-RevReq_BaseCase!AP417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ417-RevReq_BaseCase!AQ417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR417-RevReq_BaseCase!AR417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS417-RevReq_BaseCase!AS417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT417-RevReq_BaseCase!AT417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU417-RevReq_BaseCase!AU417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV417-RevReq_BaseCase!AV417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW417-RevReq_BaseCase!AW417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX417-RevReq_BaseCase!AX417","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY417-RevReq_BaseCase!AY417","v":0}]
[{"$f":"+RevReq_BaseCase!A418","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O418-RevReq_BaseCase!O418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P418-RevReq_BaseCase!P418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q418-RevReq_BaseCase!Q418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R418-RevReq_BaseCase!R418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S418-RevReq_BaseCase!S418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T418-RevReq_BaseCase!T418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U418-RevReq_BaseCase!U418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V418-RevReq_BaseCase!V418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W418-RevReq_BaseCase!W418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X418-RevReq_BaseCase!X418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y418-RevReq_BaseCase!Y418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z418-RevReq_BaseCase!Z418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA418-RevReq_BaseCase!AA418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB418-RevReq_BaseCase!AB418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC418-RevReq_BaseCase!AC418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD418-RevReq_BaseCase!AD418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE418-RevReq_BaseCase!AE418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF418-RevReq_BaseCase!AF418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG418-RevReq_BaseCase!AG418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH418-RevReq_BaseCase!AH418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI418-RevReq_BaseCase!AI418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ418-RevReq_BaseCase!AJ418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK418-RevReq_BaseCase!AK418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL418-RevReq_BaseCase!AL418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM418-RevReq_BaseCase!AM418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN418-RevReq_BaseCase!AN418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO418-RevReq_BaseCase!AO418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP418-RevReq_BaseCase!AP418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ418-RevReq_BaseCase!AQ418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR418-RevReq_BaseCase!AR418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS418-RevReq_BaseCase!AS418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT418-RevReq_BaseCase!AT418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU418-RevReq_BaseCase!AU418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV418-RevReq_BaseCase!AV418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW418-RevReq_BaseCase!AW418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX418-RevReq_BaseCase!AX418","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY418-RevReq_BaseCase!AY418","v":0}]
[{"$f":"+RevReq_BaseCase!A419","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O419-RevReq_BaseCase!O419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P419-RevReq_BaseCase!P419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q419-RevReq_BaseCase!Q419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R419-RevReq_BaseCase!R419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S419-RevReq_BaseCase!S419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T419-RevReq_BaseCase!T419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U419-RevReq_BaseCase!U419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V419-RevReq_BaseCase!V419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W419-RevReq_BaseCase!W419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X419-RevReq_BaseCase!X419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y419-RevReq_BaseCase!Y419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z419-RevReq_BaseCase!Z419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA419-RevReq_BaseCase!AA419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB419-RevReq_BaseCase!AB419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC419-RevReq_BaseCase!AC419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD419-RevReq_BaseCase!AD419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE419-RevReq_BaseCase!AE419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF419-RevReq_BaseCase!AF419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG419-RevReq_BaseCase!AG419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH419-RevReq_BaseCase!AH419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI419-RevReq_BaseCase!AI419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ419-RevReq_BaseCase!AJ419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK419-RevReq_BaseCase!AK419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL419-RevReq_BaseCase!AL419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM419-RevReq_BaseCase!AM419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN419-RevReq_BaseCase!AN419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO419-RevReq_BaseCase!AO419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP419-RevReq_BaseCase!AP419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ419-RevReq_BaseCase!AQ419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR419-RevReq_BaseCase!AR419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS419-RevReq_BaseCase!AS419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT419-RevReq_BaseCase!AT419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU419-RevReq_BaseCase!AU419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV419-RevReq_BaseCase!AV419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW419-RevReq_BaseCase!AW419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX419-RevReq_BaseCase!AX419","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY419-RevReq_BaseCase!AY419","v":0}]
[{"$f":"+RevReq_BaseCase!A420","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O420-RevReq_BaseCase!O420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P420-RevReq_BaseCase!P420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q420-RevReq_BaseCase!Q420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R420-RevReq_BaseCase!R420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S420-RevReq_BaseCase!S420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T420-RevReq_BaseCase!T420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U420-RevReq_BaseCase!U420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V420-RevReq_BaseCase!V420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W420-RevReq_BaseCase!W420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X420-RevReq_BaseCase!X420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y420-RevReq_BaseCase!Y420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z420-RevReq_BaseCase!Z420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA420-RevReq_BaseCase!AA420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB420-RevReq_BaseCase!AB420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC420-RevReq_BaseCase!AC420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD420-RevReq_BaseCase!AD420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE420-RevReq_BaseCase!AE420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF420-RevReq_BaseCase!AF420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG420-RevReq_BaseCase!AG420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH420-RevReq_BaseCase!AH420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI420-RevReq_BaseCase!AI420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ420-RevReq_BaseCase!AJ420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK420-RevReq_BaseCase!AK420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL420-RevReq_BaseCase!AL420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM420-RevReq_BaseCase!AM420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN420-RevReq_BaseCase!AN420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO420-RevReq_BaseCase!AO420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP420-RevReq_BaseCase!AP420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ420-RevReq_BaseCase!AQ420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR420-RevReq_BaseCase!AR420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS420-RevReq_BaseCase!AS420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT420-RevReq_BaseCase!AT420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU420-RevReq_BaseCase!AU420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV420-RevReq_BaseCase!AV420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW420-RevReq_BaseCase!AW420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX420-RevReq_BaseCase!AX420","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY420-RevReq_BaseCase!AY420","v":0}]
[{"$f":"+RevReq_BaseCase!A421","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O421-RevReq_BaseCase!O421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P421-RevReq_BaseCase!P421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q421-RevReq_BaseCase!Q421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R421-RevReq_BaseCase!R421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S421-RevReq_BaseCase!S421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T421-RevReq_BaseCase!T421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U421-RevReq_BaseCase!U421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V421-RevReq_BaseCase!V421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W421-RevReq_BaseCase!W421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X421-RevReq_BaseCase!X421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y421-RevReq_BaseCase!Y421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z421-RevReq_BaseCase!Z421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA421-RevReq_BaseCase!AA421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB421-RevReq_BaseCase!AB421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC421-RevReq_BaseCase!AC421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD421-RevReq_BaseCase!AD421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE421-RevReq_BaseCase!AE421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF421-RevReq_BaseCase!AF421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG421-RevReq_BaseCase!AG421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH421-RevReq_BaseCase!AH421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI421-RevReq_BaseCase!AI421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ421-RevReq_BaseCase!AJ421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK421-RevReq_BaseCase!AK421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL421-RevReq_BaseCase!AL421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM421-RevReq_BaseCase!AM421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN421-RevReq_BaseCase!AN421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO421-RevReq_BaseCase!AO421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP421-RevReq_BaseCase!AP421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ421-RevReq_BaseCase!AQ421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR421-RevReq_BaseCase!AR421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS421-RevReq_BaseCase!AS421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT421-RevReq_BaseCase!AT421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU421-RevReq_BaseCase!AU421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV421-RevReq_BaseCase!AV421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW421-RevReq_BaseCase!AW421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX421-RevReq_BaseCase!AX421","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY421-RevReq_BaseCase!AY421","v":0}]
[{"$f":"+RevReq_BaseCase!A422","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,687128.60267126234,791397.48172793235,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O422-RevReq_BaseCase!O422","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P422-RevReq_BaseCase!P422","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q422-RevReq_BaseCase!Q422","v":75993.144239102839},{"$f":"+'RevReq_ExitCase_(2018)'!R422-RevReq_BaseCase!R422","v":227979.43271730881},{"$f":"+'RevReq_ExitCase_(2018)'!S422-RevReq_BaseCase!S422","v":543067.60325835249},{"$f":"+'RevReq_ExitCase_(2018)'!T422-RevReq_BaseCase!T422","v":-55642.698486835208},{"$f":"+'RevReq_ExitCase_(2018)'!U422-RevReq_BaseCase!U422","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V422-RevReq_BaseCase!V422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W422-RevReq_BaseCase!W422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X422-RevReq_BaseCase!X422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y422-RevReq_BaseCase!Y422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z422-RevReq_BaseCase!Z422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA422-RevReq_BaseCase!AA422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB422-RevReq_BaseCase!AB422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC422-RevReq_BaseCase!AC422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD422-RevReq_BaseCase!AD422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE422-RevReq_BaseCase!AE422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF422-RevReq_BaseCase!AF422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG422-RevReq_BaseCase!AG422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH422-RevReq_BaseCase!AH422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI422-RevReq_BaseCase!AI422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ422-RevReq_BaseCase!AJ422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK422-RevReq_BaseCase!AK422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL422-RevReq_BaseCase!AL422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM422-RevReq_BaseCase!AM422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN422-RevReq_BaseCase!AN422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO422-RevReq_BaseCase!AO422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP422-RevReq_BaseCase!AP422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ422-RevReq_BaseCase!AQ422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR422-RevReq_BaseCase!AR422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS422-RevReq_BaseCase!AS422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT422-RevReq_BaseCase!AT422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU422-RevReq_BaseCase!AU422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV422-RevReq_BaseCase!AV422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW422-RevReq_BaseCase!AW422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX422-RevReq_BaseCase!AX422","v":1.1664765770547093E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY422-RevReq_BaseCase!AY422","v":1.1664765770547093E-10}]
[{"$f":"+RevReq_BaseCase!A423","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O423-RevReq_BaseCase!O423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P423-RevReq_BaseCase!P423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q423-RevReq_BaseCase!Q423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R423-RevReq_BaseCase!R423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S423-RevReq_BaseCase!S423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T423-RevReq_BaseCase!T423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U423-RevReq_BaseCase!U423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V423-RevReq_BaseCase!V423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W423-RevReq_BaseCase!W423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X423-RevReq_BaseCase!X423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y423-RevReq_BaseCase!Y423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z423-RevReq_BaseCase!Z423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA423-RevReq_BaseCase!AA423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB423-RevReq_BaseCase!AB423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC423-RevReq_BaseCase!AC423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD423-RevReq_BaseCase!AD423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE423-RevReq_BaseCase!AE423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF423-RevReq_BaseCase!AF423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG423-RevReq_BaseCase!AG423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH423-RevReq_BaseCase!AH423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI423-RevReq_BaseCase!AI423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ423-RevReq_BaseCase!AJ423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK423-RevReq_BaseCase!AK423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL423-RevReq_BaseCase!AL423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM423-RevReq_BaseCase!AM423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN423-RevReq_BaseCase!AN423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO423-RevReq_BaseCase!AO423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP423-RevReq_BaseCase!AP423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ423-RevReq_BaseCase!AQ423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR423-RevReq_BaseCase!AR423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS423-RevReq_BaseCase!AS423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT423-RevReq_BaseCase!AT423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU423-RevReq_BaseCase!AU423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV423-RevReq_BaseCase!AV423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW423-RevReq_BaseCase!AW423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX423-RevReq_BaseCase!AX423","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY423-RevReq_BaseCase!AY423","v":0}]
[{"$f":"+RevReq_BaseCase!A424","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O424-RevReq_BaseCase!O424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P424-RevReq_BaseCase!P424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q424-RevReq_BaseCase!Q424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R424-RevReq_BaseCase!R424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S424-RevReq_BaseCase!S424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T424-RevReq_BaseCase!T424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U424-RevReq_BaseCase!U424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V424-RevReq_BaseCase!V424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W424-RevReq_BaseCase!W424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X424-RevReq_BaseCase!X424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y424-RevReq_BaseCase!Y424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z424-RevReq_BaseCase!Z424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA424-RevReq_BaseCase!AA424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB424-RevReq_BaseCase!AB424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC424-RevReq_BaseCase!AC424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD424-RevReq_BaseCase!AD424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE424-RevReq_BaseCase!AE424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF424-RevReq_BaseCase!AF424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG424-RevReq_BaseCase!AG424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH424-RevReq_BaseCase!AH424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI424-RevReq_BaseCase!AI424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ424-RevReq_BaseCase!AJ424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK424-RevReq_BaseCase!AK424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL424-RevReq_BaseCase!AL424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM424-RevReq_BaseCase!AM424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN424-RevReq_BaseCase!AN424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO424-RevReq_BaseCase!AO424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP424-RevReq_BaseCase!AP424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ424-RevReq_BaseCase!AQ424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR424-RevReq_BaseCase!AR424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS424-RevReq_BaseCase!AS424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT424-RevReq_BaseCase!AT424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU424-RevReq_BaseCase!AU424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV424-RevReq_BaseCase!AV424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW424-RevReq_BaseCase!AW424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX424-RevReq_BaseCase!AX424","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY424-RevReq_BaseCase!AY424","v":0}]
[{"$f":"+RevReq_BaseCase!A425","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,2389095.1039825818,2606668.8904619119,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O425-RevReq_BaseCase!O425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P425-RevReq_BaseCase!P425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q425-RevReq_BaseCase!Q425","v":1371926.1369055933},{"$f":"+'RevReq_ExitCase_(2018)'!R425-RevReq_BaseCase!R425","v":705567.28774646751},{"$f":"+'RevReq_ExitCase_(2018)'!S425-RevReq_BaseCase!S425","v":403181.30728369573},{"$f":"+'RevReq_ExitCase_(2018)'!T425-RevReq_BaseCase!T425","v":125994.15852615495},{"$f":"+'RevReq_ExitCase_(2018)'!U425-RevReq_BaseCase!U425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V425-RevReq_BaseCase!V425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W425-RevReq_BaseCase!W425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X425-RevReq_BaseCase!X425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y425-RevReq_BaseCase!Y425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z425-RevReq_BaseCase!Z425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA425-RevReq_BaseCase!AA425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB425-RevReq_BaseCase!AB425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC425-RevReq_BaseCase!AC425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD425-RevReq_BaseCase!AD425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE425-RevReq_BaseCase!AE425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF425-RevReq_BaseCase!AF425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG425-RevReq_BaseCase!AG425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH425-RevReq_BaseCase!AH425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI425-RevReq_BaseCase!AI425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ425-RevReq_BaseCase!AJ425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK425-RevReq_BaseCase!AK425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL425-RevReq_BaseCase!AL425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM425-RevReq_BaseCase!AM425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN425-RevReq_BaseCase!AN425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO425-RevReq_BaseCase!AO425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP425-RevReq_BaseCase!AP425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ425-RevReq_BaseCase!AQ425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR425-RevReq_BaseCase!AR425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS425-RevReq_BaseCase!AS425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT425-RevReq_BaseCase!AT425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU425-RevReq_BaseCase!AU425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV425-RevReq_BaseCase!AV425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW425-RevReq_BaseCase!AW425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX425-RevReq_BaseCase!AX425","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY425-RevReq_BaseCase!AY425","v":0}]
[{"$f":"+RevReq_BaseCase!A426","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-219259.99872759945,-245177.49293182592,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O426-RevReq_BaseCase!O426","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P426-RevReq_BaseCase!P426","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q426-RevReq_BaseCase!Q426","v":-67844.605651513397},{"$f":"+'RevReq_ExitCase_(2018)'!R426-RevReq_BaseCase!R426","v":-108710.93418817464},{"$f":"+'RevReq_ExitCase_(2018)'!S426-RevReq_BaseCase!S426","v":-54744.140814400002},{"$f":"+'RevReq_ExitCase_(2018)'!T426-RevReq_BaseCase!T426","v":-13877.812277738751},{"$f":"+'RevReq_ExitCase_(2018)'!U426-RevReq_BaseCase!U426","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V426-RevReq_BaseCase!V426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!W426-RevReq_BaseCase!W426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!X426-RevReq_BaseCase!X426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Y426-RevReq_BaseCase!Y426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Z426-RevReq_BaseCase!Z426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AA426-RevReq_BaseCase!AA426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AB426-RevReq_BaseCase!AB426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AC426-RevReq_BaseCase!AC426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AD426-RevReq_BaseCase!AD426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AE426-RevReq_BaseCase!AE426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AF426-RevReq_BaseCase!AF426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AG426-RevReq_BaseCase!AG426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AH426-RevReq_BaseCase!AH426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AI426-RevReq_BaseCase!AI426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AJ426-RevReq_BaseCase!AJ426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AK426-RevReq_BaseCase!AK426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AL426-RevReq_BaseCase!AL426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AM426-RevReq_BaseCase!AM426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AN426-RevReq_BaseCase!AN426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AO426-RevReq_BaseCase!AO426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AP426-RevReq_BaseCase!AP426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AQ426-RevReq_BaseCase!AQ426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AR426-RevReq_BaseCase!AR426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AS426-RevReq_BaseCase!AS426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AT426-RevReq_BaseCase!AT426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AU426-RevReq_BaseCase!AU426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AV426-RevReq_BaseCase!AV426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AW426-RevReq_BaseCase!AW426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AX426-RevReq_BaseCase!AX426","v":2.9161914426367732E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AY426-RevReq_BaseCase!AY426","v":2.9161914426367732E-11}]
[{"$f":"+RevReq_BaseCase!A427","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,-4668.6789419221823,-5522.4971711453982,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O427-RevReq_BaseCase!O427","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P427-RevReq_BaseCase!P427","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q427-RevReq_BaseCase!Q427","v":-460.20809759554686},{"$f":"+'RevReq_ExitCase_(2018)'!R427-RevReq_BaseCase!R427","v":-1380.6242927866406},{"$f":"+'RevReq_ExitCase_(2018)'!S427-RevReq_BaseCase!S427","v":-2301.0404879777489},{"$f":"+'RevReq_ExitCase_(2018)'!T427-RevReq_BaseCase!T427","v":-1380.6242927866351},{"$f":"+'RevReq_ExitCase_(2018)'!U427-RevReq_BaseCase!U427","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V427-RevReq_BaseCase!V427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!W427-RevReq_BaseCase!W427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!X427-RevReq_BaseCase!X427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Y427-RevReq_BaseCase!Y427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Z427-RevReq_BaseCase!Z427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AA427-RevReq_BaseCase!AA427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AB427-RevReq_BaseCase!AB427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AC427-RevReq_BaseCase!AC427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AD427-RevReq_BaseCase!AD427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AE427-RevReq_BaseCase!AE427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AF427-RevReq_BaseCase!AF427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AG427-RevReq_BaseCase!AG427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AH427-RevReq_BaseCase!AH427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AI427-RevReq_BaseCase!AI427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AJ427-RevReq_BaseCase!AJ427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AK427-RevReq_BaseCase!AK427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AL427-RevReq_BaseCase!AL427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AM427-RevReq_BaseCase!AM427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AN427-RevReq_BaseCase!AN427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AO427-RevReq_BaseCase!AO427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AP427-RevReq_BaseCase!AP427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AQ427-RevReq_BaseCase!AQ427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AR427-RevReq_BaseCase!AR427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AS427-RevReq_BaseCase!AS427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AT427-RevReq_BaseCase!AT427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AU427-RevReq_BaseCase!AU427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AV427-RevReq_BaseCase!AV427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AW427-RevReq_BaseCase!AW427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AX427-RevReq_BaseCase!AX427","v":3.8882552568490305E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AY427-RevReq_BaseCase!AY427","v":3.8882552568490305E-11}]
[{"$f":"+RevReq_BaseCase!A428","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O428-RevReq_BaseCase!O428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P428-RevReq_BaseCase!P428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q428-RevReq_BaseCase!Q428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R428-RevReq_BaseCase!R428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S428-RevReq_BaseCase!S428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T428-RevReq_BaseCase!T428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U428-RevReq_BaseCase!U428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V428-RevReq_BaseCase!V428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W428-RevReq_BaseCase!W428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X428-RevReq_BaseCase!X428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y428-RevReq_BaseCase!Y428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z428-RevReq_BaseCase!Z428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA428-RevReq_BaseCase!AA428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB428-RevReq_BaseCase!AB428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC428-RevReq_BaseCase!AC428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD428-RevReq_BaseCase!AD428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE428-RevReq_BaseCase!AE428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF428-RevReq_BaseCase!AF428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG428-RevReq_BaseCase!AG428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH428-RevReq_BaseCase!AH428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI428-RevReq_BaseCase!AI428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ428-RevReq_BaseCase!AJ428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK428-RevReq_BaseCase!AK428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL428-RevReq_BaseCase!AL428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM428-RevReq_BaseCase!AM428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN428-RevReq_BaseCase!AN428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO428-RevReq_BaseCase!AO428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP428-RevReq_BaseCase!AP428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ428-RevReq_BaseCase!AQ428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR428-RevReq_BaseCase!AR428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS428-RevReq_BaseCase!AS428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT428-RevReq_BaseCase!AT428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU428-RevReq_BaseCase!AU428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV428-RevReq_BaseCase!AV428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW428-RevReq_BaseCase!AW428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX428-RevReq_BaseCase!AX428","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY428-RevReq_BaseCase!AY428","v":0}]
[{"$f":"+RevReq_BaseCase!A429","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O429-RevReq_BaseCase!O429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P429-RevReq_BaseCase!P429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q429-RevReq_BaseCase!Q429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R429-RevReq_BaseCase!R429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S429-RevReq_BaseCase!S429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T429-RevReq_BaseCase!T429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U429-RevReq_BaseCase!U429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V429-RevReq_BaseCase!V429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W429-RevReq_BaseCase!W429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X429-RevReq_BaseCase!X429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y429-RevReq_BaseCase!Y429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z429-RevReq_BaseCase!Z429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA429-RevReq_BaseCase!AA429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB429-RevReq_BaseCase!AB429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC429-RevReq_BaseCase!AC429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD429-RevReq_BaseCase!AD429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE429-RevReq_BaseCase!AE429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF429-RevReq_BaseCase!AF429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG429-RevReq_BaseCase!AG429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH429-RevReq_BaseCase!AH429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI429-RevReq_BaseCase!AI429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ429-RevReq_BaseCase!AJ429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK429-RevReq_BaseCase!AK429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL429-RevReq_BaseCase!AL429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM429-RevReq_BaseCase!AM429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN429-RevReq_BaseCase!AN429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO429-RevReq_BaseCase!AO429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP429-RevReq_BaseCase!AP429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ429-RevReq_BaseCase!AQ429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR429-RevReq_BaseCase!AR429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS429-RevReq_BaseCase!AS429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT429-RevReq_BaseCase!AT429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU429-RevReq_BaseCase!AU429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV429-RevReq_BaseCase!AV429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW429-RevReq_BaseCase!AW429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX429-RevReq_BaseCase!AX429","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY429-RevReq_BaseCase!AY429","v":0}]
[{"$f":"+RevReq_BaseCase!A430","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O430-RevReq_BaseCase!O430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P430-RevReq_BaseCase!P430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q430-RevReq_BaseCase!Q430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R430-RevReq_BaseCase!R430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S430-RevReq_BaseCase!S430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T430-RevReq_BaseCase!T430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U430-RevReq_BaseCase!U430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V430-RevReq_BaseCase!V430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W430-RevReq_BaseCase!W430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X430-RevReq_BaseCase!X430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y430-RevReq_BaseCase!Y430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z430-RevReq_BaseCase!Z430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA430-RevReq_BaseCase!AA430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB430-RevReq_BaseCase!AB430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC430-RevReq_BaseCase!AC430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD430-RevReq_BaseCase!AD430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE430-RevReq_BaseCase!AE430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF430-RevReq_BaseCase!AF430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG430-RevReq_BaseCase!AG430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH430-RevReq_BaseCase!AH430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI430-RevReq_BaseCase!AI430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ430-RevReq_BaseCase!AJ430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK430-RevReq_BaseCase!AK430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL430-RevReq_BaseCase!AL430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM430-RevReq_BaseCase!AM430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN430-RevReq_BaseCase!AN430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO430-RevReq_BaseCase!AO430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP430-RevReq_BaseCase!AP430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ430-RevReq_BaseCase!AQ430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR430-RevReq_BaseCase!AR430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS430-RevReq_BaseCase!AS430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT430-RevReq_BaseCase!AT430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU430-RevReq_BaseCase!AU430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV430-RevReq_BaseCase!AV430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW430-RevReq_BaseCase!AW430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX430-RevReq_BaseCase!AX430","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY430-RevReq_BaseCase!AY430","v":0}]
[{"$f":"+RevReq_BaseCase!A431","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O431-RevReq_BaseCase!O431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P431-RevReq_BaseCase!P431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q431-RevReq_BaseCase!Q431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R431-RevReq_BaseCase!R431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S431-RevReq_BaseCase!S431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T431-RevReq_BaseCase!T431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U431-RevReq_BaseCase!U431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V431-RevReq_BaseCase!V431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W431-RevReq_BaseCase!W431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X431-RevReq_BaseCase!X431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y431-RevReq_BaseCase!Y431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z431-RevReq_BaseCase!Z431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA431-RevReq_BaseCase!AA431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB431-RevReq_BaseCase!AB431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC431-RevReq_BaseCase!AC431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD431-RevReq_BaseCase!AD431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE431-RevReq_BaseCase!AE431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF431-RevReq_BaseCase!AF431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG431-RevReq_BaseCase!AG431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH431-RevReq_BaseCase!AH431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI431-RevReq_BaseCase!AI431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ431-RevReq_BaseCase!AJ431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK431-RevReq_BaseCase!AK431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL431-RevReq_BaseCase!AL431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM431-RevReq_BaseCase!AM431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN431-RevReq_BaseCase!AN431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO431-RevReq_BaseCase!AO431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP431-RevReq_BaseCase!AP431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ431-RevReq_BaseCase!AQ431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR431-RevReq_BaseCase!AR431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS431-RevReq_BaseCase!AS431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT431-RevReq_BaseCase!AT431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU431-RevReq_BaseCase!AU431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV431-RevReq_BaseCase!AV431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW431-RevReq_BaseCase!AW431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX431-RevReq_BaseCase!AX431","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY431-RevReq_BaseCase!AY431","v":0}]
[{"$f":"+RevReq_BaseCase!A432","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O432-RevReq_BaseCase!O432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P432-RevReq_BaseCase!P432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q432-RevReq_BaseCase!Q432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R432-RevReq_BaseCase!R432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S432-RevReq_BaseCase!S432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T432-RevReq_BaseCase!T432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U432-RevReq_BaseCase!U432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V432-RevReq_BaseCase!V432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W432-RevReq_BaseCase!W432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X432-RevReq_BaseCase!X432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y432-RevReq_BaseCase!Y432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z432-RevReq_BaseCase!Z432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA432-RevReq_BaseCase!AA432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB432-RevReq_BaseCase!AB432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC432-RevReq_BaseCase!AC432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD432-RevReq_BaseCase!AD432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE432-RevReq_BaseCase!AE432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF432-RevReq_BaseCase!AF432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG432-RevReq_BaseCase!AG432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH432-RevReq_BaseCase!AH432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI432-RevReq_BaseCase!AI432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ432-RevReq_BaseCase!AJ432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK432-RevReq_BaseCase!AK432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL432-RevReq_BaseCase!AL432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM432-RevReq_BaseCase!AM432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN432-RevReq_BaseCase!AN432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO432-RevReq_BaseCase!AO432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP432-RevReq_BaseCase!AP432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ432-RevReq_BaseCase!AQ432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR432-RevReq_BaseCase!AR432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS432-RevReq_BaseCase!AS432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT432-RevReq_BaseCase!AT432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU432-RevReq_BaseCase!AU432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV432-RevReq_BaseCase!AV432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW432-RevReq_BaseCase!AW432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX432-RevReq_BaseCase!AX432","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY432-RevReq_BaseCase!AY432","v":0}]
[{"$f":"+RevReq_BaseCase!A433","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$24","v":0.40400000000000003},{"$f":"Assumptions!$D$24","v":5.1670572916666664E-2},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O433-RevReq_BaseCase!O433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P433-RevReq_BaseCase!P433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q433-RevReq_BaseCase!Q433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R433-RevReq_BaseCase!R433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S433-RevReq_BaseCase!S433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T433-RevReq_BaseCase!T433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U433-RevReq_BaseCase!U433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V433-RevReq_BaseCase!V433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W433-RevReq_BaseCase!W433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X433-RevReq_BaseCase!X433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y433-RevReq_BaseCase!Y433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z433-RevReq_BaseCase!Z433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA433-RevReq_BaseCase!AA433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB433-RevReq_BaseCase!AB433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC433-RevReq_BaseCase!AC433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD433-RevReq_BaseCase!AD433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE433-RevReq_BaseCase!AE433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF433-RevReq_BaseCase!AF433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG433-RevReq_BaseCase!AG433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH433-RevReq_BaseCase!AH433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI433-RevReq_BaseCase!AI433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ433-RevReq_BaseCase!AJ433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK433-RevReq_BaseCase!AK433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL433-RevReq_BaseCase!AL433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM433-RevReq_BaseCase!AM433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN433-RevReq_BaseCase!AN433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO433-RevReq_BaseCase!AO433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP433-RevReq_BaseCase!AP433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ433-RevReq_BaseCase!AQ433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR433-RevReq_BaseCase!AR433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS433-RevReq_BaseCase!AS433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT433-RevReq_BaseCase!AT433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU433-RevReq_BaseCase!AU433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV433-RevReq_BaseCase!AV433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW433-RevReq_BaseCase!AW433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX433-RevReq_BaseCase!AX433","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY433-RevReq_BaseCase!AY433","v":0}]
[null,null,null,{"$f":"\"Total \"&D408","v":"Total Interest Expense"},null,null,null,null,null,null,-14306698.552911732,-56882160.791157611,null,null,null,{"$f":"SUM(P409:P433)","v":0},1107442.2834917963,659063.85205576499,547530.02210189367,-477723.60282100434,-727149.39652252104,-923486.59837137454,-1115211.492942801,-1384671.4563358563,-1667368.6723264365,-1935717.8732909819,-2130446.3883881951,-2157617.1389503619,-2164110.9805870848,-2176112.8122680732,-2160424.0719901873,-2120144.1791246035,-2080827.2338425196,-2091584.9311794711,-2119864.1744983685,-2100541.0364638418,-2067240.5102136049,-2042732.9155179015,-2034103.0614037255,-2051834.3305453823,-2077535.5406223389,-2099026.9400914633,-2087634.2735756345,-2087841.8112984553,-2074554.0886090784,-2022320.2679865079,-1973665.5191489325,-1915160.2504363847,-1858077.3528911106,-1804765.138121377,-1466702.9084414963]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"+RevReq_BaseCase!A438","v":"Base"},null,{"$f":"C437+1","v":1},{"$f":"INDEX(D$55:D$79,$C438,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C438,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,{"$f":"SUMPRODUCT(O438:AY438,$O$5:$AY$5)","v":-15907425.833616091},{"$f":"SUM(O438:AY438)","v":-35955866.777680062},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O438-RevReq_BaseCase!O438","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P438-RevReq_BaseCase!P438","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q438-RevReq_BaseCase!Q438","v":-380802.97392701451},{"$f":"+'RevReq_ExitCase_(2018)'!R438-RevReq_BaseCase!R438","v":-853509.89353064261},{"$f":"+'RevReq_ExitCase_(2018)'!S438-RevReq_BaseCase!S438","v":-1037914.0367460987},{"$f":"+'RevReq_ExitCase_(2018)'!T438-RevReq_BaseCase!T438","v":-1223608.5361054414},{"$f":"+'RevReq_ExitCase_(2018)'!U438-RevReq_BaseCase!U438","v":-1410556.9854663261},{"$f":"+'RevReq_ExitCase_(2018)'!V438-RevReq_BaseCase!V438","v":-1598691.0366086017},{"$f":"+'RevReq_ExitCase_(2018)'!W438-RevReq_BaseCase!W438","v":-1788198.5153868464},{"$f":"+'RevReq_ExitCase_(2018)'!X438-RevReq_BaseCase!X438","v":-1979323.6220171351},{"$f":"+'RevReq_ExitCase_(2018)'!Y438-RevReq_BaseCase!Y438","v":-2172532.9582403889},{"$f":"+'RevReq_ExitCase_(2018)'!Z438-RevReq_BaseCase!Z438","v":-2369189.5177106126},{"$f":"+'RevReq_ExitCase_(2018)'!AA438-RevReq_BaseCase!AA438","v":-2340061.5303926626},{"$f":"+'RevReq_ExitCase_(2018)'!AB438-RevReq_BaseCase!AB438","v":-2089415.5932734855},{"$f":"+'RevReq_ExitCase_(2018)'!AC438-RevReq_BaseCase!AC438","v":-1850848.9514759541},{"$f":"+'RevReq_ExitCase_(2018)'!AD438-RevReq_BaseCase!AD438","v":-1618502.0868902821},{"$f":"+'RevReq_ExitCase_(2018)'!AE438-RevReq_BaseCase!AE438","v":-1414457.1691798088},{"$f":"+'RevReq_ExitCase_(2018)'!AF438-RevReq_BaseCase!AF438","v":-1241608.1682441109},{"$f":"+'RevReq_ExitCase_(2018)'!AG438-RevReq_BaseCase!AG438","v":-1074948.2822307805},{"$f":"+'RevReq_ExitCase_(2018)'!AH438-RevReq_BaseCase!AH438","v":-936509.71116429544},{"$f":"+'RevReq_ExitCase_(2018)'!AI438-RevReq_BaseCase!AI438","v":-829919.70675843186},{"$f":"+'RevReq_ExitCase_(2018)'!AJ438-RevReq_BaseCase!AJ438","v":-742808.39204382082},{"$f":"+'RevReq_ExitCase_(2018)'!AK438-RevReq_BaseCase!AK438","v":-675665.23357602267},{"$f":"+'RevReq_ExitCase_(2018)'!AL438-RevReq_BaseCase!AL438","v":-623665.50621331658},{"$f":"+'RevReq_ExitCase_(2018)'!AM438-RevReq_BaseCase!AM438","v":-586335.65561123914},{"$f":"+'RevReq_ExitCase_(2018)'!AN438-RevReq_BaseCase!AN438","v":-555855.18879723561},{"$f":"+'RevReq_ExitCase_(2018)'!AO438-RevReq_BaseCase!AO438","v":-527327.38956684421},{"$f":"+'RevReq_ExitCase_(2018)'!AP438-RevReq_BaseCase!AP438","v":-500836.295765755},{"$f":"+'RevReq_ExitCase_(2018)'!AQ438-RevReq_BaseCase!AQ438","v":-476520.95036282024},{"$f":"+'RevReq_ExitCase_(2018)'!AR438-RevReq_BaseCase!AR438","v":-455229.58205826761},{"$f":"+'RevReq_ExitCase_(2018)'!AS438-RevReq_BaseCase!AS438","v":-435843.73709480983},{"$f":"+'RevReq_ExitCase_(2018)'!AT438-RevReq_BaseCase!AT438","v":-419504.55507188267},{"$f":"+'RevReq_ExitCase_(2018)'!AU438-RevReq_BaseCase!AU438","v":-406388.86214777868},{"$f":"+'RevReq_ExitCase_(2018)'!AV438-RevReq_BaseCase!AV438","v":-395365.77854593436},{"$f":"+'RevReq_ExitCase_(2018)'!AW438-RevReq_BaseCase!AW438","v":-386618.84033495409},{"$f":"+'RevReq_ExitCase_(2018)'!AX438-RevReq_BaseCase!AX438","v":-374309.92479921691},{"$f":"+'RevReq_ExitCase_(2018)'!AY438-RevReq_BaseCase!AY438","v":-182991.61034125331}]
[{"$f":"+RevReq_BaseCase!A439","v":"Clause"},null,{"$f":"C438+1","v":2},{"$f":"INDEX(D$55:D$79,$C439,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-13248954.18836624,-34933535.303450473,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O439-RevReq_BaseCase!O439","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P439-RevReq_BaseCase!P439","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q439-RevReq_BaseCase!Q439","v":-98481.611353587825},{"$f":"+'RevReq_ExitCase_(2018)'!R439-RevReq_BaseCase!R439","v":-295444.83406076394},{"$f":"+'RevReq_ExitCase_(2018)'!S439-RevReq_BaseCase!S439","v":-492408.05676793959},{"$f":"+'RevReq_ExitCase_(2018)'!T439-RevReq_BaseCase!T439","v":-689371.27947511571},{"$f":"+'RevReq_ExitCase_(2018)'!U439-RevReq_BaseCase!U439","v":-886334.50218229182},{"$f":"+'RevReq_ExitCase_(2018)'!V439-RevReq_BaseCase!V439","v":-1083297.7248894677},{"$f":"+'RevReq_ExitCase_(2018)'!W439-RevReq_BaseCase!W439","v":-1280260.9475966436},{"$f":"+'RevReq_ExitCase_(2018)'!X439-RevReq_BaseCase!X439","v":-1477224.1703038192},{"$f":"+'RevReq_ExitCase_(2018)'!Y439-RevReq_BaseCase!Y439","v":-1674187.3930109956},{"$f":"+'RevReq_ExitCase_(2018)'!Z439-RevReq_BaseCase!Z439","v":-1871150.6157181717},{"$f":"+'RevReq_ExitCase_(2018)'!AA439-RevReq_BaseCase!AA439","v":-1930965.2663696578},{"$f":"+'RevReq_ExitCase_(2018)'!AB439-RevReq_BaseCase!AB439","v":-1853631.3449654547},{"$f":"+'RevReq_ExitCase_(2018)'!AC439-RevReq_BaseCase!AC439","v":-1776297.423561251},{"$f":"+'RevReq_ExitCase_(2018)'!AD439-RevReq_BaseCase!AD439","v":-1698963.5021570476},{"$f":"+'RevReq_ExitCase_(2018)'!AE439-RevReq_BaseCase!AE439","v":-1621629.5807528442},{"$f":"+'RevReq_ExitCase_(2018)'!AF439-RevReq_BaseCase!AF439","v":-1544295.6593486406},{"$f":"+'RevReq_ExitCase_(2018)'!AG439-RevReq_BaseCase!AG439","v":-1466961.7379444372},{"$f":"+'RevReq_ExitCase_(2018)'!AH439-RevReq_BaseCase!AH439","v":-1389627.8165402338},{"$f":"+'RevReq_ExitCase_(2018)'!AI439-RevReq_BaseCase!AI439","v":-1312293.8951360304},{"$f":"+'RevReq_ExitCase_(2018)'!AJ439-RevReq_BaseCase!AJ439","v":-1234959.973731827},{"$f":"+'RevReq_ExitCase_(2018)'!AK439-RevReq_BaseCase!AK439","v":-1157626.0523276234},{"$f":"+'RevReq_ExitCase_(2018)'!AL439-RevReq_BaseCase!AL439","v":-1080292.13092342},{"$f":"+'RevReq_ExitCase_(2018)'!AM439-RevReq_BaseCase!AM439","v":-1002958.2095192164},{"$f":"+'RevReq_ExitCase_(2018)'!AN439-RevReq_BaseCase!AN439","v":-925624.28811501304},{"$f":"+'RevReq_ExitCase_(2018)'!AO439-RevReq_BaseCase!AO439","v":-848290.36671080964},{"$f":"+'RevReq_ExitCase_(2018)'!AP439-RevReq_BaseCase!AP439","v":-770956.44530660613},{"$f":"+'RevReq_ExitCase_(2018)'!AQ439-RevReq_BaseCase!AQ439","v":-693622.52390240273},{"$f":"+'RevReq_ExitCase_(2018)'!AR439-RevReq_BaseCase!AR439","v":-616288.60249819921},{"$f":"+'RevReq_ExitCase_(2018)'!AS439-RevReq_BaseCase!AS439","v":-538954.68109399581},{"$f":"+'RevReq_ExitCase_(2018)'!AT439-RevReq_BaseCase!AT439","v":-461620.75968979241},{"$f":"+'RevReq_ExitCase_(2018)'!AU439-RevReq_BaseCase!AU439","v":-384286.83828558895},{"$f":"+'RevReq_ExitCase_(2018)'!AV439-RevReq_BaseCase!AV439","v":-306952.91688138549},{"$f":"+'RevReq_ExitCase_(2018)'!AW439-RevReq_BaseCase!AW439","v":-229757.33475187616},{"$f":"+'RevReq_ExitCase_(2018)'!AX439-RevReq_BaseCase!AX439","v":-167065.58712028217},{"$f":"+'RevReq_ExitCase_(2018)'!AY439-RevReq_BaseCase!AY439","v":-71451.23045804922}]
[{"$f":"+RevReq_BaseCase!A440","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-33838601.464803331,-146365174.34212926,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O440-RevReq_BaseCase!O440","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P440-RevReq_BaseCase!P440","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q440-RevReq_BaseCase!Q440","v":-78845.008241160409},{"$f":"+'RevReq_ExitCase_(2018)'!R440-RevReq_BaseCase!R440","v":-215593.05045471585},{"$f":"+'RevReq_ExitCase_(2018)'!S440-RevReq_BaseCase!S440","v":-379852.70323198003},{"$f":"+'RevReq_ExitCase_(2018)'!T440-RevReq_BaseCase!T440","v":-584567.78333452973},{"$f":"+'RevReq_ExitCase_(2018)'!U440-RevReq_BaseCase!U440","v":-797633.14310647151},{"$f":"+'RevReq_ExitCase_(2018)'!V440-RevReq_BaseCase!V440","v":-1015546.4097382235},{"$f":"+'RevReq_ExitCase_(2018)'!W440-RevReq_BaseCase!W440","v":-1218189.1807675238},{"$f":"+'RevReq_ExitCase_(2018)'!X440-RevReq_BaseCase!X440","v":-1653358.3830779069},{"$f":"+'RevReq_ExitCase_(2018)'!Y440-RevReq_BaseCase!Y440","v":-2126311.3587294403},{"$f":"+'RevReq_ExitCase_(2018)'!Z440-RevReq_BaseCase!Z440","v":-2552594.544805232},{"$f":"+'RevReq_ExitCase_(2018)'!AA440-RevReq_BaseCase!AA440","v":-3120051.054161665},{"$f":"+'RevReq_ExitCase_(2018)'!AB440-RevReq_BaseCase!AB440","v":-3541463.2681278549},{"$f":"+'RevReq_ExitCase_(2018)'!AC440-RevReq_BaseCase!AC440","v":-3888509.8812354663},{"$f":"+'RevReq_ExitCase_(2018)'!AD440-RevReq_BaseCase!AD440","v":-4245922.703437482},{"$f":"+'RevReq_ExitCase_(2018)'!AE440-RevReq_BaseCase!AE440","v":-4491621.0001018848},{"$f":"+'RevReq_ExitCase_(2018)'!AF440-RevReq_BaseCase!AF440","v":-4632046.5651430236},{"$f":"+'RevReq_ExitCase_(2018)'!AG440-RevReq_BaseCase!AG440","v":-4769178.4368991191},{"$f":"+'RevReq_ExitCase_(2018)'!AH440-RevReq_BaseCase!AH440","v":-5028915.2478022184},{"$f":"+'RevReq_ExitCase_(2018)'!AI440-RevReq_BaseCase!AI440","v":-5309575.4004706172},{"$f":"+'RevReq_ExitCase_(2018)'!AJ440-RevReq_BaseCase!AJ440","v":-5427366.7652364671},{"$f":"+'RevReq_ExitCase_(2018)'!AK440-RevReq_BaseCase!AK440","v":-5483082.7030831333},{"$f":"+'RevReq_ExitCase_(2018)'!AL440-RevReq_BaseCase!AL440","v":-5550135.049701524},{"$f":"+'RevReq_ExitCase_(2018)'!AM440-RevReq_BaseCase!AM440","v":-5650337.6305141347},{"$f":"+'RevReq_ExitCase_(2018)'!AN440-RevReq_BaseCase!AN440","v":-5823088.1615781412},{"$f":"+'RevReq_ExitCase_(2018)'!AO440-RevReq_BaseCase!AO440","v":-6017886.5631854488},{"$f":"+'RevReq_ExitCase_(2018)'!AP440-RevReq_BaseCase!AP440","v":-6197961.6519753579},{"$f":"+'RevReq_ExitCase_(2018)'!AQ440-RevReq_BaseCase!AQ440","v":-6276803.6054002931},{"$f":"+'RevReq_ExitCase_(2018)'!AR440-RevReq_BaseCase!AR440","v":-6387556.5880249301},{"$f":"+'RevReq_ExitCase_(2018)'!AS440-RevReq_BaseCase!AS440","v":-6455748.0610870197},{"$f":"+'RevReq_ExitCase_(2018)'!AT440-RevReq_BaseCase!AT440","v":-6403575.4597443007},{"$f":"+'RevReq_ExitCase_(2018)'!AU440-RevReq_BaseCase!AU440","v":-6358953.27311219},{"$f":"+'RevReq_ExitCase_(2018)'!AV440-RevReq_BaseCase!AV440","v":-6282560.5362812048},{"$f":"+'RevReq_ExitCase_(2018)'!AW440-RevReq_BaseCase!AW440","v":-6208030.6784074996},{"$f":"+'RevReq_ExitCase_(2018)'!AX440-RevReq_BaseCase!AX440","v":-6133909.6126475781},{"$f":"+'RevReq_ExitCase_(2018)'!AY440-RevReq_BaseCase!AY440","v":-6058402.8792835278}]
[{"$f":"+RevReq_BaseCase!A441","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-3456122.0481492467,-15589862.322086243,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O441-RevReq_BaseCase!O441","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P441-RevReq_BaseCase!P441","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q441-RevReq_BaseCase!Q441","v":-12701.058905351059},{"$f":"+'RevReq_ExitCase_(2018)'!R441-RevReq_BaseCase!R441","v":-38105.091704862316},{"$f":"+'RevReq_ExitCase_(2018)'!S441-RevReq_BaseCase!S441","v":-63512.992781768051},{"$f":"+'RevReq_ExitCase_(2018)'!T441-RevReq_BaseCase!T441","v":-88924.839501616152},{"$f":"+'RevReq_ExitCase_(2018)'!U441-RevReq_BaseCase!U441","v":-114340.71077726546},{"$f":"+'RevReq_ExitCase_(2018)'!V441-RevReq_BaseCase!V441","v":-139760.68709983196},{"$f":"+'RevReq_ExitCase_(2018)'!W441-RevReq_BaseCase!W441","v":-165184.85057025409},{"$f":"+'RevReq_ExitCase_(2018)'!X441-RevReq_BaseCase!X441","v":-190613.28493148889},{"$f":"+'RevReq_ExitCase_(2018)'!Y441-RevReq_BaseCase!Y441","v":-216046.07560135261},{"$f":"+'RevReq_ExitCase_(2018)'!Z441-RevReq_BaseCase!Z441","v":-241483.30970601787},{"$f":"+'RevReq_ExitCase_(2018)'!AA441-RevReq_BaseCase!AA441","v":-266925.07611418067},{"$f":"+'RevReq_ExitCase_(2018)'!AB441-RevReq_BaseCase!AB441","v":-292371.46547191101},{"$f":"+'RevReq_ExitCase_(2018)'!AC441-RevReq_BaseCase!AC441","v":-317822.57023820013},{"$f":"+'RevReq_ExitCase_(2018)'!AD441-RevReq_BaseCase!AD441","v":-343278.48472121928},{"$f":"+'RevReq_ExitCase_(2018)'!AE441-RevReq_BaseCase!AE441","v":-368739.30511530308},{"$f":"+'RevReq_ExitCase_(2018)'!AF441-RevReq_BaseCase!AF441","v":-394205.1295386728},{"$f":"+'RevReq_ExitCase_(2018)'!AG441-RevReq_BaseCase!AG441","v":-419676.05807191413},{"$f":"+'RevReq_ExitCase_(2018)'!AH441-RevReq_BaseCase!AH441","v":-445152.19279722462},{"$f":"+'RevReq_ExitCase_(2018)'!AI441-RevReq_BaseCase!AI441","v":-470633.63783844549},{"$f":"+'RevReq_ExitCase_(2018)'!AJ441-RevReq_BaseCase!AJ441","v":-496120.49940189498},{"$f":"+'RevReq_ExitCase_(2018)'!AK441-RevReq_BaseCase!AK441","v":-521612.88581801794},{"$f":"+'RevReq_ExitCase_(2018)'!AL441-RevReq_BaseCase!AL441","v":-547110.90758386743},{"$f":"+'RevReq_ExitCase_(2018)'!AM441-RevReq_BaseCase!AM441","v":-572614.67740643804},{"$f":"+'RevReq_ExitCase_(2018)'!AN441-RevReq_BaseCase!AN441","v":-598124.31024686445},{"$f":"+'RevReq_ExitCase_(2018)'!AO441-RevReq_BaseCase!AO441","v":-623639.92336550355},{"$f":"+'RevReq_ExitCase_(2018)'!AP441-RevReq_BaseCase!AP441","v":-649161.63636791985},{"$f":"+'RevReq_ExitCase_(2018)'!AQ441-RevReq_BaseCase!AQ441","v":-674689.57125178853},{"$f":"+'RevReq_ExitCase_(2018)'!AR441-RevReq_BaseCase!AR441","v":-700223.85245473904},{"$f":"+'RevReq_ExitCase_(2018)'!AS441-RevReq_BaseCase!AS441","v":-725764.60690315266},{"$f":"+'RevReq_ExitCase_(2018)'!AT441-RevReq_BaseCase!AT441","v":-751311.96406193892},{"$f":"+'RevReq_ExitCase_(2018)'!AU441-RevReq_BaseCase!AU441","v":-776866.05598530499},{"$f":"+'RevReq_ExitCase_(2018)'!AV441-RevReq_BaseCase!AV441","v":-802427.01736854261},{"$f":"+'RevReq_ExitCase_(2018)'!AW441-RevReq_BaseCase!AW441","v":-827994.98560084926},{"$f":"+'RevReq_ExitCase_(2018)'!AX441-RevReq_BaseCase!AX441","v":-853570.10081920633},{"$f":"+'RevReq_ExitCase_(2018)'!AY441-RevReq_BaseCase!AY441","v":-879152.50596333481}]
[{"$f":"+RevReq_BaseCase!A442","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O442-RevReq_BaseCase!O442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P442-RevReq_BaseCase!P442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q442-RevReq_BaseCase!Q442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R442-RevReq_BaseCase!R442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S442-RevReq_BaseCase!S442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T442-RevReq_BaseCase!T442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U442-RevReq_BaseCase!U442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V442-RevReq_BaseCase!V442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W442-RevReq_BaseCase!W442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X442-RevReq_BaseCase!X442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y442-RevReq_BaseCase!Y442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z442-RevReq_BaseCase!Z442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA442-RevReq_BaseCase!AA442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB442-RevReq_BaseCase!AB442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC442-RevReq_BaseCase!AC442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD442-RevReq_BaseCase!AD442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE442-RevReq_BaseCase!AE442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF442-RevReq_BaseCase!AF442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG442-RevReq_BaseCase!AG442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH442-RevReq_BaseCase!AH442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI442-RevReq_BaseCase!AI442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ442-RevReq_BaseCase!AJ442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK442-RevReq_BaseCase!AK442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL442-RevReq_BaseCase!AL442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM442-RevReq_BaseCase!AM442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN442-RevReq_BaseCase!AN442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO442-RevReq_BaseCase!AO442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP442-RevReq_BaseCase!AP442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ442-RevReq_BaseCase!AQ442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR442-RevReq_BaseCase!AR442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS442-RevReq_BaseCase!AS442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT442-RevReq_BaseCase!AT442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU442-RevReq_BaseCase!AU442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV442-RevReq_BaseCase!AV442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW442-RevReq_BaseCase!AW442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX442-RevReq_BaseCase!AX442","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY442-RevReq_BaseCase!AY442","v":0}]
[{"$f":"+RevReq_BaseCase!A443","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O443-RevReq_BaseCase!O443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P443-RevReq_BaseCase!P443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q443-RevReq_BaseCase!Q443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R443-RevReq_BaseCase!R443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S443-RevReq_BaseCase!S443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T443-RevReq_BaseCase!T443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U443-RevReq_BaseCase!U443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V443-RevReq_BaseCase!V443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W443-RevReq_BaseCase!W443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X443-RevReq_BaseCase!X443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y443-RevReq_BaseCase!Y443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z443-RevReq_BaseCase!Z443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA443-RevReq_BaseCase!AA443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB443-RevReq_BaseCase!AB443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC443-RevReq_BaseCase!AC443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD443-RevReq_BaseCase!AD443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE443-RevReq_BaseCase!AE443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF443-RevReq_BaseCase!AF443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG443-RevReq_BaseCase!AG443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH443-RevReq_BaseCase!AH443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI443-RevReq_BaseCase!AI443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ443-RevReq_BaseCase!AJ443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK443-RevReq_BaseCase!AK443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL443-RevReq_BaseCase!AL443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM443-RevReq_BaseCase!AM443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN443-RevReq_BaseCase!AN443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO443-RevReq_BaseCase!AO443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP443-RevReq_BaseCase!AP443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ443-RevReq_BaseCase!AQ443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR443-RevReq_BaseCase!AR443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS443-RevReq_BaseCase!AS443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT443-RevReq_BaseCase!AT443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU443-RevReq_BaseCase!AU443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV443-RevReq_BaseCase!AV443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW443-RevReq_BaseCase!AW443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX443-RevReq_BaseCase!AX443","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY443-RevReq_BaseCase!AY443","v":0}]
[{"$f":"+RevReq_BaseCase!A444","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,14765940.673477586,52027546.796687797,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O444-RevReq_BaseCase!O444","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P444-RevReq_BaseCase!P444","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q444-RevReq_BaseCase!Q444","v":-248988.0382371156},{"$f":"+'RevReq_ExitCase_(2018)'!R444-RevReq_BaseCase!R444","v":907484.45640345663},{"$f":"+'RevReq_ExitCase_(2018)'!S444-RevReq_BaseCase!S444","v":944521.29939483211},{"$f":"+'RevReq_ExitCase_(2018)'!T444-RevReq_BaseCase!T444","v":981558.14238620771},{"$f":"+'RevReq_ExitCase_(2018)'!U444-RevReq_BaseCase!U444","v":1018594.9853775832},{"$f":"+'RevReq_ExitCase_(2018)'!V444-RevReq_BaseCase!V444","v":1055631.8283689586},{"$f":"+'RevReq_ExitCase_(2018)'!W444-RevReq_BaseCase!W444","v":1092668.6713603339},{"$f":"+'RevReq_ExitCase_(2018)'!X444-RevReq_BaseCase!X444","v":1129705.5143517095},{"$f":"+'RevReq_ExitCase_(2018)'!Y444-RevReq_BaseCase!Y444","v":1166742.3573430851},{"$f":"+'RevReq_ExitCase_(2018)'!Z444-RevReq_BaseCase!Z444","v":1203779.2003344605},{"$f":"+'RevReq_ExitCase_(2018)'!AA444-RevReq_BaseCase!AA444","v":1240816.0433258358},{"$f":"+'RevReq_ExitCase_(2018)'!AB444-RevReq_BaseCase!AB444","v":1277852.8863172114},{"$f":"+'RevReq_ExitCase_(2018)'!AC444-RevReq_BaseCase!AC444","v":1314889.729308587},{"$f":"+'RevReq_ExitCase_(2018)'!AD444-RevReq_BaseCase!AD444","v":1351926.5722999624},{"$f":"+'RevReq_ExitCase_(2018)'!AE444-RevReq_BaseCase!AE444","v":1388963.4152913378},{"$f":"+'RevReq_ExitCase_(2018)'!AF444-RevReq_BaseCase!AF444","v":1426000.2582827134},{"$f":"+'RevReq_ExitCase_(2018)'!AG444-RevReq_BaseCase!AG444","v":1463037.101274089},{"$f":"+'RevReq_ExitCase_(2018)'!AH444-RevReq_BaseCase!AH444","v":1500073.9442654643},{"$f":"+'RevReq_ExitCase_(2018)'!AI444-RevReq_BaseCase!AI444","v":1537110.7872568397},{"$f":"+'RevReq_ExitCase_(2018)'!AJ444-RevReq_BaseCase!AJ444","v":1574147.6302482153},{"$f":"+'RevReq_ExitCase_(2018)'!AK444-RevReq_BaseCase!AK444","v":1611184.4732395909},{"$f":"+'RevReq_ExitCase_(2018)'!AL444-RevReq_BaseCase!AL444","v":1648221.3162309662},{"$f":"+'RevReq_ExitCase_(2018)'!AM444-RevReq_BaseCase!AM444","v":1685258.1592223416},{"$f":"+'RevReq_ExitCase_(2018)'!AN444-RevReq_BaseCase!AN444","v":1722295.0022137174},{"$f":"+'RevReq_ExitCase_(2018)'!AO444-RevReq_BaseCase!AO444","v":1759331.8452050928},{"$f":"+'RevReq_ExitCase_(2018)'!AP444-RevReq_BaseCase!AP444","v":1796368.6881964686},{"$f":"+'RevReq_ExitCase_(2018)'!AQ444-RevReq_BaseCase!AQ444","v":1833405.531187844},{"$f":"+'RevReq_ExitCase_(2018)'!AR444-RevReq_BaseCase!AR444","v":1870442.3741792198},{"$f":"+'RevReq_ExitCase_(2018)'!AS444-RevReq_BaseCase!AS444","v":1907479.217170595},{"$f":"+'RevReq_ExitCase_(2018)'!AT444-RevReq_BaseCase!AT444","v":1944516.0601619713},{"$f":"+'RevReq_ExitCase_(2018)'!AU444-RevReq_BaseCase!AU444","v":1981552.9031533464},{"$f":"+'RevReq_ExitCase_(2018)'!AV444-RevReq_BaseCase!AV444","v":2018589.7461447222},{"$f":"+'RevReq_ExitCase_(2018)'!AW444-RevReq_BaseCase!AW444","v":2055626.5891360976},{"$f":"+'RevReq_ExitCase_(2018)'!AX444-RevReq_BaseCase!AX444","v":2092663.4321274736},{"$f":"+'RevReq_ExitCase_(2018)'!AY444-RevReq_BaseCase!AY444","v":2774094.6741645802}]
[{"$f":"+RevReq_BaseCase!A445","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O445-RevReq_BaseCase!O445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P445-RevReq_BaseCase!P445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q445-RevReq_BaseCase!Q445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R445-RevReq_BaseCase!R445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S445-RevReq_BaseCase!S445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T445-RevReq_BaseCase!T445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U445-RevReq_BaseCase!U445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V445-RevReq_BaseCase!V445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W445-RevReq_BaseCase!W445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X445-RevReq_BaseCase!X445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y445-RevReq_BaseCase!Y445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z445-RevReq_BaseCase!Z445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA445-RevReq_BaseCase!AA445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB445-RevReq_BaseCase!AB445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC445-RevReq_BaseCase!AC445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD445-RevReq_BaseCase!AD445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE445-RevReq_BaseCase!AE445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF445-RevReq_BaseCase!AF445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG445-RevReq_BaseCase!AG445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH445-RevReq_BaseCase!AH445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI445-RevReq_BaseCase!AI445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ445-RevReq_BaseCase!AJ445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK445-RevReq_BaseCase!AK445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL445-RevReq_BaseCase!AL445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM445-RevReq_BaseCase!AM445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN445-RevReq_BaseCase!AN445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO445-RevReq_BaseCase!AO445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP445-RevReq_BaseCase!AP445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ445-RevReq_BaseCase!AQ445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR445-RevReq_BaseCase!AR445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS445-RevReq_BaseCase!AS445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT445-RevReq_BaseCase!AT445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU445-RevReq_BaseCase!AU445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV445-RevReq_BaseCase!AV445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW445-RevReq_BaseCase!AW445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX445-RevReq_BaseCase!AX445","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY445-RevReq_BaseCase!AY445","v":0}]
[{"$f":"+RevReq_BaseCase!A446","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O446-RevReq_BaseCase!O446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P446-RevReq_BaseCase!P446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q446-RevReq_BaseCase!Q446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R446-RevReq_BaseCase!R446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S446-RevReq_BaseCase!S446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T446-RevReq_BaseCase!T446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U446-RevReq_BaseCase!U446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V446-RevReq_BaseCase!V446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W446-RevReq_BaseCase!W446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X446-RevReq_BaseCase!X446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y446-RevReq_BaseCase!Y446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z446-RevReq_BaseCase!Z446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA446-RevReq_BaseCase!AA446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB446-RevReq_BaseCase!AB446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC446-RevReq_BaseCase!AC446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD446-RevReq_BaseCase!AD446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE446-RevReq_BaseCase!AE446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF446-RevReq_BaseCase!AF446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG446-RevReq_BaseCase!AG446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH446-RevReq_BaseCase!AH446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI446-RevReq_BaseCase!AI446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ446-RevReq_BaseCase!AJ446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK446-RevReq_BaseCase!AK446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL446-RevReq_BaseCase!AL446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM446-RevReq_BaseCase!AM446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN446-RevReq_BaseCase!AN446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO446-RevReq_BaseCase!AO446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP446-RevReq_BaseCase!AP446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ446-RevReq_BaseCase!AQ446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR446-RevReq_BaseCase!AR446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS446-RevReq_BaseCase!AS446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT446-RevReq_BaseCase!AT446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU446-RevReq_BaseCase!AU446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV446-RevReq_BaseCase!AV446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW446-RevReq_BaseCase!AW446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX446-RevReq_BaseCase!AX446","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY446-RevReq_BaseCase!AY446","v":0}]
[{"$f":"+RevReq_BaseCase!A447","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O447-RevReq_BaseCase!O447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P447-RevReq_BaseCase!P447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q447-RevReq_BaseCase!Q447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R447-RevReq_BaseCase!R447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S447-RevReq_BaseCase!S447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T447-RevReq_BaseCase!T447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U447-RevReq_BaseCase!U447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V447-RevReq_BaseCase!V447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W447-RevReq_BaseCase!W447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X447-RevReq_BaseCase!X447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y447-RevReq_BaseCase!Y447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z447-RevReq_BaseCase!Z447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA447-RevReq_BaseCase!AA447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB447-RevReq_BaseCase!AB447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC447-RevReq_BaseCase!AC447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD447-RevReq_BaseCase!AD447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE447-RevReq_BaseCase!AE447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF447-RevReq_BaseCase!AF447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG447-RevReq_BaseCase!AG447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH447-RevReq_BaseCase!AH447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI447-RevReq_BaseCase!AI447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ447-RevReq_BaseCase!AJ447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK447-RevReq_BaseCase!AK447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL447-RevReq_BaseCase!AL447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM447-RevReq_BaseCase!AM447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN447-RevReq_BaseCase!AN447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO447-RevReq_BaseCase!AO447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP447-RevReq_BaseCase!AP447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ447-RevReq_BaseCase!AQ447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR447-RevReq_BaseCase!AR447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS447-RevReq_BaseCase!AS447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT447-RevReq_BaseCase!AT447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU447-RevReq_BaseCase!AU447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV447-RevReq_BaseCase!AV447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW447-RevReq_BaseCase!AW447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX447-RevReq_BaseCase!AX447","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY447-RevReq_BaseCase!AY447","v":0}]
[{"$f":"+RevReq_BaseCase!A448","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O448-RevReq_BaseCase!O448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P448-RevReq_BaseCase!P448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q448-RevReq_BaseCase!Q448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R448-RevReq_BaseCase!R448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S448-RevReq_BaseCase!S448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T448-RevReq_BaseCase!T448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U448-RevReq_BaseCase!U448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V448-RevReq_BaseCase!V448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W448-RevReq_BaseCase!W448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X448-RevReq_BaseCase!X448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y448-RevReq_BaseCase!Y448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z448-RevReq_BaseCase!Z448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA448-RevReq_BaseCase!AA448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB448-RevReq_BaseCase!AB448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC448-RevReq_BaseCase!AC448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD448-RevReq_BaseCase!AD448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE448-RevReq_BaseCase!AE448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF448-RevReq_BaseCase!AF448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG448-RevReq_BaseCase!AG448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH448-RevReq_BaseCase!AH448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI448-RevReq_BaseCase!AI448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ448-RevReq_BaseCase!AJ448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK448-RevReq_BaseCase!AK448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL448-RevReq_BaseCase!AL448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM448-RevReq_BaseCase!AM448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN448-RevReq_BaseCase!AN448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO448-RevReq_BaseCase!AO448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP448-RevReq_BaseCase!AP448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ448-RevReq_BaseCase!AQ448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR448-RevReq_BaseCase!AR448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS448-RevReq_BaseCase!AS448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT448-RevReq_BaseCase!AT448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU448-RevReq_BaseCase!AU448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV448-RevReq_BaseCase!AV448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW448-RevReq_BaseCase!AW448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX448-RevReq_BaseCase!AX448","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY448-RevReq_BaseCase!AY448","v":0}]
[{"$f":"+RevReq_BaseCase!A449","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O449-RevReq_BaseCase!O449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P449-RevReq_BaseCase!P449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q449-RevReq_BaseCase!Q449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R449-RevReq_BaseCase!R449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S449-RevReq_BaseCase!S449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T449-RevReq_BaseCase!T449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U449-RevReq_BaseCase!U449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V449-RevReq_BaseCase!V449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W449-RevReq_BaseCase!W449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X449-RevReq_BaseCase!X449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y449-RevReq_BaseCase!Y449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z449-RevReq_BaseCase!Z449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA449-RevReq_BaseCase!AA449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB449-RevReq_BaseCase!AB449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC449-RevReq_BaseCase!AC449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD449-RevReq_BaseCase!AD449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE449-RevReq_BaseCase!AE449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF449-RevReq_BaseCase!AF449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG449-RevReq_BaseCase!AG449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH449-RevReq_BaseCase!AH449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI449-RevReq_BaseCase!AI449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ449-RevReq_BaseCase!AJ449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK449-RevReq_BaseCase!AK449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL449-RevReq_BaseCase!AL449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM449-RevReq_BaseCase!AM449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN449-RevReq_BaseCase!AN449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO449-RevReq_BaseCase!AO449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP449-RevReq_BaseCase!AP449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ449-RevReq_BaseCase!AQ449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR449-RevReq_BaseCase!AR449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS449-RevReq_BaseCase!AS449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT449-RevReq_BaseCase!AT449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU449-RevReq_BaseCase!AU449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV449-RevReq_BaseCase!AV449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW449-RevReq_BaseCase!AW449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX449-RevReq_BaseCase!AX449","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY449-RevReq_BaseCase!AY449","v":0}]
[{"$f":"+RevReq_BaseCase!A450","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O450-RevReq_BaseCase!O450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P450-RevReq_BaseCase!P450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q450-RevReq_BaseCase!Q450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R450-RevReq_BaseCase!R450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S450-RevReq_BaseCase!S450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T450-RevReq_BaseCase!T450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U450-RevReq_BaseCase!U450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V450-RevReq_BaseCase!V450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W450-RevReq_BaseCase!W450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X450-RevReq_BaseCase!X450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y450-RevReq_BaseCase!Y450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z450-RevReq_BaseCase!Z450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA450-RevReq_BaseCase!AA450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB450-RevReq_BaseCase!AB450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC450-RevReq_BaseCase!AC450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD450-RevReq_BaseCase!AD450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE450-RevReq_BaseCase!AE450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF450-RevReq_BaseCase!AF450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG450-RevReq_BaseCase!AG450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH450-RevReq_BaseCase!AH450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI450-RevReq_BaseCase!AI450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ450-RevReq_BaseCase!AJ450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK450-RevReq_BaseCase!AK450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL450-RevReq_BaseCase!AL450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM450-RevReq_BaseCase!AM450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN450-RevReq_BaseCase!AN450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO450-RevReq_BaseCase!AO450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP450-RevReq_BaseCase!AP450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ450-RevReq_BaseCase!AQ450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR450-RevReq_BaseCase!AR450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS450-RevReq_BaseCase!AS450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT450-RevReq_BaseCase!AT450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU450-RevReq_BaseCase!AU450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV450-RevReq_BaseCase!AV450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW450-RevReq_BaseCase!AW450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX450-RevReq_BaseCase!AX450","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY450-RevReq_BaseCase!AY450","v":0}]
[{"$f":"+RevReq_BaseCase!A451","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,2069722.4208592249,2383794.1040091957,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O451-RevReq_BaseCase!O451","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P451-RevReq_BaseCase!P451","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q451-RevReq_BaseCase!Q451","v":228901.42231280217},{"$f":"+'RevReq_ExitCase_(2018)'!R451-RevReq_BaseCase!R451","v":686704.26693840686},{"$f":"+'RevReq_ExitCase_(2018)'!S451-RevReq_BaseCase!S451","v":1635791.5972882886},{"$f":"+'RevReq_ExitCase_(2018)'!T451-RevReq_BaseCase!T451","v":-167603.18253031588},{"$f":"+'RevReq_ExitCase_(2018)'!U451-RevReq_BaseCase!U451","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V451-RevReq_BaseCase!V451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W451-RevReq_BaseCase!W451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X451-RevReq_BaseCase!X451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y451-RevReq_BaseCase!Y451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z451-RevReq_BaseCase!Z451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA451-RevReq_BaseCase!AA451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB451-RevReq_BaseCase!AB451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC451-RevReq_BaseCase!AC451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD451-RevReq_BaseCase!AD451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE451-RevReq_BaseCase!AE451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF451-RevReq_BaseCase!AF451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG451-RevReq_BaseCase!AG451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH451-RevReq_BaseCase!AH451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI451-RevReq_BaseCase!AI451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ451-RevReq_BaseCase!AJ451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK451-RevReq_BaseCase!AK451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL451-RevReq_BaseCase!AL451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM451-RevReq_BaseCase!AM451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN451-RevReq_BaseCase!AN451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO451-RevReq_BaseCase!AO451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP451-RevReq_BaseCase!AP451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ451-RevReq_BaseCase!AQ451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR451-RevReq_BaseCase!AR451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS451-RevReq_BaseCase!AS451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT451-RevReq_BaseCase!AT451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU451-RevReq_BaseCase!AU451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV451-RevReq_BaseCase!AV451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW451-RevReq_BaseCase!AW451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX451-RevReq_BaseCase!AX451","v":3.5135820508003229E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY451-RevReq_BaseCase!AY451","v":3.5135820508003229E-10}]
[{"$f":"+RevReq_BaseCase!A452","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O452-RevReq_BaseCase!O452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P452-RevReq_BaseCase!P452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q452-RevReq_BaseCase!Q452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R452-RevReq_BaseCase!R452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S452-RevReq_BaseCase!S452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T452-RevReq_BaseCase!T452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U452-RevReq_BaseCase!U452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V452-RevReq_BaseCase!V452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W452-RevReq_BaseCase!W452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X452-RevReq_BaseCase!X452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y452-RevReq_BaseCase!Y452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z452-RevReq_BaseCase!Z452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA452-RevReq_BaseCase!AA452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB452-RevReq_BaseCase!AB452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC452-RevReq_BaseCase!AC452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD452-RevReq_BaseCase!AD452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE452-RevReq_BaseCase!AE452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF452-RevReq_BaseCase!AF452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG452-RevReq_BaseCase!AG452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH452-RevReq_BaseCase!AH452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI452-RevReq_BaseCase!AI452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ452-RevReq_BaseCase!AJ452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK452-RevReq_BaseCase!AK452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL452-RevReq_BaseCase!AL452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM452-RevReq_BaseCase!AM452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN452-RevReq_BaseCase!AN452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO452-RevReq_BaseCase!AO452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP452-RevReq_BaseCase!AP452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ452-RevReq_BaseCase!AQ452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR452-RevReq_BaseCase!AR452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS452-RevReq_BaseCase!AS452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT452-RevReq_BaseCase!AT452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU452-RevReq_BaseCase!AU452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV452-RevReq_BaseCase!AV452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW452-RevReq_BaseCase!AW452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX452-RevReq_BaseCase!AX452","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY452-RevReq_BaseCase!AY452","v":0}]
[{"$f":"+RevReq_BaseCase!A453","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O453-RevReq_BaseCase!O453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P453-RevReq_BaseCase!P453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q453-RevReq_BaseCase!Q453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R453-RevReq_BaseCase!R453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S453-RevReq_BaseCase!S453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T453-RevReq_BaseCase!T453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U453-RevReq_BaseCase!U453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V453-RevReq_BaseCase!V453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W453-RevReq_BaseCase!W453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X453-RevReq_BaseCase!X453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y453-RevReq_BaseCase!Y453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z453-RevReq_BaseCase!Z453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA453-RevReq_BaseCase!AA453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB453-RevReq_BaseCase!AB453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC453-RevReq_BaseCase!AC453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD453-RevReq_BaseCase!AD453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE453-RevReq_BaseCase!AE453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF453-RevReq_BaseCase!AF453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG453-RevReq_BaseCase!AG453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH453-RevReq_BaseCase!AH453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI453-RevReq_BaseCase!AI453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ453-RevReq_BaseCase!AJ453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK453-RevReq_BaseCase!AK453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL453-RevReq_BaseCase!AL453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM453-RevReq_BaseCase!AM453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN453-RevReq_BaseCase!AN453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO453-RevReq_BaseCase!AO453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP453-RevReq_BaseCase!AP453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ453-RevReq_BaseCase!AQ453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR453-RevReq_BaseCase!AR453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS453-RevReq_BaseCase!AS453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT453-RevReq_BaseCase!AT453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU453-RevReq_BaseCase!AU453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV453-RevReq_BaseCase!AV453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW453-RevReq_BaseCase!AW453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX453-RevReq_BaseCase!AX453","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY453-RevReq_BaseCase!AY453","v":0}]
[{"$f":"+RevReq_BaseCase!A454","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,7196271.0954756085,7851632.1768173911,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O454-RevReq_BaseCase!O454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P454-RevReq_BaseCase!P454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q454-RevReq_BaseCase!Q454","v":4132423.3546347823},{"$f":"+'RevReq_ExitCase_(2018)'!R454-RevReq_BaseCase!R454","v":2125262.1841043481},{"$f":"+'RevReq_ExitCase_(2018)'!S454-RevReq_BaseCase!S454","v":1214435.533773913},{"$f":"+'RevReq_ExitCase_(2018)'!T454-RevReq_BaseCase!T454","v":379511.10430434794},{"$f":"+'RevReq_ExitCase_(2018)'!U454-RevReq_BaseCase!U454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V454-RevReq_BaseCase!V454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W454-RevReq_BaseCase!W454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X454-RevReq_BaseCase!X454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y454-RevReq_BaseCase!Y454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z454-RevReq_BaseCase!Z454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA454-RevReq_BaseCase!AA454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB454-RevReq_BaseCase!AB454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC454-RevReq_BaseCase!AC454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD454-RevReq_BaseCase!AD454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE454-RevReq_BaseCase!AE454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF454-RevReq_BaseCase!AF454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG454-RevReq_BaseCase!AG454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH454-RevReq_BaseCase!AH454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI454-RevReq_BaseCase!AI454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ454-RevReq_BaseCase!AJ454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK454-RevReq_BaseCase!AK454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL454-RevReq_BaseCase!AL454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM454-RevReq_BaseCase!AM454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN454-RevReq_BaseCase!AN454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO454-RevReq_BaseCase!AO454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP454-RevReq_BaseCase!AP454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ454-RevReq_BaseCase!AQ454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR454-RevReq_BaseCase!AR454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS454-RevReq_BaseCase!AS454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT454-RevReq_BaseCase!AT454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU454-RevReq_BaseCase!AU454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV454-RevReq_BaseCase!AV454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW454-RevReq_BaseCase!AW454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX454-RevReq_BaseCase!AX454","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY454-RevReq_BaseCase!AY454","v":0}]
[{"$f":"+RevReq_BaseCase!A455","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-660440.17611822404,-738507.10367507231,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O455-RevReq_BaseCase!O455","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P455-RevReq_BaseCase!P455","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q455-RevReq_BaseCase!Q455","v":-204356.94410827709},{"$f":"+'RevReq_ExitCase_(2018)'!R455-RevReq_BaseCase!R455","v":-327451.74194045644},{"$f":"+'RevReq_ExitCase_(2018)'!S455-RevReq_BaseCase!S455","v":-164896.60772926078},{"$f":"+'RevReq_ExitCase_(2018)'!T455-RevReq_BaseCase!T455","v":-41801.809897081439},{"$f":"+'RevReq_ExitCase_(2018)'!U455-RevReq_BaseCase!U455","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V455-RevReq_BaseCase!V455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!W455-RevReq_BaseCase!W455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!X455-RevReq_BaseCase!X455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Y455-RevReq_BaseCase!Y455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Z455-RevReq_BaseCase!Z455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AA455-RevReq_BaseCase!AA455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AB455-RevReq_BaseCase!AB455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AC455-RevReq_BaseCase!AC455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AD455-RevReq_BaseCase!AD455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AE455-RevReq_BaseCase!AE455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AF455-RevReq_BaseCase!AF455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AG455-RevReq_BaseCase!AG455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AH455-RevReq_BaseCase!AH455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AI455-RevReq_BaseCase!AI455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AJ455-RevReq_BaseCase!AJ455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AK455-RevReq_BaseCase!AK455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AL455-RevReq_BaseCase!AL455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AM455-RevReq_BaseCase!AM455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AN455-RevReq_BaseCase!AN455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AO455-RevReq_BaseCase!AO455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AP455-RevReq_BaseCase!AP455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AQ455-RevReq_BaseCase!AQ455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AR455-RevReq_BaseCase!AR455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AS455-RevReq_BaseCase!AS455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AT455-RevReq_BaseCase!AT455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AU455-RevReq_BaseCase!AU455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AV455-RevReq_BaseCase!AV455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AW455-RevReq_BaseCase!AW455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AX455-RevReq_BaseCase!AX455","v":8.7839551270008072E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AY455-RevReq_BaseCase!AY455","v":8.7839551270008072E-11}]
[{"$f":"+RevReq_BaseCase!A456","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,-14062.679743390914,-16634.49341188273,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O456-RevReq_BaseCase!O456","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P456-RevReq_BaseCase!P456","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q456-RevReq_BaseCase!Q456","v":-1386.2077843238367},{"$f":"+'RevReq_ExitCase_(2018)'!R456-RevReq_BaseCase!R456","v":-4158.6233529715682},{"$f":"+'RevReq_ExitCase_(2018)'!S456-RevReq_BaseCase!S456","v":-6931.0389216192998},{"$f":"+'RevReq_ExitCase_(2018)'!T456-RevReq_BaseCase!T456","v":-4158.6233529715173},{"$f":"+'RevReq_ExitCase_(2018)'!U456-RevReq_BaseCase!U456","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V456-RevReq_BaseCase!V456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W456-RevReq_BaseCase!W456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X456-RevReq_BaseCase!X456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y456-RevReq_BaseCase!Y456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z456-RevReq_BaseCase!Z456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA456-RevReq_BaseCase!AA456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB456-RevReq_BaseCase!AB456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC456-RevReq_BaseCase!AC456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD456-RevReq_BaseCase!AD456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE456-RevReq_BaseCase!AE456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF456-RevReq_BaseCase!AF456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG456-RevReq_BaseCase!AG456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH456-RevReq_BaseCase!AH456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI456-RevReq_BaseCase!AI456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ456-RevReq_BaseCase!AJ456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK456-RevReq_BaseCase!AK456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL456-RevReq_BaseCase!AL456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM456-RevReq_BaseCase!AM456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN456-RevReq_BaseCase!AN456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO456-RevReq_BaseCase!AO456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP456-RevReq_BaseCase!AP456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ456-RevReq_BaseCase!AQ456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR456-RevReq_BaseCase!AR456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS456-RevReq_BaseCase!AS456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT456-RevReq_BaseCase!AT456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU456-RevReq_BaseCase!AU456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV456-RevReq_BaseCase!AV456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW456-RevReq_BaseCase!AW456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX456-RevReq_BaseCase!AX456","v":1.171194016933441E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY456-RevReq_BaseCase!AY456","v":1.171194016933441E-10}]
[{"$f":"+RevReq_BaseCase!A457","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O457-RevReq_BaseCase!O457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P457-RevReq_BaseCase!P457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q457-RevReq_BaseCase!Q457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R457-RevReq_BaseCase!R457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S457-RevReq_BaseCase!S457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T457-RevReq_BaseCase!T457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U457-RevReq_BaseCase!U457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V457-RevReq_BaseCase!V457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W457-RevReq_BaseCase!W457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X457-RevReq_BaseCase!X457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y457-RevReq_BaseCase!Y457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z457-RevReq_BaseCase!Z457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA457-RevReq_BaseCase!AA457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB457-RevReq_BaseCase!AB457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC457-RevReq_BaseCase!AC457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD457-RevReq_BaseCase!AD457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE457-RevReq_BaseCase!AE457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF457-RevReq_BaseCase!AF457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG457-RevReq_BaseCase!AG457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH457-RevReq_BaseCase!AH457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI457-RevReq_BaseCase!AI457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ457-RevReq_BaseCase!AJ457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK457-RevReq_BaseCase!AK457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL457-RevReq_BaseCase!AL457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM457-RevReq_BaseCase!AM457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN457-RevReq_BaseCase!AN457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO457-RevReq_BaseCase!AO457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP457-RevReq_BaseCase!AP457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ457-RevReq_BaseCase!AQ457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR457-RevReq_BaseCase!AR457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS457-RevReq_BaseCase!AS457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT457-RevReq_BaseCase!AT457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU457-RevReq_BaseCase!AU457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV457-RevReq_BaseCase!AV457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW457-RevReq_BaseCase!AW457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX457-RevReq_BaseCase!AX457","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY457-RevReq_BaseCase!AY457","v":0}]
[{"$f":"+RevReq_BaseCase!A458","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O458-RevReq_BaseCase!O458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P458-RevReq_BaseCase!P458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q458-RevReq_BaseCase!Q458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R458-RevReq_BaseCase!R458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S458-RevReq_BaseCase!S458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T458-RevReq_BaseCase!T458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U458-RevReq_BaseCase!U458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V458-RevReq_BaseCase!V458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W458-RevReq_BaseCase!W458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X458-RevReq_BaseCase!X458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y458-RevReq_BaseCase!Y458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z458-RevReq_BaseCase!Z458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA458-RevReq_BaseCase!AA458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB458-RevReq_BaseCase!AB458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC458-RevReq_BaseCase!AC458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD458-RevReq_BaseCase!AD458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE458-RevReq_BaseCase!AE458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF458-RevReq_BaseCase!AF458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG458-RevReq_BaseCase!AG458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH458-RevReq_BaseCase!AH458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI458-RevReq_BaseCase!AI458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ458-RevReq_BaseCase!AJ458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK458-RevReq_BaseCase!AK458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL458-RevReq_BaseCase!AL458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM458-RevReq_BaseCase!AM458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN458-RevReq_BaseCase!AN458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO458-RevReq_BaseCase!AO458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP458-RevReq_BaseCase!AP458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ458-RevReq_BaseCase!AQ458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR458-RevReq_BaseCase!AR458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS458-RevReq_BaseCase!AS458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT458-RevReq_BaseCase!AT458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU458-RevReq_BaseCase!AU458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV458-RevReq_BaseCase!AV458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW458-RevReq_BaseCase!AW458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX458-RevReq_BaseCase!AX458","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY458-RevReq_BaseCase!AY458","v":0}]
[{"$f":"+RevReq_BaseCase!A459","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O459-RevReq_BaseCase!O459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P459-RevReq_BaseCase!P459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q459-RevReq_BaseCase!Q459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R459-RevReq_BaseCase!R459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S459-RevReq_BaseCase!S459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T459-RevReq_BaseCase!T459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U459-RevReq_BaseCase!U459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V459-RevReq_BaseCase!V459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W459-RevReq_BaseCase!W459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X459-RevReq_BaseCase!X459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y459-RevReq_BaseCase!Y459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z459-RevReq_BaseCase!Z459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA459-RevReq_BaseCase!AA459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB459-RevReq_BaseCase!AB459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC459-RevReq_BaseCase!AC459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD459-RevReq_BaseCase!AD459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE459-RevReq_BaseCase!AE459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF459-RevReq_BaseCase!AF459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG459-RevReq_BaseCase!AG459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH459-RevReq_BaseCase!AH459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI459-RevReq_BaseCase!AI459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ459-RevReq_BaseCase!AJ459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK459-RevReq_BaseCase!AK459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL459-RevReq_BaseCase!AL459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM459-RevReq_BaseCase!AM459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN459-RevReq_BaseCase!AN459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO459-RevReq_BaseCase!AO459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP459-RevReq_BaseCase!AP459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ459-RevReq_BaseCase!AQ459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR459-RevReq_BaseCase!AR459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS459-RevReq_BaseCase!AS459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT459-RevReq_BaseCase!AT459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU459-RevReq_BaseCase!AU459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV459-RevReq_BaseCase!AV459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW459-RevReq_BaseCase!AW459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX459-RevReq_BaseCase!AX459","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY459-RevReq_BaseCase!AY459","v":0}]
[{"$f":"+RevReq_BaseCase!A460","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O460-RevReq_BaseCase!O460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P460-RevReq_BaseCase!P460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q460-RevReq_BaseCase!Q460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R460-RevReq_BaseCase!R460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S460-RevReq_BaseCase!S460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T460-RevReq_BaseCase!T460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U460-RevReq_BaseCase!U460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V460-RevReq_BaseCase!V460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W460-RevReq_BaseCase!W460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X460-RevReq_BaseCase!X460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y460-RevReq_BaseCase!Y460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z460-RevReq_BaseCase!Z460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA460-RevReq_BaseCase!AA460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB460-RevReq_BaseCase!AB460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC460-RevReq_BaseCase!AC460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD460-RevReq_BaseCase!AD460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE460-RevReq_BaseCase!AE460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF460-RevReq_BaseCase!AF460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG460-RevReq_BaseCase!AG460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH460-RevReq_BaseCase!AH460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI460-RevReq_BaseCase!AI460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ460-RevReq_BaseCase!AJ460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK460-RevReq_BaseCase!AK460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL460-RevReq_BaseCase!AL460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM460-RevReq_BaseCase!AM460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN460-RevReq_BaseCase!AN460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO460-RevReq_BaseCase!AO460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP460-RevReq_BaseCase!AP460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ460-RevReq_BaseCase!AQ460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR460-RevReq_BaseCase!AR460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS460-RevReq_BaseCase!AS460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT460-RevReq_BaseCase!AT460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU460-RevReq_BaseCase!AU460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV460-RevReq_BaseCase!AV460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW460-RevReq_BaseCase!AW460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX460-RevReq_BaseCase!AX460","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY460-RevReq_BaseCase!AY460","v":0}]
[{"$f":"+RevReq_BaseCase!A461","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O461-RevReq_BaseCase!O461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P461-RevReq_BaseCase!P461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q461-RevReq_BaseCase!Q461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R461-RevReq_BaseCase!R461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S461-RevReq_BaseCase!S461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T461-RevReq_BaseCase!T461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U461-RevReq_BaseCase!U461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V461-RevReq_BaseCase!V461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W461-RevReq_BaseCase!W461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X461-RevReq_BaseCase!X461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y461-RevReq_BaseCase!Y461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z461-RevReq_BaseCase!Z461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA461-RevReq_BaseCase!AA461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB461-RevReq_BaseCase!AB461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC461-RevReq_BaseCase!AC461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD461-RevReq_BaseCase!AD461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE461-RevReq_BaseCase!AE461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF461-RevReq_BaseCase!AF461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG461-RevReq_BaseCase!AG461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH461-RevReq_BaseCase!AH461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI461-RevReq_BaseCase!AI461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ461-RevReq_BaseCase!AJ461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK461-RevReq_BaseCase!AK461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL461-RevReq_BaseCase!AL461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM461-RevReq_BaseCase!AM461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN461-RevReq_BaseCase!AN461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO461-RevReq_BaseCase!AO461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP461-RevReq_BaseCase!AP461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ461-RevReq_BaseCase!AQ461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR461-RevReq_BaseCase!AR461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS461-RevReq_BaseCase!AS461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT461-RevReq_BaseCase!AT461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU461-RevReq_BaseCase!AU461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV461-RevReq_BaseCase!AV461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW461-RevReq_BaseCase!AW461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX461-RevReq_BaseCase!AX461","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY461-RevReq_BaseCase!AY461","v":0}]
[{"$f":"+RevReq_BaseCase!A462","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$C$25","v":0.59599999999999997},{"$f":"Assumptions!$D$25","v":0.1055},null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O462-RevReq_BaseCase!O462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P462-RevReq_BaseCase!P462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q462-RevReq_BaseCase!Q462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R462-RevReq_BaseCase!R462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S462-RevReq_BaseCase!S462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T462-RevReq_BaseCase!T462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U462-RevReq_BaseCase!U462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V462-RevReq_BaseCase!V462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W462-RevReq_BaseCase!W462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X462-RevReq_BaseCase!X462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y462-RevReq_BaseCase!Y462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z462-RevReq_BaseCase!Z462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA462-RevReq_BaseCase!AA462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB462-RevReq_BaseCase!AB462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC462-RevReq_BaseCase!AC462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD462-RevReq_BaseCase!AD462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE462-RevReq_BaseCase!AE462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF462-RevReq_BaseCase!AF462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG462-RevReq_BaseCase!AG462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH462-RevReq_BaseCase!AH462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI462-RevReq_BaseCase!AI462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ462-RevReq_BaseCase!AJ462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK462-RevReq_BaseCase!AK462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL462-RevReq_BaseCase!AL462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM462-RevReq_BaseCase!AM462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN462-RevReq_BaseCase!AN462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO462-RevReq_BaseCase!AO462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP462-RevReq_BaseCase!AP462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ462-RevReq_BaseCase!AQ462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR462-RevReq_BaseCase!AR462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS462-RevReq_BaseCase!AS462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT462-RevReq_BaseCase!AT462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU462-RevReq_BaseCase!AU462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV462-RevReq_BaseCase!AV462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW462-RevReq_BaseCase!AW462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX462-RevReq_BaseCase!AX462","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY462-RevReq_BaseCase!AY462","v":0}]
[null,null,null,{"$f":"\"Total \"&D437","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,-43093672.200984113,-171336607.26491866,null,null,null,{"$f":"SUM(P438:P462)","v":0},3335762.934390754,1985187.6724017987,1649232.9942783671,-1438966.8075065163,-2190270.3561547715,-2781664.029967166,-3359164.8229609337,-4170813.945978641,-5022335.4282390922,-5830638.7876055744,-6417186.8837123299,-6499028.7855214952,-6518589.0972022843,-6554740.2049060687,-6507483.6398585029,-6386155.2639917349,-6267727.4138721619,-6300131.0240385085,-6385311.8529466856,-6327108.000165795,-6226802.4015652053,-6152982.2781911604,-6126988.0138286855,-6180396.9465235369,-6257812.3976235129,-6322547.34121917,-6288231.1197294593,-6288856.2508569155,-6248831.8690083828,-6091496.6784059433,-5944942.1263775155,-5768716.5029323455,-5596775.2499590814,-5436191.7932588104,-4417903.5518815853]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"+RevReq_BaseCase!A467","v":"Base"},null,{"$f":"C466+1","v":1},{"$f":"INDEX(D$55:D$79,$C467,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C467,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O467:AY467,$O$5:$AY$5)","v":-9989889.3208260611},{"$f":"SUM(O467:AY467)","v":-22580342.872592729},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O467-RevReq_BaseCase!O467","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P467-RevReq_BaseCase!P467","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q467-RevReq_BaseCase!Q467","v":-239144.88757402683},{"$f":"+'RevReq_ExitCase_(2018)'!R467-RevReq_BaseCase!R467","v":-536005.60265273973},{"$f":"+'RevReq_ExitCase_(2018)'!S467-RevReq_BaseCase!S467","v":-651811.70480229147},{"$f":"+'RevReq_ExitCase_(2018)'!T467-RevReq_BaseCase!T467","v":-768428.152710906},{"$f":"+'RevReq_ExitCase_(2018)'!U467-RevReq_BaseCase!U467","v":-885832.08326192177},{"$f":"+'RevReq_ExitCase_(2018)'!V467-RevReq_BaseCase!V467","v":-1003980.5736618123},{"$f":"+'RevReq_ExitCase_(2018)'!W467-RevReq_BaseCase!W467","v":-1122991.5788530339},{"$f":"+'RevReq_ExitCase_(2018)'!X467-RevReq_BaseCase!X467","v":-1243018.45696884},{"$f":"+'RevReq_ExitCase_(2018)'!Y467-RevReq_BaseCase!Y467","v":-1364354.2346621573},{"$f":"+'RevReq_ExitCase_(2018)'!Z467-RevReq_BaseCase!Z467","v":-1487854.8741666568},{"$f":"+'RevReq_ExitCase_(2018)'!AA467-RevReq_BaseCase!AA467","v":-1469562.4507105735},{"$f":"+'RevReq_ExitCase_(2018)'!AB467-RevReq_BaseCase!AB467","v":-1312156.3941477365},{"$f":"+'RevReq_ExitCase_(2018)'!AC467-RevReq_BaseCase!AC467","v":-1162336.1547120055},{"$f":"+'RevReq_ExitCase_(2018)'!AD467-RevReq_BaseCase!AD467","v":-1016421.9454911296},{"$f":"+'RevReq_ExitCase_(2018)'!AE467-RevReq_BaseCase!AE467","v":-888281.4049834942},{"$f":"+'RevReq_ExitCase_(2018)'!AF467-RevReq_BaseCase!AF467","v":-779731.95099742094},{"$f":"+'RevReq_ExitCase_(2018)'!AG467-RevReq_BaseCase!AG467","v":-675069.27125848364},{"$f":"+'RevReq_ExitCase_(2018)'!AH467-RevReq_BaseCase!AH467","v":-588129.62325051194},{"$f":"+'RevReq_ExitCase_(2018)'!AI467-RevReq_BaseCase!AI467","v":-521190.92695492902},{"$f":"+'RevReq_ExitCase_(2018)'!AJ467-RevReq_BaseCase!AJ467","v":-466484.87949679111},{"$f":"+'RevReq_ExitCase_(2018)'!AK467-RevReq_BaseCase!AK467","v":-424318.86666984257},{"$f":"+'RevReq_ExitCase_(2018)'!AL467-RevReq_BaseCase!AL467","v":-391662.95323042234},{"$f":"+'RevReq_ExitCase_(2018)'!AM467-RevReq_BaseCase!AM467","v":-368219.74627926014},{"$f":"+'RevReq_ExitCase_(2018)'!AN467-RevReq_BaseCase!AN467","v":-349077.96349781635},{"$f":"+'RevReq_ExitCase_(2018)'!AO467-RevReq_BaseCase!AO467","v":-331162.45913782693},{"$f":"+'RevReq_ExitCase_(2018)'!AP467-RevReq_BaseCase!AP467","v":-314526.00910319906},{"$f":"+'RevReq_ExitCase_(2018)'!AQ467-RevReq_BaseCase!AQ467","v":-299255.93260473409},{"$f":"+'RevReq_ExitCase_(2018)'!AR467-RevReq_BaseCase!AR467","v":-285884.91864709277},{"$f":"+'RevReq_ExitCase_(2018)'!AS467-RevReq_BaseCase!AS467","v":-273710.57644985412},{"$f":"+'RevReq_ExitCase_(2018)'!AT467-RevReq_BaseCase!AT467","v":-263449.54353924096},{"$f":"+'RevReq_ExitCase_(2018)'!AU467-RevReq_BaseCase!AU467","v":-255212.86703053422},{"$f":"+'RevReq_ExitCase_(2018)'!AV467-RevReq_BaseCase!AV467","v":-248290.35258297794},{"$f":"+'RevReq_ExitCase_(2018)'!AW467-RevReq_BaseCase!AW467","v":-242797.26114645269},{"$f":"+'RevReq_ExitCase_(2018)'!AX467-RevReq_BaseCase!AX467","v":-235067.24215107519},{"$f":"+'RevReq_ExitCase_(2018)'!AY467-RevReq_BaseCase!AY467","v":-114919.02920494662}]
[{"$f":"+RevReq_BaseCase!A468","v":"Clause"},null,{"$f":"C467+1","v":2},{"$f":"INDEX(D$55:D$79,$C468,1)","v":"Existing Capital, ECRC"},"Capital",4,null,0.38574999999999998,null,null,-8320364.7996129887,-21938317.042419251,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O468-RevReq_BaseCase!O468","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P468-RevReq_BaseCase!P468","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q468-RevReq_BaseCase!Q468","v":-61846.612258276669},{"$f":"+'RevReq_ExitCase_(2018)'!R468-RevReq_BaseCase!R468","v":-185539.83677483071},{"$f":"+'RevReq_ExitCase_(2018)'!S468-RevReq_BaseCase!S468","v":-309233.06129138428},{"$f":"+'RevReq_ExitCase_(2018)'!T468-RevReq_BaseCase!T468","v":-432926.28580793808},{"$f":"+'RevReq_ExitCase_(2018)'!U468-RevReq_BaseCase!U468","v":-556619.51032449189},{"$f":"+'RevReq_ExitCase_(2018)'!V468-RevReq_BaseCase!V468","v":-680312.73484104557},{"$f":"+'RevReq_ExitCase_(2018)'!W468-RevReq_BaseCase!W468","v":-804005.95935759938},{"$f":"+'RevReq_ExitCase_(2018)'!X468-RevReq_BaseCase!X468","v":-927699.1838741526},{"$f":"+'RevReq_ExitCase_(2018)'!Y468-RevReq_BaseCase!Y468","v":-1051392.4083907066},{"$f":"+'RevReq_ExitCase_(2018)'!Z468-RevReq_BaseCase!Z468","v":-1175085.6329072604},{"$f":"+'RevReq_ExitCase_(2018)'!AA468-RevReq_BaseCase!AA468","v":-1212649.3308947426},{"$f":"+'RevReq_ExitCase_(2018)'!AB468-RevReq_BaseCase!AB468","v":-1164083.502353153},{"$f":"+'RevReq_ExitCase_(2018)'!AC468-RevReq_BaseCase!AC468","v":-1115517.6738115633},{"$f":"+'RevReq_ExitCase_(2018)'!AD468-RevReq_BaseCase!AD468","v":-1066951.8452699734},{"$f":"+'RevReq_ExitCase_(2018)'!AE468-RevReq_BaseCase!AE468","v":-1018386.0167283837},{"$f":"+'RevReq_ExitCase_(2018)'!AF468-RevReq_BaseCase!AF468","v":-969820.18818679382},{"$f":"+'RevReq_ExitCase_(2018)'!AG468-RevReq_BaseCase!AG468","v":-921254.35964520415},{"$f":"+'RevReq_ExitCase_(2018)'!AH468-RevReq_BaseCase!AH468","v":-872688.53110361448},{"$f":"+'RevReq_ExitCase_(2018)'!AI468-RevReq_BaseCase!AI468","v":-824122.70256202482},{"$f":"+'RevReq_ExitCase_(2018)'!AJ468-RevReq_BaseCase!AJ468","v":-775556.87402043515},{"$f":"+'RevReq_ExitCase_(2018)'!AK468-RevReq_BaseCase!AK468","v":-726991.04547884525},{"$f":"+'RevReq_ExitCase_(2018)'!AL468-RevReq_BaseCase!AL468","v":-678425.21693725558},{"$f":"+'RevReq_ExitCase_(2018)'!AM468-RevReq_BaseCase!AM468","v":-629859.3883956658},{"$f":"+'RevReq_ExitCase_(2018)'!AN468-RevReq_BaseCase!AN468","v":-581293.55985407613},{"$f":"+'RevReq_ExitCase_(2018)'!AO468-RevReq_BaseCase!AO468","v":-532727.73131248646},{"$f":"+'RevReq_ExitCase_(2018)'!AP468-RevReq_BaseCase!AP468","v":-484161.90277089679},{"$f":"+'RevReq_ExitCase_(2018)'!AQ468-RevReq_BaseCase!AQ468","v":-435596.07422930707},{"$f":"+'RevReq_ExitCase_(2018)'!AR468-RevReq_BaseCase!AR468","v":-387030.24568771734},{"$f":"+'RevReq_ExitCase_(2018)'!AS468-RevReq_BaseCase!AS468","v":-338464.41714612767},{"$f":"+'RevReq_ExitCase_(2018)'!AT468-RevReq_BaseCase!AT468","v":-289898.58860453794},{"$f":"+'RevReq_ExitCase_(2018)'!AU468-RevReq_BaseCase!AU468","v":-241332.76006294825},{"$f":"+'RevReq_ExitCase_(2018)'!AV468-RevReq_BaseCase!AV468","v":-192766.93152135852},{"$f":"+'RevReq_ExitCase_(2018)'!AW468-RevReq_BaseCase!AW468","v":-144287.98026949327},{"$f":"+'RevReq_ExitCase_(2018)'!AX468-RevReq_BaseCase!AX468","v":-104917.46069458502},{"$f":"+'RevReq_ExitCase_(2018)'!AY468-RevReq_BaseCase!AY468","v":-44871.489050374425}]
[{"$f":"+RevReq_BaseCase!A469","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,0.38574999999999998,null,null,-21250696.809194759,-91917567.769599304,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O469-RevReq_BaseCase!O469","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P469-RevReq_BaseCase!P469","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q469-RevReq_BaseCase!Q469","v":-49514.793535250516},{"$f":"+'RevReq_ExitCase_(2018)'!R469-RevReq_BaseCase!R469","v":-135392.7866713987},{"$f":"+'RevReq_ExitCase_(2018)'!S469-RevReq_BaseCase!S469","v":-238548.11603050277},{"$f":"+'RevReq_ExitCase_(2018)'!T469-RevReq_BaseCase!T469","v":-367109.51961138763},{"$f":"+'RevReq_ExitCase_(2018)'!U469-RevReq_BaseCase!U469","v":-500914.91241891973},{"$f":"+'RevReq_ExitCase_(2018)'!V469-RevReq_BaseCase!V469","v":-637764.79862681276},{"$f":"+'RevReq_ExitCase_(2018)'!W469-RevReq_BaseCase!W469","v":-765024.78873597458},{"$f":"+'RevReq_ExitCase_(2018)'!X469-RevReq_BaseCase!X469","v":-1038311.7562430649},{"$f":"+'RevReq_ExitCase_(2018)'!Y469-RevReq_BaseCase!Y469","v":-1335326.9949204421},{"$f":"+'RevReq_ExitCase_(2018)'!Z469-RevReq_BaseCase!Z469","v":-1603033.5297657603},{"$f":"+'RevReq_ExitCase_(2018)'!AA469-RevReq_BaseCase!AA469","v":-1959397.1414617214},{"$f":"+'RevReq_ExitCase_(2018)'!AB469-RevReq_BaseCase!AB469","v":-2224044.6978922593},{"$f":"+'RevReq_ExitCase_(2018)'!AC469-RevReq_BaseCase!AC469","v":-2441990.5359162902},{"$f":"+'RevReq_ExitCase_(2018)'!AD469-RevReq_BaseCase!AD469","v":-2666446.3701278125},{"$f":"+'RevReq_ExitCase_(2018)'!AE469-RevReq_BaseCase!AE469","v":-2820745.3004302843},{"$f":"+'RevReq_ExitCase_(2018)'!AF469-RevReq_BaseCase!AF469","v":-2908932.7838891679},{"$f":"+'RevReq_ExitCase_(2018)'!AG469-RevReq_BaseCase!AG469","v":-2995051.8226029067},{"$f":"+'RevReq_ExitCase_(2018)'!AH469-RevReq_BaseCase!AH469","v":-3158166.9627020038},{"$f":"+'RevReq_ExitCase_(2018)'!AI469-RevReq_BaseCase!AI469","v":-3334421.995492944},{"$f":"+'RevReq_ExitCase_(2018)'!AJ469-RevReq_BaseCase!AJ469","v":-3408395.1643304313},{"$f":"+'RevReq_ExitCase_(2018)'!AK469-RevReq_BaseCase!AK469","v":-3443384.8640037752},{"$f":"+'RevReq_ExitCase_(2018)'!AL469-RevReq_BaseCase!AL469","v":-3485493.846841454},{"$f":"+'RevReq_ExitCase_(2018)'!AM469-RevReq_BaseCase!AM469","v":-3548421.2307217382},{"$f":"+'RevReq_ExitCase_(2018)'!AN469-RevReq_BaseCase!AN469","v":-3656908.8454680801},{"$f":"+'RevReq_ExitCase_(2018)'!AO469-RevReq_BaseCase!AO469","v":-3779242.558809584},{"$f":"+'RevReq_ExitCase_(2018)'!AP469-RevReq_BaseCase!AP469","v":-3892330.0077321851},{"$f":"+'RevReq_ExitCase_(2018)'!AQ469-RevReq_BaseCase!AQ469","v":-3941842.882837873},{"$f":"+'RevReq_ExitCase_(2018)'!AR469-RevReq_BaseCase!AR469","v":-4011395.9362321808},{"$f":"+'RevReq_ExitCase_(2018)'!AS469-RevReq_BaseCase!AS469","v":-4054220.2923310022},{"$f":"+'RevReq_ExitCase_(2018)'!AT469-RevReq_BaseCase!AT469","v":-4021455.8137506945},{"$f":"+'RevReq_ExitCase_(2018)'!AU469-RevReq_BaseCase!AU469","v":-3993433.0079007368},{"$f":"+'RevReq_ExitCase_(2018)'!AV469-RevReq_BaseCase!AV469","v":-3945458.2448033779},{"$f":"+'RevReq_ExitCase_(2018)'!AW469-RevReq_BaseCase!AW469","v":-3898653.3727239612},{"$f":"+'RevReq_ExitCase_(2018)'!AX469-RevReq_BaseCase!AX469","v":-3852105.222757515},{"$f":"+'RevReq_ExitCase_(2018)'!AY469-RevReq_BaseCase!AY469","v":-3804686.8712798064}]
[{"$f":"+RevReq_BaseCase!A470","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,0.38574999999999998,null,null,-2170450.272810048,-9790458.9185914025,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O470-RevReq_BaseCase!O470","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P470-RevReq_BaseCase!P470","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q470-RevReq_BaseCase!Q470","v":-7976.2856699050417},{"$f":"+'RevReq_ExitCase_(2018)'!R470-RevReq_BaseCase!R470","v":-23930.059625804868},{"$f":"+'RevReq_ExitCase_(2018)'!S470-RevReq_BaseCase!S470","v":-39886.262866205987},{"$f":"+'RevReq_ExitCase_(2018)'!T470-RevReq_BaseCase!T470","v":-55844.94397679843},{"$f":"+'RevReq_ExitCase_(2018)'!U470-RevReq_BaseCase!U470","v":-71806.15251498601},{"$f":"+'RevReq_ExitCase_(2018)'!V470-RevReq_BaseCase!V470","v":-87769.939029320609},{"$f":"+'RevReq_ExitCase_(2018)'!W470-RevReq_BaseCase!W470","v":-103736.35507932522},{"$f":"+'RevReq_ExitCase_(2018)'!X470-RevReq_BaseCase!X470","v":-119705.45325571322},{"$f":"+'RevReq_ExitCase_(2018)'!Y470-RevReq_BaseCase!Y470","v":-135677.28720101225},{"$f":"+'RevReq_ExitCase_(2018)'!Z470-RevReq_BaseCase!Z470","v":-151651.91163060057},{"$f":"+'RevReq_ExitCase_(2018)'!AA470-RevReq_BaseCase!AA470","v":-167629.38235416394},{"$f":"+'RevReq_ExitCase_(2018)'!AB470-RevReq_BaseCase!AB470","v":-183609.75629758192},{"$f":"+'RevReq_ExitCase_(2018)'!AC470-RevReq_BaseCase!AC470","v":-199593.09152525145},{"$f":"+'RevReq_ExitCase_(2018)'!AD470-RevReq_BaseCase!AD470","v":-215579.44726285772},{"$f":"+'RevReq_ExitCase_(2018)'!AE470-RevReq_BaseCase!AE470","v":-231568.88392059939},{"$f":"+'RevReq_ExitCase_(2018)'!AF470-RevReq_BaseCase!AF470","v":-247561.4631168792},{"$f":"+'RevReq_ExitCase_(2018)'!AG470-RevReq_BaseCase!AG470","v":-263557.2477024679},{"$f":"+'RevReq_ExitCase_(2018)'!AH470-RevReq_BaseCase!AH470","v":-279556.30178515165},{"$f":"+'RevReq_ExitCase_(2018)'!AI470-RevReq_BaseCase!AI470","v":-295558.6907548724},{"$f":"+'RevReq_ExitCase_(2018)'!AJ470-RevReq_BaseCase!AJ470","v":-311564.48130937078},{"$f":"+'RevReq_ExitCase_(2018)'!AK470-RevReq_BaseCase!AK470","v":-327573.74148034258},{"$f":"+'RevReq_ExitCase_(2018)'!AL470-RevReq_BaseCase!AL470","v":-343586.54066011705},{"$f":"+'RevReq_ExitCase_(2018)'!AM470-RevReq_BaseCase!AM470","v":-359602.94962887018},{"$f":"+'RevReq_ExitCase_(2018)'!AN470-RevReq_BaseCase!AN470","v":-375623.04058238177},{"$f":"+'RevReq_ExitCase_(2018)'!AO470-RevReq_BaseCase!AO470","v":-391646.88716034679},{"$f":"+'RevReq_ExitCase_(2018)'!AP470-RevReq_BaseCase!AP470","v":-407674.56447525456},{"$f":"+'RevReq_ExitCase_(2018)'!AQ470-RevReq_BaseCase!AQ470","v":-423706.14914184361},{"$f":"+'RevReq_ExitCase_(2018)'!AR470-RevReq_BaseCase!AR470","v":-439741.7193071479},{"$f":"+'RevReq_ExitCase_(2018)'!AS470-RevReq_BaseCase!AS470","v":-455781.3546811415},{"$f":"+'RevReq_ExitCase_(2018)'!AT470-RevReq_BaseCase!AT470","v":-471825.13656799833},{"$f":"+'RevReq_ExitCase_(2018)'!AU470-RevReq_BaseCase!AU470","v":-487873.14789797546},{"$f":"+'RevReq_ExitCase_(2018)'!AV470-RevReq_BaseCase!AV470","v":-503925.47325993545},{"$f":"+'RevReq_ExitCase_(2018)'!AW470-RevReq_BaseCase!AW470","v":-519982.19893451792},{"$f":"+'RevReq_ExitCase_(2018)'!AX470-RevReq_BaseCase!AX470","v":-536043.41292797541},{"$f":"+'RevReq_ExitCase_(2018)'!AY470-RevReq_BaseCase!AY470","v":-552109.20500668534}]
[{"$f":"+RevReq_BaseCase!A471","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O471-RevReq_BaseCase!O471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P471-RevReq_BaseCase!P471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q471-RevReq_BaseCase!Q471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R471-RevReq_BaseCase!R471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S471-RevReq_BaseCase!S471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T471-RevReq_BaseCase!T471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U471-RevReq_BaseCase!U471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V471-RevReq_BaseCase!V471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W471-RevReq_BaseCase!W471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X471-RevReq_BaseCase!X471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y471-RevReq_BaseCase!Y471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z471-RevReq_BaseCase!Z471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA471-RevReq_BaseCase!AA471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB471-RevReq_BaseCase!AB471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC471-RevReq_BaseCase!AC471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD471-RevReq_BaseCase!AD471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE471-RevReq_BaseCase!AE471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF471-RevReq_BaseCase!AF471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG471-RevReq_BaseCase!AG471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH471-RevReq_BaseCase!AH471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI471-RevReq_BaseCase!AI471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ471-RevReq_BaseCase!AJ471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK471-RevReq_BaseCase!AK471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL471-RevReq_BaseCase!AL471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM471-RevReq_BaseCase!AM471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN471-RevReq_BaseCase!AN471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO471-RevReq_BaseCase!AO471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP471-RevReq_BaseCase!AP471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ471-RevReq_BaseCase!AQ471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR471-RevReq_BaseCase!AR471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS471-RevReq_BaseCase!AS471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT471-RevReq_BaseCase!AT471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU471-RevReq_BaseCase!AU471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV471-RevReq_BaseCase!AV471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW471-RevReq_BaseCase!AW471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX471-RevReq_BaseCase!AX471","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY471-RevReq_BaseCase!AY471","v":0}]
[{"$f":"+RevReq_BaseCase!A472","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O472-RevReq_BaseCase!O472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P472-RevReq_BaseCase!P472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q472-RevReq_BaseCase!Q472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R472-RevReq_BaseCase!R472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S472-RevReq_BaseCase!S472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T472-RevReq_BaseCase!T472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U472-RevReq_BaseCase!U472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V472-RevReq_BaseCase!V472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W472-RevReq_BaseCase!W472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X472-RevReq_BaseCase!X472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y472-RevReq_BaseCase!Y472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z472-RevReq_BaseCase!Z472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA472-RevReq_BaseCase!AA472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB472-RevReq_BaseCase!AB472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC472-RevReq_BaseCase!AC472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD472-RevReq_BaseCase!AD472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE472-RevReq_BaseCase!AE472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF472-RevReq_BaseCase!AF472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG472-RevReq_BaseCase!AG472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH472-RevReq_BaseCase!AH472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI472-RevReq_BaseCase!AI472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ472-RevReq_BaseCase!AJ472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK472-RevReq_BaseCase!AK472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL472-RevReq_BaseCase!AL472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM472-RevReq_BaseCase!AM472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN472-RevReq_BaseCase!AN472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO472-RevReq_BaseCase!AO472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP472-RevReq_BaseCase!AP472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ472-RevReq_BaseCase!AQ472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR472-RevReq_BaseCase!AR472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS472-RevReq_BaseCase!AS472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT472-RevReq_BaseCase!AT472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU472-RevReq_BaseCase!AU472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV472-RevReq_BaseCase!AV472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW472-RevReq_BaseCase!AW472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX472-RevReq_BaseCase!AX472","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY472-RevReq_BaseCase!AY472","v":0}]
[{"$f":"+RevReq_BaseCase!A473","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,9273034.7819193825,32673384.089250822,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O473-RevReq_BaseCase!O473","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P473-RevReq_BaseCase!P473","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q473-RevReq_BaseCase!Q473","v":-156364.89336584019},{"$f":"+'RevReq_ExitCase_(2018)'!R473-RevReq_BaseCase!R473","v":569901.71600754326},{"$f":"+'RevReq_ExitCase_(2018)'!S473-RevReq_BaseCase!S473","v":593160.91370216769},{"$f":"+'RevReq_ExitCase_(2018)'!T473-RevReq_BaseCase!T473","v":616420.11139679223},{"$f":"+'RevReq_ExitCase_(2018)'!U473-RevReq_BaseCase!U473","v":639679.30909141677},{"$f":"+'RevReq_ExitCase_(2018)'!V473-RevReq_BaseCase!V473","v":662938.50678604119},{"$f":"+'RevReq_ExitCase_(2018)'!W473-RevReq_BaseCase!W473","v":686197.70448066562},{"$f":"+'RevReq_ExitCase_(2018)'!X473-RevReq_BaseCase!X473","v":709456.90217529016},{"$f":"+'RevReq_ExitCase_(2018)'!Y473-RevReq_BaseCase!Y473","v":732716.0998699147},{"$f":"+'RevReq_ExitCase_(2018)'!Z473-RevReq_BaseCase!Z473","v":755975.29756453913},{"$f":"+'RevReq_ExitCase_(2018)'!AA473-RevReq_BaseCase!AA473","v":779234.49525916355},{"$f":"+'RevReq_ExitCase_(2018)'!AB473-RevReq_BaseCase!AB473","v":802493.69295378809},{"$f":"+'RevReq_ExitCase_(2018)'!AC473-RevReq_BaseCase!AC473","v":825752.89064841275},{"$f":"+'RevReq_ExitCase_(2018)'!AD473-RevReq_BaseCase!AD473","v":849012.08834303706},{"$f":"+'RevReq_ExitCase_(2018)'!AE473-RevReq_BaseCase!AE473","v":872271.28603766148},{"$f":"+'RevReq_ExitCase_(2018)'!AF473-RevReq_BaseCase!AF473","v":895530.48373228614},{"$f":"+'RevReq_ExitCase_(2018)'!AG473-RevReq_BaseCase!AG473","v":918789.68142691068},{"$f":"+'RevReq_ExitCase_(2018)'!AH473-RevReq_BaseCase!AH473","v":942048.87912153511},{"$f":"+'RevReq_ExitCase_(2018)'!AI473-RevReq_BaseCase!AI473","v":965308.07681615953},{"$f":"+'RevReq_ExitCase_(2018)'!AJ473-RevReq_BaseCase!AJ473","v":988567.27451078407},{"$f":"+'RevReq_ExitCase_(2018)'!AK473-RevReq_BaseCase!AK473","v":1011826.4722054086},{"$f":"+'RevReq_ExitCase_(2018)'!AL473-RevReq_BaseCase!AL473","v":1035085.669900033},{"$f":"+'RevReq_ExitCase_(2018)'!AM473-RevReq_BaseCase!AM473","v":1058344.8675946575},{"$f":"+'RevReq_ExitCase_(2018)'!AN473-RevReq_BaseCase!AN473","v":1081604.0652892822},{"$f":"+'RevReq_ExitCase_(2018)'!AO473-RevReq_BaseCase!AO473","v":1104863.2629839065},{"$f":"+'RevReq_ExitCase_(2018)'!AP473-RevReq_BaseCase!AP473","v":1128122.4606785313},{"$f":"+'RevReq_ExitCase_(2018)'!AQ473-RevReq_BaseCase!AQ473","v":1151381.6583731556},{"$f":"+'RevReq_ExitCase_(2018)'!AR473-RevReq_BaseCase!AR473","v":1174640.8560677804},{"$f":"+'RevReq_ExitCase_(2018)'!AS473-RevReq_BaseCase!AS473","v":1197900.0537624047},{"$f":"+'RevReq_ExitCase_(2018)'!AT473-RevReq_BaseCase!AT473","v":1221159.2514570297},{"$f":"+'RevReq_ExitCase_(2018)'!AU473-RevReq_BaseCase!AU473","v":1244418.449151654},{"$f":"+'RevReq_ExitCase_(2018)'!AV473-RevReq_BaseCase!AV473","v":1267677.6468462786},{"$f":"+'RevReq_ExitCase_(2018)'!AW473-RevReq_BaseCase!AW473","v":1290936.8445409031},{"$f":"+'RevReq_ExitCase_(2018)'!AX473-RevReq_BaseCase!AX473","v":1314196.0422355279},{"$f":"+'RevReq_ExitCase_(2018)'!AY473-RevReq_BaseCase!AY473","v":1742135.9716060022}]
[{"$f":"+RevReq_BaseCase!A474","v":"..."},null,8,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O474-RevReq_BaseCase!O474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P474-RevReq_BaseCase!P474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q474-RevReq_BaseCase!Q474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R474-RevReq_BaseCase!R474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S474-RevReq_BaseCase!S474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T474-RevReq_BaseCase!T474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U474-RevReq_BaseCase!U474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V474-RevReq_BaseCase!V474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W474-RevReq_BaseCase!W474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X474-RevReq_BaseCase!X474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y474-RevReq_BaseCase!Y474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z474-RevReq_BaseCase!Z474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA474-RevReq_BaseCase!AA474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB474-RevReq_BaseCase!AB474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC474-RevReq_BaseCase!AC474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD474-RevReq_BaseCase!AD474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE474-RevReq_BaseCase!AE474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF474-RevReq_BaseCase!AF474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG474-RevReq_BaseCase!AG474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH474-RevReq_BaseCase!AH474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI474-RevReq_BaseCase!AI474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ474-RevReq_BaseCase!AJ474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK474-RevReq_BaseCase!AK474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL474-RevReq_BaseCase!AL474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM474-RevReq_BaseCase!AM474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN474-RevReq_BaseCase!AN474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO474-RevReq_BaseCase!AO474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP474-RevReq_BaseCase!AP474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ474-RevReq_BaseCase!AQ474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR474-RevReq_BaseCase!AR474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS474-RevReq_BaseCase!AS474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT474-RevReq_BaseCase!AT474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU474-RevReq_BaseCase!AU474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV474-RevReq_BaseCase!AV474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW474-RevReq_BaseCase!AW474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX474-RevReq_BaseCase!AX474","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY474-RevReq_BaseCase!AY474","v":0}]
[{"$f":"+RevReq_BaseCase!A475","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O475-RevReq_BaseCase!O475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P475-RevReq_BaseCase!P475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q475-RevReq_BaseCase!Q475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R475-RevReq_BaseCase!R475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S475-RevReq_BaseCase!S475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T475-RevReq_BaseCase!T475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U475-RevReq_BaseCase!U475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V475-RevReq_BaseCase!V475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W475-RevReq_BaseCase!W475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X475-RevReq_BaseCase!X475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y475-RevReq_BaseCase!Y475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z475-RevReq_BaseCase!Z475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA475-RevReq_BaseCase!AA475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB475-RevReq_BaseCase!AB475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC475-RevReq_BaseCase!AC475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD475-RevReq_BaseCase!AD475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE475-RevReq_BaseCase!AE475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF475-RevReq_BaseCase!AF475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG475-RevReq_BaseCase!AG475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH475-RevReq_BaseCase!AH475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI475-RevReq_BaseCase!AI475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ475-RevReq_BaseCase!AJ475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK475-RevReq_BaseCase!AK475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL475-RevReq_BaseCase!AL475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM475-RevReq_BaseCase!AM475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN475-RevReq_BaseCase!AN475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO475-RevReq_BaseCase!AO475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP475-RevReq_BaseCase!AP475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ475-RevReq_BaseCase!AQ475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR475-RevReq_BaseCase!AR475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS475-RevReq_BaseCase!AS475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT475-RevReq_BaseCase!AT475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU475-RevReq_BaseCase!AU475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV475-RevReq_BaseCase!AV475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW475-RevReq_BaseCase!AW475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX475-RevReq_BaseCase!AX475","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY475-RevReq_BaseCase!AY475","v":0}]
[{"$f":"+RevReq_BaseCase!A476","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O476-RevReq_BaseCase!O476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P476-RevReq_BaseCase!P476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q476-RevReq_BaseCase!Q476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R476-RevReq_BaseCase!R476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S476-RevReq_BaseCase!S476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T476-RevReq_BaseCase!T476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U476-RevReq_BaseCase!U476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V476-RevReq_BaseCase!V476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W476-RevReq_BaseCase!W476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X476-RevReq_BaseCase!X476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y476-RevReq_BaseCase!Y476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z476-RevReq_BaseCase!Z476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA476-RevReq_BaseCase!AA476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB476-RevReq_BaseCase!AB476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC476-RevReq_BaseCase!AC476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD476-RevReq_BaseCase!AD476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE476-RevReq_BaseCase!AE476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF476-RevReq_BaseCase!AF476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG476-RevReq_BaseCase!AG476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH476-RevReq_BaseCase!AH476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI476-RevReq_BaseCase!AI476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ476-RevReq_BaseCase!AJ476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK476-RevReq_BaseCase!AK476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL476-RevReq_BaseCase!AL476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM476-RevReq_BaseCase!AM476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN476-RevReq_BaseCase!AN476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO476-RevReq_BaseCase!AO476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP476-RevReq_BaseCase!AP476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ476-RevReq_BaseCase!AQ476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR476-RevReq_BaseCase!AR476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS476-RevReq_BaseCase!AS476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT476-RevReq_BaseCase!AT476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU476-RevReq_BaseCase!AU476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV476-RevReq_BaseCase!AV476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW476-RevReq_BaseCase!AW476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX476-RevReq_BaseCase!AX476","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY476-RevReq_BaseCase!AY476","v":0}]
[{"$f":"+RevReq_BaseCase!A477","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O477-RevReq_BaseCase!O477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P477-RevReq_BaseCase!P477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q477-RevReq_BaseCase!Q477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R477-RevReq_BaseCase!R477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S477-RevReq_BaseCase!S477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T477-RevReq_BaseCase!T477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U477-RevReq_BaseCase!U477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V477-RevReq_BaseCase!V477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W477-RevReq_BaseCase!W477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X477-RevReq_BaseCase!X477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y477-RevReq_BaseCase!Y477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z477-RevReq_BaseCase!Z477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA477-RevReq_BaseCase!AA477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB477-RevReq_BaseCase!AB477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC477-RevReq_BaseCase!AC477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD477-RevReq_BaseCase!AD477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE477-RevReq_BaseCase!AE477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF477-RevReq_BaseCase!AF477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG477-RevReq_BaseCase!AG477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH477-RevReq_BaseCase!AH477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI477-RevReq_BaseCase!AI477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ477-RevReq_BaseCase!AJ477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK477-RevReq_BaseCase!AK477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL477-RevReq_BaseCase!AL477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM477-RevReq_BaseCase!AM477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN477-RevReq_BaseCase!AN477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO477-RevReq_BaseCase!AO477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP477-RevReq_BaseCase!AP477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ477-RevReq_BaseCase!AQ477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR477-RevReq_BaseCase!AR477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS477-RevReq_BaseCase!AS477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT477-RevReq_BaseCase!AT477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU477-RevReq_BaseCase!AU477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV477-RevReq_BaseCase!AV477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW477-RevReq_BaseCase!AW477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX477-RevReq_BaseCase!AX477","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY477-RevReq_BaseCase!AY477","v":0}]
[{"$f":"+RevReq_BaseCase!A478","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O478-RevReq_BaseCase!O478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P478-RevReq_BaseCase!P478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q478-RevReq_BaseCase!Q478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R478-RevReq_BaseCase!R478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S478-RevReq_BaseCase!S478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T478-RevReq_BaseCase!T478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U478-RevReq_BaseCase!U478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V478-RevReq_BaseCase!V478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W478-RevReq_BaseCase!W478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X478-RevReq_BaseCase!X478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y478-RevReq_BaseCase!Y478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z478-RevReq_BaseCase!Z478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA478-RevReq_BaseCase!AA478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB478-RevReq_BaseCase!AB478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC478-RevReq_BaseCase!AC478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD478-RevReq_BaseCase!AD478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE478-RevReq_BaseCase!AE478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF478-RevReq_BaseCase!AF478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG478-RevReq_BaseCase!AG478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH478-RevReq_BaseCase!AH478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI478-RevReq_BaseCase!AI478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ478-RevReq_BaseCase!AJ478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK478-RevReq_BaseCase!AK478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL478-RevReq_BaseCase!AL478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM478-RevReq_BaseCase!AM478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN478-RevReq_BaseCase!AN478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO478-RevReq_BaseCase!AO478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP478-RevReq_BaseCase!AP478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ478-RevReq_BaseCase!AQ478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR478-RevReq_BaseCase!AR478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS478-RevReq_BaseCase!AS478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT478-RevReq_BaseCase!AT478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU478-RevReq_BaseCase!AU478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV478-RevReq_BaseCase!AV478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW478-RevReq_BaseCase!AW478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX478-RevReq_BaseCase!AX478","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY478-RevReq_BaseCase!AY478","v":0}]
[{"$f":"+RevReq_BaseCase!A479","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O479-RevReq_BaseCase!O479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P479-RevReq_BaseCase!P479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q479-RevReq_BaseCase!Q479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R479-RevReq_BaseCase!R479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S479-RevReq_BaseCase!S479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T479-RevReq_BaseCase!T479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U479-RevReq_BaseCase!U479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V479-RevReq_BaseCase!V479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W479-RevReq_BaseCase!W479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X479-RevReq_BaseCase!X479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y479-RevReq_BaseCase!Y479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z479-RevReq_BaseCase!Z479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA479-RevReq_BaseCase!AA479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB479-RevReq_BaseCase!AB479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC479-RevReq_BaseCase!AC479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD479-RevReq_BaseCase!AD479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE479-RevReq_BaseCase!AE479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF479-RevReq_BaseCase!AF479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG479-RevReq_BaseCase!AG479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH479-RevReq_BaseCase!AH479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI479-RevReq_BaseCase!AI479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ479-RevReq_BaseCase!AJ479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK479-RevReq_BaseCase!AK479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL479-RevReq_BaseCase!AL479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM479-RevReq_BaseCase!AM479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN479-RevReq_BaseCase!AN479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO479-RevReq_BaseCase!AO479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP479-RevReq_BaseCase!AP479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ479-RevReq_BaseCase!AQ479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR479-RevReq_BaseCase!AR479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS479-RevReq_BaseCase!AS479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT479-RevReq_BaseCase!AT479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU479-RevReq_BaseCase!AU479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV479-RevReq_BaseCase!AV479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW479-RevReq_BaseCase!AW479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX479-RevReq_BaseCase!AX479","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY479-RevReq_BaseCase!AY479","v":0}]
[{"$f":"+RevReq_BaseCase!A480","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,0.38574999999999998,null,null,1299789.0498110633,1497026.5781384555,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O480-RevReq_BaseCase!O480","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P480-RevReq_BaseCase!P480","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q480-RevReq_BaseCase!Q480","v":143750.46586432797},{"$f":"+'RevReq_ExitCase_(2018)'!R480-RevReq_BaseCase!R480","v":431251.39759298402},{"$f":"+'RevReq_ExitCase_(2018)'!S480-RevReq_BaseCase!S480","v":1027279.7861684288},{"$f":"+'RevReq_ExitCase_(2018)'!T480-RevReq_BaseCase!T480","v":-105255.0714872924},{"$f":"+'RevReq_ExitCase_(2018)'!U480-RevReq_BaseCase!U480","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V480-RevReq_BaseCase!V480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W480-RevReq_BaseCase!W480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X480-RevReq_BaseCase!X480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y480-RevReq_BaseCase!Y480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z480-RevReq_BaseCase!Z480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA480-RevReq_BaseCase!AA480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB480-RevReq_BaseCase!AB480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC480-RevReq_BaseCase!AC480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD480-RevReq_BaseCase!AD480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE480-RevReq_BaseCase!AE480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF480-RevReq_BaseCase!AF480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG480-RevReq_BaseCase!AG480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH480-RevReq_BaseCase!AH480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI480-RevReq_BaseCase!AI480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ480-RevReq_BaseCase!AJ480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK480-RevReq_BaseCase!AK480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL480-RevReq_BaseCase!AL480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM480-RevReq_BaseCase!AM480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN480-RevReq_BaseCase!AN480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO480-RevReq_BaseCase!AO480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP480-RevReq_BaseCase!AP480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ480-RevReq_BaseCase!AQ480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR480-RevReq_BaseCase!AR480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS480-RevReq_BaseCase!AS480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT480-RevReq_BaseCase!AT480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU480-RevReq_BaseCase!AU480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV480-RevReq_BaseCase!AV480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW480-RevReq_BaseCase!AW480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX480-RevReq_BaseCase!AX480","v":2.2065352480199017E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY480-RevReq_BaseCase!AY480","v":2.2065352480199017E-10}]
[{"$f":"+RevReq_BaseCase!A481","v":"..."},null,15,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O481-RevReq_BaseCase!O481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P481-RevReq_BaseCase!P481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q481-RevReq_BaseCase!Q481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R481-RevReq_BaseCase!R481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S481-RevReq_BaseCase!S481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T481-RevReq_BaseCase!T481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U481-RevReq_BaseCase!U481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V481-RevReq_BaseCase!V481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W481-RevReq_BaseCase!W481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X481-RevReq_BaseCase!X481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y481-RevReq_BaseCase!Y481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z481-RevReq_BaseCase!Z481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA481-RevReq_BaseCase!AA481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB481-RevReq_BaseCase!AB481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC481-RevReq_BaseCase!AC481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD481-RevReq_BaseCase!AD481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE481-RevReq_BaseCase!AE481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF481-RevReq_BaseCase!AF481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG481-RevReq_BaseCase!AG481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH481-RevReq_BaseCase!AH481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI481-RevReq_BaseCase!AI481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ481-RevReq_BaseCase!AJ481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK481-RevReq_BaseCase!AK481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL481-RevReq_BaseCase!AL481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM481-RevReq_BaseCase!AM481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN481-RevReq_BaseCase!AN481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO481-RevReq_BaseCase!AO481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP481-RevReq_BaseCase!AP481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ481-RevReq_BaseCase!AQ481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR481-RevReq_BaseCase!AR481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS481-RevReq_BaseCase!AS481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT481-RevReq_BaseCase!AT481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU481-RevReq_BaseCase!AU481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV481-RevReq_BaseCase!AV481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW481-RevReq_BaseCase!AW481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX481-RevReq_BaseCase!AX481","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY481-RevReq_BaseCase!AY481","v":0}]
[{"$f":"+RevReq_BaseCase!A482","v":"..."},null,16,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O482-RevReq_BaseCase!O482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P482-RevReq_BaseCase!P482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q482-RevReq_BaseCase!Q482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R482-RevReq_BaseCase!R482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S482-RevReq_BaseCase!S482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T482-RevReq_BaseCase!T482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U482-RevReq_BaseCase!U482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V482-RevReq_BaseCase!V482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W482-RevReq_BaseCase!W482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X482-RevReq_BaseCase!X482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y482-RevReq_BaseCase!Y482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z482-RevReq_BaseCase!Z482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA482-RevReq_BaseCase!AA482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB482-RevReq_BaseCase!AB482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC482-RevReq_BaseCase!AC482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD482-RevReq_BaseCase!AD482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE482-RevReq_BaseCase!AE482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF482-RevReq_BaseCase!AF482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG482-RevReq_BaseCase!AG482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH482-RevReq_BaseCase!AH482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI482-RevReq_BaseCase!AI482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ482-RevReq_BaseCase!AJ482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK482-RevReq_BaseCase!AK482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL482-RevReq_BaseCase!AL482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM482-RevReq_BaseCase!AM482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN482-RevReq_BaseCase!AN482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO482-RevReq_BaseCase!AO482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP482-RevReq_BaseCase!AP482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ482-RevReq_BaseCase!AQ482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR482-RevReq_BaseCase!AR482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS482-RevReq_BaseCase!AS482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT482-RevReq_BaseCase!AT482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU482-RevReq_BaseCase!AU482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV482-RevReq_BaseCase!AV482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW482-RevReq_BaseCase!AW482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX482-RevReq_BaseCase!AX482","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY482-RevReq_BaseCase!AY482","v":0}]
[{"$f":"+RevReq_BaseCase!A483","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,0.38574999999999998,null,null,4519269.9634997407,4930837.7895112876,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O483-RevReq_BaseCase!O483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P483-RevReq_BaseCase!P483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q483-RevReq_BaseCase!Q483","v":2595168.5943025923},{"$f":"+'RevReq_ExitCase_(2018)'!R483-RevReq_BaseCase!R483","v":1334668.1115478263},{"$f":"+'RevReq_ExitCase_(2018)'!S483-RevReq_BaseCase!S483","v":762667.49231304356},{"$f":"+'RevReq_ExitCase_(2018)'!T483-RevReq_BaseCase!T483","v":238333.59134782618},{"$f":"+'RevReq_ExitCase_(2018)'!U483-RevReq_BaseCase!U483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V483-RevReq_BaseCase!V483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W483-RevReq_BaseCase!W483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X483-RevReq_BaseCase!X483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y483-RevReq_BaseCase!Y483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z483-RevReq_BaseCase!Z483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA483-RevReq_BaseCase!AA483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB483-RevReq_BaseCase!AB483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC483-RevReq_BaseCase!AC483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD483-RevReq_BaseCase!AD483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE483-RevReq_BaseCase!AE483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF483-RevReq_BaseCase!AF483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG483-RevReq_BaseCase!AG483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH483-RevReq_BaseCase!AH483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI483-RevReq_BaseCase!AI483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ483-RevReq_BaseCase!AJ483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK483-RevReq_BaseCase!AK483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL483-RevReq_BaseCase!AL483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM483-RevReq_BaseCase!AM483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN483-RevReq_BaseCase!AN483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO483-RevReq_BaseCase!AO483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP483-RevReq_BaseCase!AP483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ483-RevReq_BaseCase!AQ483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR483-RevReq_BaseCase!AR483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS483-RevReq_BaseCase!AS483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT483-RevReq_BaseCase!AT483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU483-RevReq_BaseCase!AU483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV483-RevReq_BaseCase!AV483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW483-RevReq_BaseCase!AW483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX483-RevReq_BaseCase!AX483","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY483-RevReq_BaseCase!AY483","v":0}]
[{"$f":"+RevReq_BaseCase!A484","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,0.38574999999999998,null,null,-414757.50579992653,-463783.66339871299,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O484-RevReq_BaseCase!O484","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P484-RevReq_BaseCase!P484","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q484-RevReq_BaseCase!Q484","v":-128336.49359343573},{"$f":"+'RevReq_ExitCase_(2018)'!R484-RevReq_BaseCase!R484","v":-205640.22703057565},{"$f":"+'RevReq_ExitCase_(2018)'!S484-RevReq_BaseCase!S484","v":-103555.33810592162},{"$f":"+'RevReq_ExitCase_(2018)'!T484-RevReq_BaseCase!T484","v":-26251.604668781714},{"$f":"+'RevReq_ExitCase_(2018)'!U484-RevReq_BaseCase!U484","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V484-RevReq_BaseCase!V484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!W484-RevReq_BaseCase!W484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!X484-RevReq_BaseCase!X484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Y484-RevReq_BaseCase!Y484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Z484-RevReq_BaseCase!Z484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AA484-RevReq_BaseCase!AA484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AB484-RevReq_BaseCase!AB484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AC484-RevReq_BaseCase!AC484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AD484-RevReq_BaseCase!AD484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AE484-RevReq_BaseCase!AE484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AF484-RevReq_BaseCase!AF484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AG484-RevReq_BaseCase!AG484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AH484-RevReq_BaseCase!AH484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AI484-RevReq_BaseCase!AI484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AJ484-RevReq_BaseCase!AJ484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AK484-RevReq_BaseCase!AK484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AL484-RevReq_BaseCase!AL484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AM484-RevReq_BaseCase!AM484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AN484-RevReq_BaseCase!AN484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AO484-RevReq_BaseCase!AO484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AP484-RevReq_BaseCase!AP484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AQ484-RevReq_BaseCase!AQ484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AR484-RevReq_BaseCase!AR484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AS484-RevReq_BaseCase!AS484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AT484-RevReq_BaseCase!AT484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AU484-RevReq_BaseCase!AU484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AV484-RevReq_BaseCase!AV484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AW484-RevReq_BaseCase!AW484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AX484-RevReq_BaseCase!AX484","v":5.5163381200497543E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AY484-RevReq_BaseCase!AY484","v":5.5163381200497543E-11}]
[{"$f":"+RevReq_BaseCase!A485","v":"Base"},null,19,"Deferred Interest","Capital",4,null,0.38574999999999998,null,null,-8831.3857729150386,-10446.488943644748,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O485-RevReq_BaseCase!O485","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P485-RevReq_BaseCase!P485","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q485-RevReq_BaseCase!Q485","v":-870.5407453039079},{"$f":"+'RevReq_ExitCase_(2018)'!R485-RevReq_BaseCase!R485","v":-2611.6222359117528},{"$f":"+'RevReq_ExitCase_(2018)'!S485-RevReq_BaseCase!S485","v":-4352.7037265195686},{"$f":"+'RevReq_ExitCase_(2018)'!T485-RevReq_BaseCase!T485","v":-2611.6222359117019},{"$f":"+'RevReq_ExitCase_(2018)'!U485-RevReq_BaseCase!U485","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V485-RevReq_BaseCase!V485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!W485-RevReq_BaseCase!W485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!X485-RevReq_BaseCase!X485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Y485-RevReq_BaseCase!Y485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!Z485-RevReq_BaseCase!Z485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AA485-RevReq_BaseCase!AA485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AB485-RevReq_BaseCase!AB485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AC485-RevReq_BaseCase!AC485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AD485-RevReq_BaseCase!AD485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AE485-RevReq_BaseCase!AE485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AF485-RevReq_BaseCase!AF485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AG485-RevReq_BaseCase!AG485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AH485-RevReq_BaseCase!AH485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AI485-RevReq_BaseCase!AI485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AJ485-RevReq_BaseCase!AJ485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AK485-RevReq_BaseCase!AK485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AL485-RevReq_BaseCase!AL485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AM485-RevReq_BaseCase!AM485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AN485-RevReq_BaseCase!AN485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AO485-RevReq_BaseCase!AO485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AP485-RevReq_BaseCase!AP485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AQ485-RevReq_BaseCase!AQ485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AR485-RevReq_BaseCase!AR485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AS485-RevReq_BaseCase!AS485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AT485-RevReq_BaseCase!AT485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AU485-RevReq_BaseCase!AU485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AV485-RevReq_BaseCase!AV485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AW485-RevReq_BaseCase!AW485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AX485-RevReq_BaseCase!AX485","v":7.3551174933996733E-11},{"$f":"+'RevReq_ExitCase_(2018)'!AY485-RevReq_BaseCase!AY485","v":7.3551174933996733E-11}]
[{"$f":"+RevReq_BaseCase!A486","v":"..."},null,20,0,"Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O486-RevReq_BaseCase!O486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P486-RevReq_BaseCase!P486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q486-RevReq_BaseCase!Q486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R486-RevReq_BaseCase!R486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S486-RevReq_BaseCase!S486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T486-RevReq_BaseCase!T486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U486-RevReq_BaseCase!U486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V486-RevReq_BaseCase!V486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W486-RevReq_BaseCase!W486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X486-RevReq_BaseCase!X486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y486-RevReq_BaseCase!Y486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z486-RevReq_BaseCase!Z486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA486-RevReq_BaseCase!AA486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB486-RevReq_BaseCase!AB486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC486-RevReq_BaseCase!AC486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD486-RevReq_BaseCase!AD486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE486-RevReq_BaseCase!AE486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF486-RevReq_BaseCase!AF486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG486-RevReq_BaseCase!AG486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH486-RevReq_BaseCase!AH486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI486-RevReq_BaseCase!AI486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ486-RevReq_BaseCase!AJ486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK486-RevReq_BaseCase!AK486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL486-RevReq_BaseCase!AL486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM486-RevReq_BaseCase!AM486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN486-RevReq_BaseCase!AN486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO486-RevReq_BaseCase!AO486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP486-RevReq_BaseCase!AP486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ486-RevReq_BaseCase!AQ486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR486-RevReq_BaseCase!AR486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS486-RevReq_BaseCase!AS486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT486-RevReq_BaseCase!AT486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU486-RevReq_BaseCase!AU486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV486-RevReq_BaseCase!AV486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW486-RevReq_BaseCase!AW486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX486-RevReq_BaseCase!AX486","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY486-RevReq_BaseCase!AY486","v":0}]
[{"$f":"+RevReq_BaseCase!A487","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O487-RevReq_BaseCase!O487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P487-RevReq_BaseCase!P487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q487-RevReq_BaseCase!Q487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R487-RevReq_BaseCase!R487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S487-RevReq_BaseCase!S487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T487-RevReq_BaseCase!T487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U487-RevReq_BaseCase!U487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V487-RevReq_BaseCase!V487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W487-RevReq_BaseCase!W487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X487-RevReq_BaseCase!X487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y487-RevReq_BaseCase!Y487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z487-RevReq_BaseCase!Z487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA487-RevReq_BaseCase!AA487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB487-RevReq_BaseCase!AB487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC487-RevReq_BaseCase!AC487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD487-RevReq_BaseCase!AD487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE487-RevReq_BaseCase!AE487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF487-RevReq_BaseCase!AF487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG487-RevReq_BaseCase!AG487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH487-RevReq_BaseCase!AH487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI487-RevReq_BaseCase!AI487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ487-RevReq_BaseCase!AJ487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK487-RevReq_BaseCase!AK487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL487-RevReq_BaseCase!AL487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM487-RevReq_BaseCase!AM487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN487-RevReq_BaseCase!AN487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO487-RevReq_BaseCase!AO487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP487-RevReq_BaseCase!AP487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ487-RevReq_BaseCase!AQ487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR487-RevReq_BaseCase!AR487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS487-RevReq_BaseCase!AS487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT487-RevReq_BaseCase!AT487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU487-RevReq_BaseCase!AU487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV487-RevReq_BaseCase!AV487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW487-RevReq_BaseCase!AW487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX487-RevReq_BaseCase!AX487","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY487-RevReq_BaseCase!AY487","v":0}]
[{"$f":"+RevReq_BaseCase!A488","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O488-RevReq_BaseCase!O488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P488-RevReq_BaseCase!P488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q488-RevReq_BaseCase!Q488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R488-RevReq_BaseCase!R488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S488-RevReq_BaseCase!S488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T488-RevReq_BaseCase!T488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U488-RevReq_BaseCase!U488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V488-RevReq_BaseCase!V488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W488-RevReq_BaseCase!W488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X488-RevReq_BaseCase!X488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y488-RevReq_BaseCase!Y488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z488-RevReq_BaseCase!Z488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA488-RevReq_BaseCase!AA488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB488-RevReq_BaseCase!AB488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC488-RevReq_BaseCase!AC488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD488-RevReq_BaseCase!AD488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE488-RevReq_BaseCase!AE488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF488-RevReq_BaseCase!AF488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG488-RevReq_BaseCase!AG488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH488-RevReq_BaseCase!AH488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI488-RevReq_BaseCase!AI488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ488-RevReq_BaseCase!AJ488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK488-RevReq_BaseCase!AK488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL488-RevReq_BaseCase!AL488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM488-RevReq_BaseCase!AM488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN488-RevReq_BaseCase!AN488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO488-RevReq_BaseCase!AO488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP488-RevReq_BaseCase!AP488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ488-RevReq_BaseCase!AQ488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR488-RevReq_BaseCase!AR488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS488-RevReq_BaseCase!AS488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT488-RevReq_BaseCase!AT488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU488-RevReq_BaseCase!AU488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV488-RevReq_BaseCase!AV488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW488-RevReq_BaseCase!AW488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX488-RevReq_BaseCase!AX488","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY488-RevReq_BaseCase!AY488","v":0}]
[{"$f":"+RevReq_BaseCase!A489","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O489-RevReq_BaseCase!O489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P489-RevReq_BaseCase!P489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q489-RevReq_BaseCase!Q489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R489-RevReq_BaseCase!R489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S489-RevReq_BaseCase!S489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T489-RevReq_BaseCase!T489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U489-RevReq_BaseCase!U489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V489-RevReq_BaseCase!V489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W489-RevReq_BaseCase!W489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X489-RevReq_BaseCase!X489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y489-RevReq_BaseCase!Y489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z489-RevReq_BaseCase!Z489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA489-RevReq_BaseCase!AA489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB489-RevReq_BaseCase!AB489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC489-RevReq_BaseCase!AC489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD489-RevReq_BaseCase!AD489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE489-RevReq_BaseCase!AE489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF489-RevReq_BaseCase!AF489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG489-RevReq_BaseCase!AG489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH489-RevReq_BaseCase!AH489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI489-RevReq_BaseCase!AI489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ489-RevReq_BaseCase!AJ489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK489-RevReq_BaseCase!AK489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL489-RevReq_BaseCase!AL489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM489-RevReq_BaseCase!AM489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN489-RevReq_BaseCase!AN489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO489-RevReq_BaseCase!AO489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP489-RevReq_BaseCase!AP489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ489-RevReq_BaseCase!AQ489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR489-RevReq_BaseCase!AR489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS489-RevReq_BaseCase!AS489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT489-RevReq_BaseCase!AT489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU489-RevReq_BaseCase!AU489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV489-RevReq_BaseCase!AV489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW489-RevReq_BaseCase!AW489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX489-RevReq_BaseCase!AX489","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY489-RevReq_BaseCase!AY489","v":0}]
[{"$f":"+RevReq_BaseCase!A490","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O490-RevReq_BaseCase!O490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P490-RevReq_BaseCase!P490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q490-RevReq_BaseCase!Q490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R490-RevReq_BaseCase!R490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S490-RevReq_BaseCase!S490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T490-RevReq_BaseCase!T490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U490-RevReq_BaseCase!U490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V490-RevReq_BaseCase!V490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W490-RevReq_BaseCase!W490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X490-RevReq_BaseCase!X490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y490-RevReq_BaseCase!Y490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z490-RevReq_BaseCase!Z490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA490-RevReq_BaseCase!AA490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB490-RevReq_BaseCase!AB490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC490-RevReq_BaseCase!AC490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD490-RevReq_BaseCase!AD490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE490-RevReq_BaseCase!AE490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF490-RevReq_BaseCase!AF490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG490-RevReq_BaseCase!AG490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH490-RevReq_BaseCase!AH490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI490-RevReq_BaseCase!AI490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ490-RevReq_BaseCase!AJ490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK490-RevReq_BaseCase!AK490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL490-RevReq_BaseCase!AL490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM490-RevReq_BaseCase!AM490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN490-RevReq_BaseCase!AN490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO490-RevReq_BaseCase!AO490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP490-RevReq_BaseCase!AP490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ490-RevReq_BaseCase!AQ490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR490-RevReq_BaseCase!AR490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS490-RevReq_BaseCase!AS490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT490-RevReq_BaseCase!AT490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU490-RevReq_BaseCase!AU490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV490-RevReq_BaseCase!AV490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW490-RevReq_BaseCase!AW490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX490-RevReq_BaseCase!AX490","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY490-RevReq_BaseCase!AY490","v":0}]
[{"$f":"+RevReq_BaseCase!A491","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O491-RevReq_BaseCase!O491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P491-RevReq_BaseCase!P491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q491-RevReq_BaseCase!Q491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R491-RevReq_BaseCase!R491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S491-RevReq_BaseCase!S491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T491-RevReq_BaseCase!T491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U491-RevReq_BaseCase!U491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V491-RevReq_BaseCase!V491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W491-RevReq_BaseCase!W491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X491-RevReq_BaseCase!X491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y491-RevReq_BaseCase!Y491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z491-RevReq_BaseCase!Z491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA491-RevReq_BaseCase!AA491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB491-RevReq_BaseCase!AB491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC491-RevReq_BaseCase!AC491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD491-RevReq_BaseCase!AD491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE491-RevReq_BaseCase!AE491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF491-RevReq_BaseCase!AF491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG491-RevReq_BaseCase!AG491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH491-RevReq_BaseCase!AH491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI491-RevReq_BaseCase!AI491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ491-RevReq_BaseCase!AJ491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK491-RevReq_BaseCase!AK491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL491-RevReq_BaseCase!AL491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM491-RevReq_BaseCase!AM491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN491-RevReq_BaseCase!AN491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO491-RevReq_BaseCase!AO491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP491-RevReq_BaseCase!AP491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ491-RevReq_BaseCase!AQ491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR491-RevReq_BaseCase!AR491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS491-RevReq_BaseCase!AS491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT491-RevReq_BaseCase!AT491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU491-RevReq_BaseCase!AU491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV491-RevReq_BaseCase!AV491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW491-RevReq_BaseCase!AW491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX491-RevReq_BaseCase!AX491","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY491-RevReq_BaseCase!AY491","v":0}]
[null,null,null,{"$f":"\"Total \"&D466","v":"Total Income Tax"},null,null,null,null,null,null,-27062896.298786528,-107599668.29864453,null,null,null,{"$f":"SUM(P467:P491)","v":0},2094864.5534248813,1246701.0901570923,1035721.0053608143,-903673.49775439722,-1375493.3494289024,-1746889.5393729499,-2109560.9775452674,-2619277.9481664808,-3154034.8253044034,-3661650.6509057395,-4030003.8101620381,-4081400.6577369426,-4093684.5653166976,-4116387.5198087366,-4086710.3200250999,-4010515.9024579767,-3936143.019782152,-3956492.5397197469,-4009986.2389486115,-3973434.1246462446,-3910442.045427396,-3864082.8877692153,-3847758.447430877,-3881299.3441130724,-3929916.3734363378,-3970570.0234030043,-3949019.3804406021,-3949411.9638063582,-3924276.5868457207,-3825469.831005442,-3733433.3337405408,-3622763.355321371,-3514783.9685335215,-3413937.2962956224,-2774450.6229358101]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"+RevReq_BaseCase!A496","v":"Base"},null,{"$f":"C495+1","v":1},{"$f":"INDEX(D$55:D$79,$C496,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C496,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,{"$f":"SUMPRODUCT(O496:AY496,$O$5:$AY$5)","v":-31178432.64874446},{"$f":"SUM(O496:AY496)","v":-70473223.158840194},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O496-RevReq_BaseCase!O496","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P496-RevReq_BaseCase!P496","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q496-RevReq_BaseCase!Q496","v":-746370.90873213112},{"$f":"+'RevReq_ExitCase_(2018)'!R496-RevReq_BaseCase!R496","v":-1672872.8462305162},{"$f":"+'RevReq_ExitCase_(2018)'!S496-RevReq_BaseCase!S496","v":-2034303.5528406715},{"$f":"+'RevReq_ExitCase_(2018)'!T496-RevReq_BaseCase!T496","v":-2398263.3475978281},{"$f":"+'RevReq_ExitCase_(2018)'!U496-RevReq_BaseCase!U496","v":-2764680.8747421652},{"$f":"+'RevReq_ExitCase_(2018)'!V496-RevReq_BaseCase!V496","v":-3133422.1722863121},{"$f":"+'RevReq_ExitCase_(2018)'!W496-RevReq_BaseCase!W496","v":-3504855.377464911},{"$f":"+'RevReq_ExitCase_(2018)'!X496-RevReq_BaseCase!X496","v":-3879459.1208288353},{"$f":"+'RevReq_ExitCase_(2018)'!Y496-RevReq_BaseCase!Y496","v":-4258147.9382121796},{"$f":"+'RevReq_ExitCase_(2018)'!Z496-RevReq_BaseCase!Z496","v":-4643593.2867247602},{"$f":"+'RevReq_ExitCase_(2018)'!AA496-RevReq_BaseCase!AA496","v":-4586502.6549478061},{"$f":"+'RevReq_ExitCase_(2018)'!AB496-RevReq_BaseCase!AB496","v":-4095238.5402575885},{"$f":"+'RevReq_ExitCase_(2018)'!AC496-RevReq_BaseCase!AC496","v":-3627649.7517684433},{"$f":"+'RevReq_ExitCase_(2018)'!AD496-RevReq_BaseCase!AD496","v":-3172251.6789185535},{"$f":"+'RevReq_ExitCase_(2018)'!AE496-RevReq_BaseCase!AE496","v":-2772325.2049122667},{"$f":"+'RevReq_ExitCase_(2018)'!AF496-RevReq_BaseCase!AF496","v":-2433542.4885605192},{"$f":"+'RevReq_ExitCase_(2018)'!AG496-RevReq_BaseCase!AG496","v":-2106890.3899957538},{"$f":"+'RevReq_ExitCase_(2018)'!AH496-RevReq_BaseCase!AH496","v":-1835551.8523133411},{"$f":"+'RevReq_ExitCase_(2018)'!AI496-RevReq_BaseCase!AI496","v":-1626636.2610569189},{"$f":"+'RevReq_ExitCase_(2018)'!AJ496-RevReq_BaseCase!AJ496","v":-1455898.7522241853},{"$f":"+'RevReq_ExitCase_(2018)'!AK496-RevReq_BaseCase!AK496","v":-1324298.6765105936},{"$f":"+'RevReq_ExitCase_(2018)'!AL496-RevReq_BaseCase!AL496","v":-1222379.6096364872},{"$f":"+'RevReq_ExitCase_(2018)'!AM496-RevReq_BaseCase!AM496","v":-1149213.3887181408},{"$f":"+'RevReq_ExitCase_(2018)'!AN496-RevReq_BaseCase!AN496","v":-1089471.9075003297},{"$f":"+'RevReq_ExitCase_(2018)'!AO496-RevReq_BaseCase!AO496","v":-1033557.6397724838},{"$f":"+'RevReq_ExitCase_(2018)'!AP496-RevReq_BaseCase!AP496","v":-981635.29906771646},{"$f":"+'RevReq_ExitCase_(2018)'!AQ496-RevReq_BaseCase!AQ496","v":-933977.40853873547},{"$f":"+'RevReq_ExitCase_(2018)'!AR496-RevReq_BaseCase!AR496","v":-892246.48993339599},{"$f":"+'RevReq_ExitCase_(2018)'!AS496-RevReq_BaseCase!AS496","v":-854250.38246421074},{"$f":"+'RevReq_ExitCase_(2018)'!AT496-RevReq_BaseCase!AT496","v":-822225.71099531325},{"$f":"+'RevReq_ExitCase_(2018)'!AU496-RevReq_BaseCase!AU496","v":-796519.05344097572},{"$f":"+'RevReq_ExitCase_(2018)'!AV496-RevReq_BaseCase!AV496","v":-774913.8941112177},{"$f":"+'RevReq_ExitCase_(2018)'!AW496-RevReq_BaseCase!AW496","v":-757769.96229306865},{"$f":"+'RevReq_ExitCase_(2018)'!AX496-RevReq_BaseCase!AX496","v":-733644.58223320602},{"$f":"+'RevReq_ExitCase_(2018)'!AY496-RevReq_BaseCase!AY496","v":-358662.15300864301}]
[{"$f":"+RevReq_BaseCase!A497","v":"Clause"},null,{"$f":"C496+1","v":2},{"$f":"INDEX(D$55:D$79,$C497,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-25967848.610385478,-68469461.309037954,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O497-RevReq_BaseCase!O497","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P497-RevReq_BaseCase!P497","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q497-RevReq_BaseCase!Q497","v":-193023.20305268839},{"$f":"+'RevReq_ExitCase_(2018)'!R497-RevReq_BaseCase!R497","v":-579069.60915806703},{"$f":"+'RevReq_ExitCase_(2018)'!S497-RevReq_BaseCase!S497","v":-965116.01526344568},{"$f":"+'RevReq_ExitCase_(2018)'!T497-RevReq_BaseCase!T497","v":-1351162.4213688229},{"$f":"+'RevReq_ExitCase_(2018)'!U497-RevReq_BaseCase!U497","v":-1737208.8274742016},{"$f":"+'RevReq_ExitCase_(2018)'!V497-RevReq_BaseCase!V497","v":-2123255.2335795797},{"$f":"+'RevReq_ExitCase_(2018)'!W497-RevReq_BaseCase!W497","v":-2509301.639684957},{"$f":"+'RevReq_ExitCase_(2018)'!X497-RevReq_BaseCase!X497","v":-2895348.0457903347},{"$f":"+'RevReq_ExitCase_(2018)'!Y497-RevReq_BaseCase!Y497","v":-3281394.4518957133},{"$f":"+'RevReq_ExitCase_(2018)'!Z497-RevReq_BaseCase!Z497","v":-3667440.8580010924},{"$f":"+'RevReq_ExitCase_(2018)'!AA497-RevReq_BaseCase!AA497","v":-3784677.1145929359},{"$f":"+'RevReq_ExitCase_(2018)'!AB497-RevReq_BaseCase!AB497","v":-3633103.221671246},{"$f":"+'RevReq_ExitCase_(2018)'!AC497-RevReq_BaseCase!AC497","v":-3481529.3287495552},{"$f":"+'RevReq_ExitCase_(2018)'!AD497-RevReq_BaseCase!AD497","v":-3329955.4358278653},{"$f":"+'RevReq_ExitCase_(2018)'!AE497-RevReq_BaseCase!AE497","v":-3178381.5429061749},{"$f":"+'RevReq_ExitCase_(2018)'!AF497-RevReq_BaseCase!AF497","v":-3026807.6499844845},{"$f":"+'RevReq_ExitCase_(2018)'!AG497-RevReq_BaseCase!AG497","v":-2875233.7570627946},{"$f":"+'RevReq_ExitCase_(2018)'!AH497-RevReq_BaseCase!AH497","v":-2723659.8641411043},{"$f":"+'RevReq_ExitCase_(2018)'!AI497-RevReq_BaseCase!AI497","v":-2572085.9712194139},{"$f":"+'RevReq_ExitCase_(2018)'!AJ497-RevReq_BaseCase!AJ497","v":-2420512.078297724},{"$f":"+'RevReq_ExitCase_(2018)'!AK497-RevReq_BaseCase!AK497","v":-2268938.1853760332},{"$f":"+'RevReq_ExitCase_(2018)'!AL497-RevReq_BaseCase!AL497","v":-2117364.2924543433},{"$f":"+'RevReq_ExitCase_(2018)'!AM497-RevReq_BaseCase!AM497","v":-1965790.3995326529},{"$f":"+'RevReq_ExitCase_(2018)'!AN497-RevReq_BaseCase!AN497","v":-1814216.5066109628},{"$f":"+'RevReq_ExitCase_(2018)'!AO497-RevReq_BaseCase!AO497","v":-1662642.6136892727},{"$f":"+'RevReq_ExitCase_(2018)'!AP497-RevReq_BaseCase!AP497","v":-1511068.7207675823},{"$f":"+'RevReq_ExitCase_(2018)'!AQ497-RevReq_BaseCase!AQ497","v":-1359494.8278458919},{"$f":"+'RevReq_ExitCase_(2018)'!AR497-RevReq_BaseCase!AR497","v":-1207920.9349242018},{"$f":"+'RevReq_ExitCase_(2018)'!AS497-RevReq_BaseCase!AS497","v":-1056347.0420025117},{"$f":"+'RevReq_ExitCase_(2018)'!AT497-RevReq_BaseCase!AT497","v":-904773.14908082143},{"$f":"+'RevReq_ExitCase_(2018)'!AU497-RevReq_BaseCase!AU497","v":-753199.25615913118},{"$f":"+'RevReq_ExitCase_(2018)'!AV497-RevReq_BaseCase!AV497","v":-601625.36323744094},{"$f":"+'RevReq_ExitCase_(2018)'!AW497-RevReq_BaseCase!AW497","v":-450322.61423330475},{"$f":"+'RevReq_ExitCase_(2018)'!AX497-RevReq_BaseCase!AX497","v":-327447.26962329564},{"$f":"+'RevReq_ExitCase_(2018)'!AY497-RevReq_BaseCase!AY497","v":-140043.86377829142}]
[{"$f":"+RevReq_BaseCase!A498","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-66323399.381724142,-286874619.31799257,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O498-RevReq_BaseCase!O498","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P498-RevReq_BaseCase!P498","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q498-RevReq_BaseCase!Q498","v":-154535.61153444686},{"$f":"+'RevReq_ExitCase_(2018)'!R498-RevReq_BaseCase!R498","v":-422560.72562883713},{"$f":"+'RevReq_ExitCase_(2018)'!S498-RevReq_BaseCase!S498","v":-744508.38545695692},{"$f":"+'RevReq_ExitCase_(2018)'!T498-RevReq_BaseCase!T498","v":-1145748.372612613},{"$f":"+'RevReq_ExitCase_(2018)'!U498-RevReq_BaseCase!U498","v":-1563354.8438866579},{"$f":"+'RevReq_ExitCase_(2018)'!V498-RevReq_BaseCase!V498","v":-1990463.1754300464},{"$f":"+'RevReq_ExitCase_(2018)'!W498-RevReq_BaseCase!W498","v":-2387641.4526935122},{"$f":"+'RevReq_ExitCase_(2018)'!X498-RevReq_BaseCase!X498","v":-3240569.7521528765},{"$f":"+'RevReq_ExitCase_(2018)'!Y498-RevReq_BaseCase!Y498","v":-4167553.9576182896},{"$f":"+'RevReq_ExitCase_(2018)'!Z498-RevReq_BaseCase!Z498","v":-5003065.7333997376},{"$f":"+'RevReq_ExitCase_(2018)'!AA498-RevReq_BaseCase!AA498","v":-6115276.1402320629},{"$f":"+'RevReq_ExitCase_(2018)'!AB498-RevReq_BaseCase!AB498","v":-6941240.8480314501},{"$f":"+'RevReq_ExitCase_(2018)'!AC498-RevReq_BaseCase!AC498","v":-7621449.5484161833},{"$f":"+'RevReq_ExitCase_(2018)'!AD498-RevReq_BaseCase!AD498","v":-8321975.9391332958},{"$f":"+'RevReq_ExitCase_(2018)'!AE498-RevReq_BaseCase!AE498","v":-8803542.7164728399},{"$f":"+'RevReq_ExitCase_(2018)'!AF498-RevReq_BaseCase!AF498","v":-9078775.7471084297},{"$f":"+'RevReq_ExitCase_(2018)'!AG498-RevReq_BaseCase!AG498","v":-9347553.1641628239},{"$f":"+'RevReq_ExitCase_(2018)'!AH498-RevReq_BaseCase!AH498","v":-9856635.3217567075},{"$f":"+'RevReq_ExitCase_(2018)'!AI498-RevReq_BaseCase!AI498","v":-10406727.068761183},{"$f":"+'RevReq_ExitCase_(2018)'!AJ498-RevReq_BaseCase!AJ498","v":-10637597.240426216},{"$f":"+'RevReq_ExitCase_(2018)'!AK498-RevReq_BaseCase!AK498","v":-10746800.051351348},{"$f":"+'RevReq_ExitCase_(2018)'!AL498-RevReq_BaseCase!AL498","v":-10878222.136536486},{"$f":"+'RevReq_ExitCase_(2018)'!AM498-RevReq_BaseCase!AM498","v":-11074618.426531708},{"$f":"+'RevReq_ExitCase_(2018)'!AN498-RevReq_BaseCase!AN498","v":-11413208.142690051},{"$f":"+'RevReq_ExitCase_(2018)'!AO498-RevReq_BaseCase!AO498","v":-11795011.516040487},{"$f":"+'RevReq_ExitCase_(2018)'!AP498-RevReq_BaseCase!AP498","v":-12147957.309173668},{"$f":"+'RevReq_ExitCase_(2018)'!AQ498-RevReq_BaseCase!AQ498","v":-12302486.933291739},{"$f":"+'RevReq_ExitCase_(2018)'!AR498-RevReq_BaseCase!AR498","v":-12519561.929933408},{"$f":"+'RevReq_ExitCase_(2018)'!AS498-RevReq_BaseCase!AS498","v":-12653216.694212874},{"$f":"+'RevReq_ExitCase_(2018)'!AT498-RevReq_BaseCase!AT498","v":-12550958.795663614},{"$f":"+'RevReq_ExitCase_(2018)'!AU498-RevReq_BaseCase!AU498","v":-12463499.652047247},{"$f":"+'RevReq_ExitCase_(2018)'!AV498-RevReq_BaseCase!AV498","v":-12313770.473671645},{"$f":"+'RevReq_ExitCase_(2018)'!AW498-RevReq_BaseCase!AW498","v":-12167692.523766939},{"$f":"+'RevReq_ExitCase_(2018)'!AX498-RevReq_BaseCase!AX498","v":-12022415.80327045},{"$f":"+'RevReq_ExitCase_(2018)'!AY498-RevReq_BaseCase!AY498","v":-11874423.184895778}]
[{"$f":"+RevReq_BaseCase!A499","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-6773972.7113074157,-30556010.601362739,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O499-RevReq_BaseCase!O499","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P499-RevReq_BaseCase!P499","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q499-RevReq_BaseCase!Q499","v":-24893.978057177908},{"$f":"+'RevReq_ExitCase_(2018)'!R499-RevReq_BaseCase!R499","v":-74685.687534914672},{"$f":"+'RevReq_ExitCase_(2018)'!S499-RevReq_BaseCase!S499","v":-124484.97880668094},{"$f":"+'RevReq_ExitCase_(2018)'!T499-RevReq_BaseCase!T499","v":-174292.00350835733},{"$f":"+'RevReq_ExitCase_(2018)'!U499-RevReq_BaseCase!U499","v":-224106.91630854202},{"$f":"+'RevReq_ExitCase_(2018)'!V499-RevReq_BaseCase!V499","v":-273929.87496920512},{"$f":"+'RevReq_ExitCase_(2018)'!W499-RevReq_BaseCase!W499","v":-323761.04040755628},{"$f":"+'RevReq_ExitCase_(2018)'!X499-RevReq_BaseCase!X499","v":-373600.57675914926},{"$f":"+'RevReq_ExitCase_(2018)'!Y499-RevReq_BaseCase!Y499","v":-423448.65144224884},{"$f":"+'RevReq_ExitCase_(2018)'!Z499-RevReq_BaseCase!Z499","v":-473305.43522348523},{"$f":"+'RevReq_ExitCase_(2018)'!AA499-RevReq_BaseCase!AA499","v":-523171.1022848211},{"$f":"+'RevReq_ExitCase_(2018)'!AB499-RevReq_BaseCase!AB499","v":-573045.83029185853},{"$f":"+'RevReq_ExitCase_(2018)'!AC499-RevReq_BaseCase!AC499","v":-622929.80046351138},{"$f":"+'RevReq_ExitCase_(2018)'!AD499-RevReq_BaseCase!AD499","v":-672823.197643072},{"$f":"+'RevReq_ExitCase_(2018)'!AE499-RevReq_BaseCase!AE499","v":-722726.21037069859},{"$f":"+'RevReq_ExitCase_(2018)'!AF499-RevReq_BaseCase!AF499","v":-772639.0309573526},{"$f":"+'RevReq_ExitCase_(2018)'!AG499-RevReq_BaseCase!AG499","v":-822561.85556021449},{"$f":"+'RevReq_ExitCase_(2018)'!AH499-RevReq_BaseCase!AH499","v":-872494.88425960834},{"$f":"+'RevReq_ExitCase_(2018)'!AI499-RevReq_BaseCase!AI499","v":-922438.32113746472},{"$f":"+'RevReq_ExitCase_(2018)'!AJ499-RevReq_BaseCase!AJ499","v":-972392.37435735296},{"$f":"+'RevReq_ExitCase_(2018)'!AK499-RevReq_BaseCase!AK499","v":-1022357.2562461143},{"$f":"+'RevReq_ExitCase_(2018)'!AL499-RevReq_BaseCase!AL499","v":-1072333.1833771253},{"$f":"+'RevReq_ExitCase_(2018)'!AM499-RevReq_BaseCase!AM499","v":-1122320.376655231},{"$f":"+'RevReq_ExitCase_(2018)'!AN499-RevReq_BaseCase!AN499","v":-1172319.0614033737},{"$f":"+'RevReq_ExitCase_(2018)'!AO499-RevReq_BaseCase!AO499","v":-1222329.467450954},{"$f":"+'RevReq_ExitCase_(2018)'!AP499-RevReq_BaseCase!AP499","v":-1272351.8292239611},{"$f":"+'RevReq_ExitCase_(2018)'!AQ499-RevReq_BaseCase!AQ499","v":-1322386.3858369028},{"$f":"+'RevReq_ExitCase_(2018)'!AR499-RevReq_BaseCase!AR499","v":-1372433.3811865784},{"$f":"+'RevReq_ExitCase_(2018)'!AS499-RevReq_BaseCase!AS499","v":-1422493.0640477219},{"$f":"+'RevReq_ExitCase_(2018)'!AT499-RevReq_BaseCase!AT499","v":-1472565.6881705634},{"$f":"+'RevReq_ExitCase_(2018)'!AU499-RevReq_BaseCase!AU499","v":-1522651.5123803362},{"$f":"+'RevReq_ExitCase_(2018)'!AV499-RevReq_BaseCase!AV499","v":-1572750.8006787791},{"$f":"+'RevReq_ExitCase_(2018)'!AW499-RevReq_BaseCase!AW499","v":-1622863.8223476657},{"$f":"+'RevReq_ExitCase_(2018)'!AX499-RevReq_BaseCase!AX499","v":-1672990.852054405},{"$f":"+'RevReq_ExitCase_(2018)'!AY499-RevReq_BaseCase!AY499","v":-1723132.169959754}]
[{"$f":"+RevReq_BaseCase!A500","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O500-RevReq_BaseCase!O500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P500-RevReq_BaseCase!P500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q500-RevReq_BaseCase!Q500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R500-RevReq_BaseCase!R500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S500-RevReq_BaseCase!S500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T500-RevReq_BaseCase!T500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U500-RevReq_BaseCase!U500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V500-RevReq_BaseCase!V500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W500-RevReq_BaseCase!W500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X500-RevReq_BaseCase!X500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y500-RevReq_BaseCase!Y500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z500-RevReq_BaseCase!Z500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA500-RevReq_BaseCase!AA500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB500-RevReq_BaseCase!AB500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC500-RevReq_BaseCase!AC500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD500-RevReq_BaseCase!AD500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE500-RevReq_BaseCase!AE500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF500-RevReq_BaseCase!AF500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG500-RevReq_BaseCase!AG500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH500-RevReq_BaseCase!AH500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI500-RevReq_BaseCase!AI500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ500-RevReq_BaseCase!AJ500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK500-RevReq_BaseCase!AK500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL500-RevReq_BaseCase!AL500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM500-RevReq_BaseCase!AM500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN500-RevReq_BaseCase!AN500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO500-RevReq_BaseCase!AO500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP500-RevReq_BaseCase!AP500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ500-RevReq_BaseCase!AQ500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR500-RevReq_BaseCase!AR500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS500-RevReq_BaseCase!AS500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT500-RevReq_BaseCase!AT500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU500-RevReq_BaseCase!AU500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV500-RevReq_BaseCase!AV500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW500-RevReq_BaseCase!AW500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX500-RevReq_BaseCase!AX500","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY500-RevReq_BaseCase!AY500","v":0}]
[{"$f":"+RevReq_BaseCase!A501","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O501-RevReq_BaseCase!O501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P501-RevReq_BaseCase!P501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q501-RevReq_BaseCase!Q501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R501-RevReq_BaseCase!R501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S501-RevReq_BaseCase!S501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T501-RevReq_BaseCase!T501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U501-RevReq_BaseCase!U501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V501-RevReq_BaseCase!V501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W501-RevReq_BaseCase!W501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X501-RevReq_BaseCase!X501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y501-RevReq_BaseCase!Y501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z501-RevReq_BaseCase!Z501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA501-RevReq_BaseCase!AA501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB501-RevReq_BaseCase!AB501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC501-RevReq_BaseCase!AC501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD501-RevReq_BaseCase!AD501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE501-RevReq_BaseCase!AE501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF501-RevReq_BaseCase!AF501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG501-RevReq_BaseCase!AG501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH501-RevReq_BaseCase!AH501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI501-RevReq_BaseCase!AI501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ501-RevReq_BaseCase!AJ501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK501-RevReq_BaseCase!AK501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL501-RevReq_BaseCase!AL501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM501-RevReq_BaseCase!AM501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN501-RevReq_BaseCase!AN501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO501-RevReq_BaseCase!AO501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP501-RevReq_BaseCase!AP501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ501-RevReq_BaseCase!AQ501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR501-RevReq_BaseCase!AR501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS501-RevReq_BaseCase!AS501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT501-RevReq_BaseCase!AT501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU501-RevReq_BaseCase!AU501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV501-RevReq_BaseCase!AV501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW501-RevReq_BaseCase!AW501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX501-RevReq_BaseCase!AX501","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY501-RevReq_BaseCase!AY501","v":0}]
[{"$f":"+RevReq_BaseCase!A502","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,28941130.488283627,101973592.75137886,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O502-RevReq_BaseCase!O502","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P502-RevReq_BaseCase!P502","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q502-RevReq_BaseCase!Q502","v":-488014.64559487486},{"$f":"+'RevReq_ExitCase_(2018)'!R502-RevReq_BaseCase!R502","v":1778662.5755605262},{"$f":"+'RevReq_ExitCase_(2018)'!S502-RevReq_BaseCase!S502","v":1851254.503808808},{"$f":"+'RevReq_ExitCase_(2018)'!T502-RevReq_BaseCase!T502","v":1923846.4320570901},{"$f":"+'RevReq_ExitCase_(2018)'!U502-RevReq_BaseCase!U502","v":1996438.3603053717},{"$f":"+'RevReq_ExitCase_(2018)'!V502-RevReq_BaseCase!V502","v":2069030.2885536533},{"$f":"+'RevReq_ExitCase_(2018)'!W502-RevReq_BaseCase!W502","v":2141622.2168019349},{"$f":"+'RevReq_ExitCase_(2018)'!X502-RevReq_BaseCase!X502","v":2214214.1450502169},{"$f":"+'RevReq_ExitCase_(2018)'!Y502-RevReq_BaseCase!Y502","v":2286806.073298499},{"$f":"+'RevReq_ExitCase_(2018)'!Z502-RevReq_BaseCase!Z502","v":2359398.0015467806},{"$f":"+'RevReq_ExitCase_(2018)'!AA502-RevReq_BaseCase!AA502","v":2431989.9297950622},{"$f":"+'RevReq_ExitCase_(2018)'!AB502-RevReq_BaseCase!AB502","v":2504581.8580433442},{"$f":"+'RevReq_ExitCase_(2018)'!AC502-RevReq_BaseCase!AC502","v":2577173.7862916263},{"$f":"+'RevReq_ExitCase_(2018)'!AD502-RevReq_BaseCase!AD502","v":2649765.7145399079},{"$f":"+'RevReq_ExitCase_(2018)'!AE502-RevReq_BaseCase!AE502","v":2722357.6427881895},{"$f":"+'RevReq_ExitCase_(2018)'!AF502-RevReq_BaseCase!AF502","v":2794949.5710364711},{"$f":"+'RevReq_ExitCase_(2018)'!AG502-RevReq_BaseCase!AG502","v":2867541.4992847536},{"$f":"+'RevReq_ExitCase_(2018)'!AH502-RevReq_BaseCase!AH502","v":2940133.4275330347},{"$f":"+'RevReq_ExitCase_(2018)'!AI502-RevReq_BaseCase!AI502","v":3012725.3557813168},{"$f":"+'RevReq_ExitCase_(2018)'!AJ502-RevReq_BaseCase!AJ502","v":3085317.2840295983},{"$f":"+'RevReq_ExitCase_(2018)'!AK502-RevReq_BaseCase!AK502","v":3157909.2122778809},{"$f":"+'RevReq_ExitCase_(2018)'!AL502-RevReq_BaseCase!AL502","v":3230501.140526162},{"$f":"+'RevReq_ExitCase_(2018)'!AM502-RevReq_BaseCase!AM502","v":3303093.0687744436},{"$f":"+'RevReq_ExitCase_(2018)'!AN502-RevReq_BaseCase!AN502","v":3375684.9970227261},{"$f":"+'RevReq_ExitCase_(2018)'!AO502-RevReq_BaseCase!AO502","v":3448276.9252710077},{"$f":"+'RevReq_ExitCase_(2018)'!AP502-RevReq_BaseCase!AP502","v":3520868.8535192902},{"$f":"+'RevReq_ExitCase_(2018)'!AQ502-RevReq_BaseCase!AQ502","v":3593460.7817675718},{"$f":"+'RevReq_ExitCase_(2018)'!AR502-RevReq_BaseCase!AR502","v":3666052.7100158543},{"$f":"+'RevReq_ExitCase_(2018)'!AS502-RevReq_BaseCase!AS502","v":3738644.6382641355},{"$f":"+'RevReq_ExitCase_(2018)'!AT502-RevReq_BaseCase!AT502","v":3811236.5665124189},{"$f":"+'RevReq_ExitCase_(2018)'!AU502-RevReq_BaseCase!AU502","v":3883828.4947606996},{"$f":"+'RevReq_ExitCase_(2018)'!AV502-RevReq_BaseCase!AV502","v":3956420.4230089821},{"$f":"+'RevReq_ExitCase_(2018)'!AW502-RevReq_BaseCase!AW502","v":4029012.3512572637},{"$f":"+'RevReq_ExitCase_(2018)'!AX502-RevReq_BaseCase!AX502","v":4101604.2795055471},{"$f":"+'RevReq_ExitCase_(2018)'!AY502-RevReq_BaseCase!AY502","v":5437204.2883835733}]
[{"$f":"+RevReq_BaseCase!A503","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O503-RevReq_BaseCase!O503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P503-RevReq_BaseCase!P503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q503-RevReq_BaseCase!Q503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R503-RevReq_BaseCase!R503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S503-RevReq_BaseCase!S503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T503-RevReq_BaseCase!T503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U503-RevReq_BaseCase!U503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V503-RevReq_BaseCase!V503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W503-RevReq_BaseCase!W503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X503-RevReq_BaseCase!X503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y503-RevReq_BaseCase!Y503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z503-RevReq_BaseCase!Z503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA503-RevReq_BaseCase!AA503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB503-RevReq_BaseCase!AB503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC503-RevReq_BaseCase!AC503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD503-RevReq_BaseCase!AD503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE503-RevReq_BaseCase!AE503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF503-RevReq_BaseCase!AF503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG503-RevReq_BaseCase!AG503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH503-RevReq_BaseCase!AH503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI503-RevReq_BaseCase!AI503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ503-RevReq_BaseCase!AJ503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK503-RevReq_BaseCase!AK503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL503-RevReq_BaseCase!AL503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM503-RevReq_BaseCase!AM503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN503-RevReq_BaseCase!AN503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO503-RevReq_BaseCase!AO503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP503-RevReq_BaseCase!AP503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ503-RevReq_BaseCase!AQ503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR503-RevReq_BaseCase!AR503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS503-RevReq_BaseCase!AS503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT503-RevReq_BaseCase!AT503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU503-RevReq_BaseCase!AU503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV503-RevReq_BaseCase!AV503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW503-RevReq_BaseCase!AW503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX503-RevReq_BaseCase!AX503","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY503-RevReq_BaseCase!AY503","v":0}]
[{"$f":"+RevReq_BaseCase!A504","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O504-RevReq_BaseCase!O504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P504-RevReq_BaseCase!P504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q504-RevReq_BaseCase!Q504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R504-RevReq_BaseCase!R504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S504-RevReq_BaseCase!S504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T504-RevReq_BaseCase!T504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U504-RevReq_BaseCase!U504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V504-RevReq_BaseCase!V504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W504-RevReq_BaseCase!W504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X504-RevReq_BaseCase!X504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y504-RevReq_BaseCase!Y504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z504-RevReq_BaseCase!Z504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA504-RevReq_BaseCase!AA504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB504-RevReq_BaseCase!AB504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC504-RevReq_BaseCase!AC504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD504-RevReq_BaseCase!AD504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE504-RevReq_BaseCase!AE504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF504-RevReq_BaseCase!AF504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG504-RevReq_BaseCase!AG504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH504-RevReq_BaseCase!AH504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI504-RevReq_BaseCase!AI504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ504-RevReq_BaseCase!AJ504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK504-RevReq_BaseCase!AK504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL504-RevReq_BaseCase!AL504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM504-RevReq_BaseCase!AM504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN504-RevReq_BaseCase!AN504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO504-RevReq_BaseCase!AO504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP504-RevReq_BaseCase!AP504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ504-RevReq_BaseCase!AQ504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR504-RevReq_BaseCase!AR504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS504-RevReq_BaseCase!AS504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT504-RevReq_BaseCase!AT504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU504-RevReq_BaseCase!AU504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV504-RevReq_BaseCase!AV504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW504-RevReq_BaseCase!AW504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX504-RevReq_BaseCase!AX504","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY504-RevReq_BaseCase!AY504","v":0}]
[{"$f":"+RevReq_BaseCase!A505","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O505-RevReq_BaseCase!O505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P505-RevReq_BaseCase!P505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q505-RevReq_BaseCase!Q505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R505-RevReq_BaseCase!R505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S505-RevReq_BaseCase!S505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T505-RevReq_BaseCase!T505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U505-RevReq_BaseCase!U505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V505-RevReq_BaseCase!V505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W505-RevReq_BaseCase!W505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X505-RevReq_BaseCase!X505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y505-RevReq_BaseCase!Y505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z505-RevReq_BaseCase!Z505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA505-RevReq_BaseCase!AA505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB505-RevReq_BaseCase!AB505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC505-RevReq_BaseCase!AC505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD505-RevReq_BaseCase!AD505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE505-RevReq_BaseCase!AE505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF505-RevReq_BaseCase!AF505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG505-RevReq_BaseCase!AG505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH505-RevReq_BaseCase!AH505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI505-RevReq_BaseCase!AI505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ505-RevReq_BaseCase!AJ505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK505-RevReq_BaseCase!AK505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL505-RevReq_BaseCase!AL505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM505-RevReq_BaseCase!AM505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN505-RevReq_BaseCase!AN505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO505-RevReq_BaseCase!AO505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP505-RevReq_BaseCase!AP505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ505-RevReq_BaseCase!AQ505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR505-RevReq_BaseCase!AR505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS505-RevReq_BaseCase!AS505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT505-RevReq_BaseCase!AT505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU505-RevReq_BaseCase!AU505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV505-RevReq_BaseCase!AV505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW505-RevReq_BaseCase!AW505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX505-RevReq_BaseCase!AX505","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY505-RevReq_BaseCase!AY505","v":0}]
[{"$f":"+RevReq_BaseCase!A506","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O506-RevReq_BaseCase!O506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P506-RevReq_BaseCase!P506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q506-RevReq_BaseCase!Q506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R506-RevReq_BaseCase!R506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S506-RevReq_BaseCase!S506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T506-RevReq_BaseCase!T506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U506-RevReq_BaseCase!U506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V506-RevReq_BaseCase!V506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W506-RevReq_BaseCase!W506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X506-RevReq_BaseCase!X506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y506-RevReq_BaseCase!Y506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z506-RevReq_BaseCase!Z506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA506-RevReq_BaseCase!AA506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB506-RevReq_BaseCase!AB506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC506-RevReq_BaseCase!AC506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD506-RevReq_BaseCase!AD506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE506-RevReq_BaseCase!AE506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF506-RevReq_BaseCase!AF506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG506-RevReq_BaseCase!AG506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH506-RevReq_BaseCase!AH506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI506-RevReq_BaseCase!AI506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ506-RevReq_BaseCase!AJ506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK506-RevReq_BaseCase!AK506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL506-RevReq_BaseCase!AL506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM506-RevReq_BaseCase!AM506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN506-RevReq_BaseCase!AN506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO506-RevReq_BaseCase!AO506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP506-RevReq_BaseCase!AP506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ506-RevReq_BaseCase!AQ506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR506-RevReq_BaseCase!AR506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS506-RevReq_BaseCase!AS506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT506-RevReq_BaseCase!AT506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU506-RevReq_BaseCase!AU506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV506-RevReq_BaseCase!AV506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW506-RevReq_BaseCase!AW506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX506-RevReq_BaseCase!AX506","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY506-RevReq_BaseCase!AY506","v":0}]
[{"$f":"+RevReq_BaseCase!A507","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O507-RevReq_BaseCase!O507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P507-RevReq_BaseCase!P507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q507-RevReq_BaseCase!Q507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R507-RevReq_BaseCase!R507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S507-RevReq_BaseCase!S507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T507-RevReq_BaseCase!T507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U507-RevReq_BaseCase!U507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V507-RevReq_BaseCase!V507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W507-RevReq_BaseCase!W507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X507-RevReq_BaseCase!X507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y507-RevReq_BaseCase!Y507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z507-RevReq_BaseCase!Z507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA507-RevReq_BaseCase!AA507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB507-RevReq_BaseCase!AB507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC507-RevReq_BaseCase!AC507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD507-RevReq_BaseCase!AD507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE507-RevReq_BaseCase!AE507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF507-RevReq_BaseCase!AF507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG507-RevReq_BaseCase!AG507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH507-RevReq_BaseCase!AH507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI507-RevReq_BaseCase!AI507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ507-RevReq_BaseCase!AJ507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK507-RevReq_BaseCase!AK507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL507-RevReq_BaseCase!AL507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM507-RevReq_BaseCase!AM507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN507-RevReq_BaseCase!AN507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO507-RevReq_BaseCase!AO507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP507-RevReq_BaseCase!AP507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ507-RevReq_BaseCase!AQ507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR507-RevReq_BaseCase!AR507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS507-RevReq_BaseCase!AS507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT507-RevReq_BaseCase!AT507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU507-RevReq_BaseCase!AU507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV507-RevReq_BaseCase!AV507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW507-RevReq_BaseCase!AW507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX507-RevReq_BaseCase!AX507","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY507-RevReq_BaseCase!AY507","v":0}]
[{"$f":"+RevReq_BaseCase!A508","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O508-RevReq_BaseCase!O508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P508-RevReq_BaseCase!P508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q508-RevReq_BaseCase!Q508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R508-RevReq_BaseCase!R508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S508-RevReq_BaseCase!S508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T508-RevReq_BaseCase!T508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U508-RevReq_BaseCase!U508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V508-RevReq_BaseCase!V508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W508-RevReq_BaseCase!W508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X508-RevReq_BaseCase!X508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y508-RevReq_BaseCase!Y508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z508-RevReq_BaseCase!Z508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA508-RevReq_BaseCase!AA508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB508-RevReq_BaseCase!AB508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC508-RevReq_BaseCase!AC508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD508-RevReq_BaseCase!AD508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE508-RevReq_BaseCase!AE508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF508-RevReq_BaseCase!AF508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG508-RevReq_BaseCase!AG508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH508-RevReq_BaseCase!AH508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI508-RevReq_BaseCase!AI508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ508-RevReq_BaseCase!AJ508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK508-RevReq_BaseCase!AK508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL508-RevReq_BaseCase!AL508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM508-RevReq_BaseCase!AM508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN508-RevReq_BaseCase!AN508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO508-RevReq_BaseCase!AO508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP508-RevReq_BaseCase!AP508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ508-RevReq_BaseCase!AQ508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR508-RevReq_BaseCase!AR508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS508-RevReq_BaseCase!AS508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT508-RevReq_BaseCase!AT508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU508-RevReq_BaseCase!AU508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV508-RevReq_BaseCase!AV508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW508-RevReq_BaseCase!AW508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX508-RevReq_BaseCase!AX508","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY508-RevReq_BaseCase!AY508","v":0}]
[{"$f":"+RevReq_BaseCase!A509","v":"Base"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,4056640.0733415512,4672218.1638755873,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O509-RevReq_BaseCase!O509","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P509-RevReq_BaseCase!P509","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q509-RevReq_BaseCase!Q509","v":448645.03241623333},{"$f":"+'RevReq_ExitCase_(2018)'!R509-RevReq_BaseCase!R509","v":1345935.0972486995},{"$f":"+'RevReq_ExitCase_(2018)'!S509-RevReq_BaseCase!S509","v":3206138.9867150704},{"$f":"+'RevReq_ExitCase_(2018)'!T509-RevReq_BaseCase!T509","v":-328500.95250444347},{"$f":"+'RevReq_ExitCase_(2018)'!U509-RevReq_BaseCase!U509","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V509-RevReq_BaseCase!V509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W509-RevReq_BaseCase!W509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X509-RevReq_BaseCase!X509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y509-RevReq_BaseCase!Y509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z509-RevReq_BaseCase!Z509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA509-RevReq_BaseCase!AA509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB509-RevReq_BaseCase!AB509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC509-RevReq_BaseCase!AC509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD509-RevReq_BaseCase!AD509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE509-RevReq_BaseCase!AE509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF509-RevReq_BaseCase!AF509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG509-RevReq_BaseCase!AG509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH509-RevReq_BaseCase!AH509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI509-RevReq_BaseCase!AI509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ509-RevReq_BaseCase!AJ509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK509-RevReq_BaseCase!AK509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL509-RevReq_BaseCase!AL509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM509-RevReq_BaseCase!AM509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN509-RevReq_BaseCase!AN509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO509-RevReq_BaseCase!AO509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP509-RevReq_BaseCase!AP509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ509-RevReq_BaseCase!AQ509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR509-RevReq_BaseCase!AR509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS509-RevReq_BaseCase!AS509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT509-RevReq_BaseCase!AT509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU509-RevReq_BaseCase!AU509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV509-RevReq_BaseCase!AV509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW509-RevReq_BaseCase!AW509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX509-RevReq_BaseCase!AX509","v":6.8865938758749336E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY509-RevReq_BaseCase!AY509","v":6.8865938758749336E-10}]
[{"$f":"+RevReq_BaseCase!A510","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O510-RevReq_BaseCase!O510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P510-RevReq_BaseCase!P510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q510-RevReq_BaseCase!Q510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R510-RevReq_BaseCase!R510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S510-RevReq_BaseCase!S510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T510-RevReq_BaseCase!T510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U510-RevReq_BaseCase!U510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V510-RevReq_BaseCase!V510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W510-RevReq_BaseCase!W510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X510-RevReq_BaseCase!X510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y510-RevReq_BaseCase!Y510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z510-RevReq_BaseCase!Z510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA510-RevReq_BaseCase!AA510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB510-RevReq_BaseCase!AB510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC510-RevReq_BaseCase!AC510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD510-RevReq_BaseCase!AD510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE510-RevReq_BaseCase!AE510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF510-RevReq_BaseCase!AF510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG510-RevReq_BaseCase!AG510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH510-RevReq_BaseCase!AH510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI510-RevReq_BaseCase!AI510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ510-RevReq_BaseCase!AJ510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK510-RevReq_BaseCase!AK510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL510-RevReq_BaseCase!AL510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM510-RevReq_BaseCase!AM510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN510-RevReq_BaseCase!AN510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO510-RevReq_BaseCase!AO510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP510-RevReq_BaseCase!AP510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ510-RevReq_BaseCase!AQ510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR510-RevReq_BaseCase!AR510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS510-RevReq_BaseCase!AS510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT510-RevReq_BaseCase!AT510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU510-RevReq_BaseCase!AU510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV510-RevReq_BaseCase!AV510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW510-RevReq_BaseCase!AW510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX510-RevReq_BaseCase!AX510","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY510-RevReq_BaseCase!AY510","v":0}]
[{"$f":"+RevReq_BaseCase!A511","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O511-RevReq_BaseCase!O511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P511-RevReq_BaseCase!P511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q511-RevReq_BaseCase!Q511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R511-RevReq_BaseCase!R511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S511-RevReq_BaseCase!S511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T511-RevReq_BaseCase!T511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U511-RevReq_BaseCase!U511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V511-RevReq_BaseCase!V511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W511-RevReq_BaseCase!W511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X511-RevReq_BaseCase!X511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y511-RevReq_BaseCase!Y511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z511-RevReq_BaseCase!Z511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA511-RevReq_BaseCase!AA511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB511-RevReq_BaseCase!AB511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC511-RevReq_BaseCase!AC511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD511-RevReq_BaseCase!AD511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE511-RevReq_BaseCase!AE511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF511-RevReq_BaseCase!AF511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG511-RevReq_BaseCase!AG511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH511-RevReq_BaseCase!AH511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI511-RevReq_BaseCase!AI511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ511-RevReq_BaseCase!AJ511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK511-RevReq_BaseCase!AK511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL511-RevReq_BaseCase!AL511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM511-RevReq_BaseCase!AM511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN511-RevReq_BaseCase!AN511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO511-RevReq_BaseCase!AO511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP511-RevReq_BaseCase!AP511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ511-RevReq_BaseCase!AQ511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR511-RevReq_BaseCase!AR511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS511-RevReq_BaseCase!AS511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT511-RevReq_BaseCase!AT511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU511-RevReq_BaseCase!AU511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV511-RevReq_BaseCase!AV511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW511-RevReq_BaseCase!AW511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX511-RevReq_BaseCase!AX511","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY511-RevReq_BaseCase!AY511","v":0}]
[{"$f":"+RevReq_BaseCase!A512","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,14104636.162957929,15389138.856790591,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O512-RevReq_BaseCase!O512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P512-RevReq_BaseCase!P512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q512-RevReq_BaseCase!Q512","v":8099518.0858429689},{"$f":"+'RevReq_ExitCase_(2018)'!R512-RevReq_BaseCase!R512","v":4165497.583398642},{"$f":"+'RevReq_ExitCase_(2018)'!S512-RevReq_BaseCase!S512","v":2380284.3333706525},{"$f":"+'RevReq_ExitCase_(2018)'!T512-RevReq_BaseCase!T512","v":743838.854178329},{"$f":"+'RevReq_ExitCase_(2018)'!U512-RevReq_BaseCase!U512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V512-RevReq_BaseCase!V512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W512-RevReq_BaseCase!W512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X512-RevReq_BaseCase!X512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y512-RevReq_BaseCase!Y512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z512-RevReq_BaseCase!Z512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA512-RevReq_BaseCase!AA512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB512-RevReq_BaseCase!AB512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC512-RevReq_BaseCase!AC512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD512-RevReq_BaseCase!AD512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE512-RevReq_BaseCase!AE512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF512-RevReq_BaseCase!AF512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG512-RevReq_BaseCase!AG512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH512-RevReq_BaseCase!AH512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI512-RevReq_BaseCase!AI512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ512-RevReq_BaseCase!AJ512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK512-RevReq_BaseCase!AK512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL512-RevReq_BaseCase!AL512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM512-RevReq_BaseCase!AM512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN512-RevReq_BaseCase!AN512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO512-RevReq_BaseCase!AO512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP512-RevReq_BaseCase!AP512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ512-RevReq_BaseCase!AQ512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR512-RevReq_BaseCase!AR512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS512-RevReq_BaseCase!AS512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT512-RevReq_BaseCase!AT512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU512-RevReq_BaseCase!AU512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV512-RevReq_BaseCase!AV512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW512-RevReq_BaseCase!AW512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX512-RevReq_BaseCase!AX512","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY512-RevReq_BaseCase!AY512","v":0}]
[{"$f":"+RevReq_BaseCase!A513","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-1294457.6806457504,-1447468.2600056101,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O513-RevReq_BaseCase!O513","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P513-RevReq_BaseCase!P513","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q513-RevReq_BaseCase!Q513","v":-400538.04335322615},{"$f":"+'RevReq_ExitCase_(2018)'!R513-RevReq_BaseCase!R513","v":-641802.90315920673},{"$f":"+'RevReq_ExitCase_(2018)'!S513-RevReq_BaseCase!S513","v":-323196.08664958237},{"$f":"+'RevReq_ExitCase_(2018)'!T513-RevReq_BaseCase!T513","v":-81931.226843601893},{"$f":"+'RevReq_ExitCase_(2018)'!U513-RevReq_BaseCase!U513","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V513-RevReq_BaseCase!V513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W513-RevReq_BaseCase!W513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X513-RevReq_BaseCase!X513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y513-RevReq_BaseCase!Y513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z513-RevReq_BaseCase!Z513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA513-RevReq_BaseCase!AA513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB513-RevReq_BaseCase!AB513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC513-RevReq_BaseCase!AC513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD513-RevReq_BaseCase!AD513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE513-RevReq_BaseCase!AE513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF513-RevReq_BaseCase!AF513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG513-RevReq_BaseCase!AG513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH513-RevReq_BaseCase!AH513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI513-RevReq_BaseCase!AI513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ513-RevReq_BaseCase!AJ513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK513-RevReq_BaseCase!AK513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL513-RevReq_BaseCase!AL513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM513-RevReq_BaseCase!AM513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN513-RevReq_BaseCase!AN513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO513-RevReq_BaseCase!AO513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP513-RevReq_BaseCase!AP513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ513-RevReq_BaseCase!AQ513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR513-RevReq_BaseCase!AR513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS513-RevReq_BaseCase!AS513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT513-RevReq_BaseCase!AT513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU513-RevReq_BaseCase!AU513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV513-RevReq_BaseCase!AV513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW513-RevReq_BaseCase!AW513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX513-RevReq_BaseCase!AX513","v":1.7216484689687334E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY513-RevReq_BaseCase!AY513","v":1.7216484689687334E-10}]
[{"$f":"+RevReq_BaseCase!A514","v":"Base"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,-27562.744458228295,-32603.479526673014,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O514-RevReq_BaseCase!O514","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P514-RevReq_BaseCase!P514","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q514-RevReq_BaseCase!Q514","v":-2716.9566272234078},{"$f":"+'RevReq_ExitCase_(2018)'!R514-RevReq_BaseCase!R514","v":-8150.8698816699907},{"$f":"+'RevReq_ExitCase_(2018)'!S514-RevReq_BaseCase!S514","v":-13584.783136116632},{"$f":"+'RevReq_ExitCase_(2018)'!T514-RevReq_BaseCase!T514","v":-8150.8698816698598},{"$f":"+'RevReq_ExitCase_(2018)'!U514-RevReq_BaseCase!U514","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V514-RevReq_BaseCase!V514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!W514-RevReq_BaseCase!W514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!X514-RevReq_BaseCase!X514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Y514-RevReq_BaseCase!Y514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!Z514-RevReq_BaseCase!Z514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AA514-RevReq_BaseCase!AA514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AB514-RevReq_BaseCase!AB514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AC514-RevReq_BaseCase!AC514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AD514-RevReq_BaseCase!AD514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AE514-RevReq_BaseCase!AE514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AF514-RevReq_BaseCase!AF514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AG514-RevReq_BaseCase!AG514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AH514-RevReq_BaseCase!AH514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AI514-RevReq_BaseCase!AI514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AJ514-RevReq_BaseCase!AJ514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AK514-RevReq_BaseCase!AK514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AL514-RevReq_BaseCase!AL514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AM514-RevReq_BaseCase!AM514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AN514-RevReq_BaseCase!AN514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AO514-RevReq_BaseCase!AO514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AP514-RevReq_BaseCase!AP514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AQ514-RevReq_BaseCase!AQ514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AR514-RevReq_BaseCase!AR514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AS514-RevReq_BaseCase!AS514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AT514-RevReq_BaseCase!AT514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AU514-RevReq_BaseCase!AU514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AV514-RevReq_BaseCase!AV514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AW514-RevReq_BaseCase!AW514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AX514-RevReq_BaseCase!AX514","v":2.2955312919583115E-10},{"$f":"+'RevReq_ExitCase_(2018)'!AY514-RevReq_BaseCase!AY514","v":2.2955312919583115E-10}]
[{"$f":"+RevReq_BaseCase!A515","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O515-RevReq_BaseCase!O515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P515-RevReq_BaseCase!P515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q515-RevReq_BaseCase!Q515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R515-RevReq_BaseCase!R515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S515-RevReq_BaseCase!S515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T515-RevReq_BaseCase!T515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U515-RevReq_BaseCase!U515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V515-RevReq_BaseCase!V515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W515-RevReq_BaseCase!W515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X515-RevReq_BaseCase!X515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y515-RevReq_BaseCase!Y515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z515-RevReq_BaseCase!Z515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA515-RevReq_BaseCase!AA515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB515-RevReq_BaseCase!AB515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC515-RevReq_BaseCase!AC515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD515-RevReq_BaseCase!AD515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE515-RevReq_BaseCase!AE515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF515-RevReq_BaseCase!AF515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG515-RevReq_BaseCase!AG515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH515-RevReq_BaseCase!AH515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI515-RevReq_BaseCase!AI515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ515-RevReq_BaseCase!AJ515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK515-RevReq_BaseCase!AK515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL515-RevReq_BaseCase!AL515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM515-RevReq_BaseCase!AM515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN515-RevReq_BaseCase!AN515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO515-RevReq_BaseCase!AO515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP515-RevReq_BaseCase!AP515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ515-RevReq_BaseCase!AQ515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR515-RevReq_BaseCase!AR515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS515-RevReq_BaseCase!AS515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT515-RevReq_BaseCase!AT515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU515-RevReq_BaseCase!AU515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV515-RevReq_BaseCase!AV515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW515-RevReq_BaseCase!AW515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX515-RevReq_BaseCase!AX515","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY515-RevReq_BaseCase!AY515","v":0}]
[{"$f":"+RevReq_BaseCase!A516","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O516-RevReq_BaseCase!O516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P516-RevReq_BaseCase!P516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q516-RevReq_BaseCase!Q516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R516-RevReq_BaseCase!R516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S516-RevReq_BaseCase!S516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T516-RevReq_BaseCase!T516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U516-RevReq_BaseCase!U516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V516-RevReq_BaseCase!V516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W516-RevReq_BaseCase!W516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X516-RevReq_BaseCase!X516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y516-RevReq_BaseCase!Y516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z516-RevReq_BaseCase!Z516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA516-RevReq_BaseCase!AA516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB516-RevReq_BaseCase!AB516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC516-RevReq_BaseCase!AC516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD516-RevReq_BaseCase!AD516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE516-RevReq_BaseCase!AE516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF516-RevReq_BaseCase!AF516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG516-RevReq_BaseCase!AG516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH516-RevReq_BaseCase!AH516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI516-RevReq_BaseCase!AI516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ516-RevReq_BaseCase!AJ516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK516-RevReq_BaseCase!AK516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL516-RevReq_BaseCase!AL516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM516-RevReq_BaseCase!AM516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN516-RevReq_BaseCase!AN516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO516-RevReq_BaseCase!AO516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP516-RevReq_BaseCase!AP516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ516-RevReq_BaseCase!AQ516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR516-RevReq_BaseCase!AR516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS516-RevReq_BaseCase!AS516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT516-RevReq_BaseCase!AT516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU516-RevReq_BaseCase!AU516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV516-RevReq_BaseCase!AV516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW516-RevReq_BaseCase!AW516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX516-RevReq_BaseCase!AX516","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY516-RevReq_BaseCase!AY516","v":0}]
[{"$f":"+RevReq_BaseCase!A517","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O517-RevReq_BaseCase!O517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P517-RevReq_BaseCase!P517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q517-RevReq_BaseCase!Q517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R517-RevReq_BaseCase!R517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S517-RevReq_BaseCase!S517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T517-RevReq_BaseCase!T517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U517-RevReq_BaseCase!U517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V517-RevReq_BaseCase!V517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W517-RevReq_BaseCase!W517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X517-RevReq_BaseCase!X517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y517-RevReq_BaseCase!Y517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z517-RevReq_BaseCase!Z517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA517-RevReq_BaseCase!AA517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB517-RevReq_BaseCase!AB517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC517-RevReq_BaseCase!AC517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD517-RevReq_BaseCase!AD517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE517-RevReq_BaseCase!AE517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF517-RevReq_BaseCase!AF517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG517-RevReq_BaseCase!AG517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH517-RevReq_BaseCase!AH517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI517-RevReq_BaseCase!AI517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ517-RevReq_BaseCase!AJ517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK517-RevReq_BaseCase!AK517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL517-RevReq_BaseCase!AL517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM517-RevReq_BaseCase!AM517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN517-RevReq_BaseCase!AN517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO517-RevReq_BaseCase!AO517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP517-RevReq_BaseCase!AP517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ517-RevReq_BaseCase!AQ517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR517-RevReq_BaseCase!AR517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS517-RevReq_BaseCase!AS517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT517-RevReq_BaseCase!AT517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU517-RevReq_BaseCase!AU517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV517-RevReq_BaseCase!AV517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW517-RevReq_BaseCase!AW517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX517-RevReq_BaseCase!AX517","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY517-RevReq_BaseCase!AY517","v":0}]
[{"$f":"+RevReq_BaseCase!A518","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O518-RevReq_BaseCase!O518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P518-RevReq_BaseCase!P518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q518-RevReq_BaseCase!Q518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R518-RevReq_BaseCase!R518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S518-RevReq_BaseCase!S518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T518-RevReq_BaseCase!T518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U518-RevReq_BaseCase!U518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V518-RevReq_BaseCase!V518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W518-RevReq_BaseCase!W518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X518-RevReq_BaseCase!X518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y518-RevReq_BaseCase!Y518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z518-RevReq_BaseCase!Z518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA518-RevReq_BaseCase!AA518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB518-RevReq_BaseCase!AB518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC518-RevReq_BaseCase!AC518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD518-RevReq_BaseCase!AD518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE518-RevReq_BaseCase!AE518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF518-RevReq_BaseCase!AF518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG518-RevReq_BaseCase!AG518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH518-RevReq_BaseCase!AH518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI518-RevReq_BaseCase!AI518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ518-RevReq_BaseCase!AJ518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK518-RevReq_BaseCase!AK518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL518-RevReq_BaseCase!AL518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM518-RevReq_BaseCase!AM518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN518-RevReq_BaseCase!AN518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO518-RevReq_BaseCase!AO518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP518-RevReq_BaseCase!AP518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ518-RevReq_BaseCase!AQ518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR518-RevReq_BaseCase!AR518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS518-RevReq_BaseCase!AS518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT518-RevReq_BaseCase!AT518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU518-RevReq_BaseCase!AU518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV518-RevReq_BaseCase!AV518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW518-RevReq_BaseCase!AW518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX518-RevReq_BaseCase!AX518","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY518-RevReq_BaseCase!AY518","v":0}]
[{"$f":"+RevReq_BaseCase!A519","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O519-RevReq_BaseCase!O519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P519-RevReq_BaseCase!P519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q519-RevReq_BaseCase!Q519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R519-RevReq_BaseCase!R519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S519-RevReq_BaseCase!S519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T519-RevReq_BaseCase!T519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U519-RevReq_BaseCase!U519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V519-RevReq_BaseCase!V519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W519-RevReq_BaseCase!W519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X519-RevReq_BaseCase!X519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y519-RevReq_BaseCase!Y519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z519-RevReq_BaseCase!Z519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA519-RevReq_BaseCase!AA519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB519-RevReq_BaseCase!AB519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC519-RevReq_BaseCase!AC519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD519-RevReq_BaseCase!AD519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE519-RevReq_BaseCase!AE519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF519-RevReq_BaseCase!AF519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG519-RevReq_BaseCase!AG519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH519-RevReq_BaseCase!AH519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI519-RevReq_BaseCase!AI519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ519-RevReq_BaseCase!AJ519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK519-RevReq_BaseCase!AK519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL519-RevReq_BaseCase!AL519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM519-RevReq_BaseCase!AM519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN519-RevReq_BaseCase!AN519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO519-RevReq_BaseCase!AO519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP519-RevReq_BaseCase!AP519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ519-RevReq_BaseCase!AQ519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR519-RevReq_BaseCase!AR519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS519-RevReq_BaseCase!AS519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT519-RevReq_BaseCase!AT519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU519-RevReq_BaseCase!AU519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV519-RevReq_BaseCase!AV519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW519-RevReq_BaseCase!AW519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX519-RevReq_BaseCase!AX519","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY519-RevReq_BaseCase!AY519","v":0}]
[{"$f":"+RevReq_BaseCase!A520","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$H$26","v":0.12324039782381968},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O520-RevReq_BaseCase!O520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P520-RevReq_BaseCase!P520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q520-RevReq_BaseCase!Q520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R520-RevReq_BaseCase!R520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S520-RevReq_BaseCase!S520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T520-RevReq_BaseCase!T520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U520-RevReq_BaseCase!U520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V520-RevReq_BaseCase!V520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W520-RevReq_BaseCase!W520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X520-RevReq_BaseCase!X520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y520-RevReq_BaseCase!Y520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z520-RevReq_BaseCase!Z520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA520-RevReq_BaseCase!AA520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB520-RevReq_BaseCase!AB520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC520-RevReq_BaseCase!AC520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD520-RevReq_BaseCase!AD520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE520-RevReq_BaseCase!AE520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF520-RevReq_BaseCase!AF520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG520-RevReq_BaseCase!AG520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH520-RevReq_BaseCase!AH520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI520-RevReq_BaseCase!AI520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ520-RevReq_BaseCase!AJ520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK520-RevReq_BaseCase!AK520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL520-RevReq_BaseCase!AL520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM520-RevReq_BaseCase!AM520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN520-RevReq_BaseCase!AN520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO520-RevReq_BaseCase!AO520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP520-RevReq_BaseCase!AP520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ520-RevReq_BaseCase!AQ520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR520-RevReq_BaseCase!AR520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS520-RevReq_BaseCase!AS520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT520-RevReq_BaseCase!AT520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU520-RevReq_BaseCase!AU520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV520-RevReq_BaseCase!AV520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW520-RevReq_BaseCase!AW520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX520-RevReq_BaseCase!AX520","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY520-RevReq_BaseCase!AY520","v":0}]
[null,null,null,{"$f":"\"Total \"&D495","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,-84463267.052682355,-335818436.35472071,null,null,null,{"$f":"SUM(P496:P520)","v":0},6538069.771307433,3890952.6146146562,3232484.0217410768,-2820363.9080819176,-4292913.102106194,-5452040.1677114889,-6583937.2934490014,-8174763.3504809784,-9843738.9258699305,-11428007.311802294,-12577637.082262564,-12738046.582208797,-12776384.643106066,-12847240.536982879,-12754618.031873792,-12516815.345574314,-12284697.667496834,-12348208.494937725,-12515162.266393665,-12401083.161275879,-12204484.957206208,-12059798.081478281,-12008849.52266329,-12113530.621181991,-12265264.311682191,-12392144.304713637,-12324884.773745699,-12326110.025961731,-12247662.544463184,-11939286.777397893,-11652040.97926699,-11306640.1086901,-10969636.571383715,-10654894.22767581,-8659057.0832588933]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$377:P$401,$H$496:$H$520)-P521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,{"$f":"C530+1","v":1},{"$f":"INDEX(D$55:D$79,$C531,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C531,1)","v":"Capital"},4,null,{"$f":"YEAR(I531)","v":2016},{"$f":"I174","v":"2016-12-31"},null,{"$f":"SUMPRODUCT(O531:AY531,$O$5:$AY$5)","v":0},{"$f":"SUM(O531:AY531)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O531-RevReq_BaseCase!O531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P531-RevReq_BaseCase!P531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q531-RevReq_BaseCase!Q531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R531-RevReq_BaseCase!R531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S531-RevReq_BaseCase!S531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T531-RevReq_BaseCase!T531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U531-RevReq_BaseCase!U531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V531-RevReq_BaseCase!V531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W531-RevReq_BaseCase!W531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X531-RevReq_BaseCase!X531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y531-RevReq_BaseCase!Y531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z531-RevReq_BaseCase!Z531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA531-RevReq_BaseCase!AA531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB531-RevReq_BaseCase!AB531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC531-RevReq_BaseCase!AC531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD531-RevReq_BaseCase!AD531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE531-RevReq_BaseCase!AE531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF531-RevReq_BaseCase!AF531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG531-RevReq_BaseCase!AG531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH531-RevReq_BaseCase!AH531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI531-RevReq_BaseCase!AI531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ531-RevReq_BaseCase!AJ531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK531-RevReq_BaseCase!AK531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL531-RevReq_BaseCase!AL531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM531-RevReq_BaseCase!AM531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN531-RevReq_BaseCase!AN531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO531-RevReq_BaseCase!AO531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP531-RevReq_BaseCase!AP531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ531-RevReq_BaseCase!AQ531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR531-RevReq_BaseCase!AR531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS531-RevReq_BaseCase!AS531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT531-RevReq_BaseCase!AT531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU531-RevReq_BaseCase!AU531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV531-RevReq_BaseCase!AV531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW531-RevReq_BaseCase!AW531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX531-RevReq_BaseCase!AX531","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY531-RevReq_BaseCase!AY531","v":0}]
[null,null,{"$f":"C531+1","v":2},{"$f":"INDEX(D$55:D$79,$C532,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"YEAR(I532)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O532-RevReq_BaseCase!O532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P532-RevReq_BaseCase!P532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q532-RevReq_BaseCase!Q532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R532-RevReq_BaseCase!R532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S532-RevReq_BaseCase!S532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T532-RevReq_BaseCase!T532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U532-RevReq_BaseCase!U532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V532-RevReq_BaseCase!V532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W532-RevReq_BaseCase!W532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X532-RevReq_BaseCase!X532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y532-RevReq_BaseCase!Y532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z532-RevReq_BaseCase!Z532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA532-RevReq_BaseCase!AA532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB532-RevReq_BaseCase!AB532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC532-RevReq_BaseCase!AC532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD532-RevReq_BaseCase!AD532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE532-RevReq_BaseCase!AE532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF532-RevReq_BaseCase!AF532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG532-RevReq_BaseCase!AG532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH532-RevReq_BaseCase!AH532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI532-RevReq_BaseCase!AI532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ532-RevReq_BaseCase!AJ532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK532-RevReq_BaseCase!AK532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL532-RevReq_BaseCase!AL532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM532-RevReq_BaseCase!AM532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN532-RevReq_BaseCase!AN532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO532-RevReq_BaseCase!AO532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP532-RevReq_BaseCase!AP532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ532-RevReq_BaseCase!AQ532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR532-RevReq_BaseCase!AR532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS532-RevReq_BaseCase!AS532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT532-RevReq_BaseCase!AT532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU532-RevReq_BaseCase!AU532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV532-RevReq_BaseCase!AV532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW532-RevReq_BaseCase!AW532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX532-RevReq_BaseCase!AX532","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY532-RevReq_BaseCase!AY532","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,2017,"2017-07-01",null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O533-RevReq_BaseCase!O533","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P533-RevReq_BaseCase!P533","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q533-RevReq_BaseCase!Q533","v":-2030820},{"$f":"+'RevReq_ExitCase_(2018)'!R533-RevReq_BaseCase!R533","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2018)'!S533-RevReq_BaseCase!S533","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2018)'!T533-RevReq_BaseCase!T533","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2018)'!U533-RevReq_BaseCase!U533","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2018)'!V533-RevReq_BaseCase!V533","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2018)'!W533-RevReq_BaseCase!W533","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2018)'!X533-RevReq_BaseCase!X533","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2018)'!Y533-RevReq_BaseCase!Y533","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2018)'!Z533-RevReq_BaseCase!Z533","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2018)'!AA533-RevReq_BaseCase!AA533","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2018)'!AB533-RevReq_BaseCase!AB533","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2018)'!AC533-RevReq_BaseCase!AC533","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2018)'!AD533-RevReq_BaseCase!AD533","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2018)'!AE533-RevReq_BaseCase!AE533","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2018)'!AF533-RevReq_BaseCase!AF533","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2018)'!AG533-RevReq_BaseCase!AG533","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2018)'!AH533-RevReq_BaseCase!AH533","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2018)'!AI533-RevReq_BaseCase!AI533","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2018)'!AJ533-RevReq_BaseCase!AJ533","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2018)'!AK533-RevReq_BaseCase!AK533","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2018)'!AL533-RevReq_BaseCase!AL533","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2018)'!AM533-RevReq_BaseCase!AM533","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2018)'!AN533-RevReq_BaseCase!AN533","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2018)'!AO533-RevReq_BaseCase!AO533","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2018)'!AP533-RevReq_BaseCase!AP533","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2018)'!AQ533-RevReq_BaseCase!AQ533","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2018)'!AR533-RevReq_BaseCase!AR533","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2018)'!AS533-RevReq_BaseCase!AS533","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2018)'!AT533-RevReq_BaseCase!AT533","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2018)'!AU533-RevReq_BaseCase!AU533","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2018)'!AV533-RevReq_BaseCase!AV533","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2018)'!AW533-RevReq_BaseCase!AW533","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2018)'!AX533-RevReq_BaseCase!AX533","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2018)'!AY533-RevReq_BaseCase!AY533","v":-3594401.4930002391}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,2017,"2017-07-01",null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O534-RevReq_BaseCase!O534","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P534-RevReq_BaseCase!P534","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q534-RevReq_BaseCase!Q534","v":-408000},{"$f":"+'RevReq_ExitCase_(2018)'!R534-RevReq_BaseCase!R534","v":-416160},{"$f":"+'RevReq_ExitCase_(2018)'!S534-RevReq_BaseCase!S534","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2018)'!T534-RevReq_BaseCase!T534","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2018)'!U534-RevReq_BaseCase!U534","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2018)'!V534-RevReq_BaseCase!V534","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2018)'!W534-RevReq_BaseCase!W534","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2018)'!X534-RevReq_BaseCase!X534","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2018)'!Y534-RevReq_BaseCase!Y534","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2018)'!Z534-RevReq_BaseCase!Z534","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2018)'!AA534-RevReq_BaseCase!AA534","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2018)'!AB534-RevReq_BaseCase!AB534","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2018)'!AC534-RevReq_BaseCase!AC534","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2018)'!AD534-RevReq_BaseCase!AD534","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2018)'!AE534-RevReq_BaseCase!AE534","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2018)'!AF534-RevReq_BaseCase!AF534","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2018)'!AG534-RevReq_BaseCase!AG534","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2018)'!AH534-RevReq_BaseCase!AH534","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2018)'!AI534-RevReq_BaseCase!AI534","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2018)'!AJ534-RevReq_BaseCase!AJ534","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2018)'!AK534-RevReq_BaseCase!AK534","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2018)'!AL534-RevReq_BaseCase!AL534","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2018)'!AM534-RevReq_BaseCase!AM534","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2018)'!AN534-RevReq_BaseCase!AN534","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2018)'!AO534-RevReq_BaseCase!AO534","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2018)'!AP534-RevReq_BaseCase!AP534","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2018)'!AQ534-RevReq_BaseCase!AQ534","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2018)'!AR534-RevReq_BaseCase!AR534","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2018)'!AS534-RevReq_BaseCase!AS534","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2018)'!AT534-RevReq_BaseCase!AT534","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2018)'!AU534-RevReq_BaseCase!AU534","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2018)'!AV534-RevReq_BaseCase!AV534","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2018)'!AW534-RevReq_BaseCase!AW534","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2018)'!AX534-RevReq_BaseCase!AX534","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2018)'!AY534-RevReq_BaseCase!AY534","v":-799955.82106498256}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O535-RevReq_BaseCase!O535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P535-RevReq_BaseCase!P535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q535-RevReq_BaseCase!Q535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R535-RevReq_BaseCase!R535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S535-RevReq_BaseCase!S535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T535-RevReq_BaseCase!T535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U535-RevReq_BaseCase!U535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V535-RevReq_BaseCase!V535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W535-RevReq_BaseCase!W535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X535-RevReq_BaseCase!X535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y535-RevReq_BaseCase!Y535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z535-RevReq_BaseCase!Z535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA535-RevReq_BaseCase!AA535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB535-RevReq_BaseCase!AB535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC535-RevReq_BaseCase!AC535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD535-RevReq_BaseCase!AD535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE535-RevReq_BaseCase!AE535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF535-RevReq_BaseCase!AF535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG535-RevReq_BaseCase!AG535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH535-RevReq_BaseCase!AH535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI535-RevReq_BaseCase!AI535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ535-RevReq_BaseCase!AJ535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK535-RevReq_BaseCase!AK535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL535-RevReq_BaseCase!AL535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM535-RevReq_BaseCase!AM535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN535-RevReq_BaseCase!AN535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO535-RevReq_BaseCase!AO535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP535-RevReq_BaseCase!AP535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ535-RevReq_BaseCase!AQ535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR535-RevReq_BaseCase!AR535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS535-RevReq_BaseCase!AS535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT535-RevReq_BaseCase!AT535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU535-RevReq_BaseCase!AU535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV535-RevReq_BaseCase!AV535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW535-RevReq_BaseCase!AW535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX535-RevReq_BaseCase!AX535","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY535-RevReq_BaseCase!AY535","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O536-RevReq_BaseCase!O536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P536-RevReq_BaseCase!P536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q536-RevReq_BaseCase!Q536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R536-RevReq_BaseCase!R536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S536-RevReq_BaseCase!S536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T536-RevReq_BaseCase!T536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U536-RevReq_BaseCase!U536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V536-RevReq_BaseCase!V536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W536-RevReq_BaseCase!W536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X536-RevReq_BaseCase!X536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y536-RevReq_BaseCase!Y536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z536-RevReq_BaseCase!Z536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA536-RevReq_BaseCase!AA536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB536-RevReq_BaseCase!AB536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC536-RevReq_BaseCase!AC536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD536-RevReq_BaseCase!AD536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE536-RevReq_BaseCase!AE536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF536-RevReq_BaseCase!AF536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG536-RevReq_BaseCase!AG536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH536-RevReq_BaseCase!AH536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI536-RevReq_BaseCase!AI536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ536-RevReq_BaseCase!AJ536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK536-RevReq_BaseCase!AK536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL536-RevReq_BaseCase!AL536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM536-RevReq_BaseCase!AM536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN536-RevReq_BaseCase!AN536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO536-RevReq_BaseCase!AO536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP536-RevReq_BaseCase!AP536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ536-RevReq_BaseCase!AQ536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR536-RevReq_BaseCase!AR536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS536-RevReq_BaseCase!AS536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT536-RevReq_BaseCase!AT536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU536-RevReq_BaseCase!AU536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV536-RevReq_BaseCase!AV536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW536-RevReq_BaseCase!AW536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX536-RevReq_BaseCase!AX536","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY536-RevReq_BaseCase!AY536","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"+H238","v":2018},"2018-01-01",null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O537-RevReq_BaseCase!O537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P537-RevReq_BaseCase!P537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q537-RevReq_BaseCase!Q537","v":22057669},{"$f":"+'RevReq_ExitCase_(2018)'!R537-RevReq_BaseCase!R537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S537-RevReq_BaseCase!S537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T537-RevReq_BaseCase!T537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U537-RevReq_BaseCase!U537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V537-RevReq_BaseCase!V537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W537-RevReq_BaseCase!W537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X537-RevReq_BaseCase!X537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y537-RevReq_BaseCase!Y537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z537-RevReq_BaseCase!Z537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA537-RevReq_BaseCase!AA537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB537-RevReq_BaseCase!AB537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC537-RevReq_BaseCase!AC537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD537-RevReq_BaseCase!AD537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE537-RevReq_BaseCase!AE537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF537-RevReq_BaseCase!AF537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG537-RevReq_BaseCase!AG537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH537-RevReq_BaseCase!AH537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI537-RevReq_BaseCase!AI537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ537-RevReq_BaseCase!AJ537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK537-RevReq_BaseCase!AK537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL537-RevReq_BaseCase!AL537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM537-RevReq_BaseCase!AM537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN537-RevReq_BaseCase!AN537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO537-RevReq_BaseCase!AO537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP537-RevReq_BaseCase!AP537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ537-RevReq_BaseCase!AQ537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR537-RevReq_BaseCase!AR537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS537-RevReq_BaseCase!AS537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT537-RevReq_BaseCase!AT537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU537-RevReq_BaseCase!AU537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV537-RevReq_BaseCase!AV537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW537-RevReq_BaseCase!AW537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX537-RevReq_BaseCase!AX537","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY537-RevReq_BaseCase!AY537","v":-54661527}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"YEAR(I538)","v":2017},"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O538-RevReq_BaseCase!O538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P538-RevReq_BaseCase!P538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q538-RevReq_BaseCase!Q538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R538-RevReq_BaseCase!R538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S538-RevReq_BaseCase!S538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T538-RevReq_BaseCase!T538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U538-RevReq_BaseCase!U538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V538-RevReq_BaseCase!V538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W538-RevReq_BaseCase!W538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X538-RevReq_BaseCase!X538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y538-RevReq_BaseCase!Y538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z538-RevReq_BaseCase!Z538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA538-RevReq_BaseCase!AA538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB538-RevReq_BaseCase!AB538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC538-RevReq_BaseCase!AC538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD538-RevReq_BaseCase!AD538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE538-RevReq_BaseCase!AE538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF538-RevReq_BaseCase!AF538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG538-RevReq_BaseCase!AG538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH538-RevReq_BaseCase!AH538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI538-RevReq_BaseCase!AI538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ538-RevReq_BaseCase!AJ538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK538-RevReq_BaseCase!AK538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL538-RevReq_BaseCase!AL538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM538-RevReq_BaseCase!AM538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN538-RevReq_BaseCase!AN538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO538-RevReq_BaseCase!AO538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP538-RevReq_BaseCase!AP538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ538-RevReq_BaseCase!AQ538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR538-RevReq_BaseCase!AR538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS538-RevReq_BaseCase!AS538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT538-RevReq_BaseCase!AT538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU538-RevReq_BaseCase!AU538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV538-RevReq_BaseCase!AV538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW538-RevReq_BaseCase!AW538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX538-RevReq_BaseCase!AX538","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY538-RevReq_BaseCase!AY538","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O539-RevReq_BaseCase!O539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P539-RevReq_BaseCase!P539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q539-RevReq_BaseCase!Q539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R539-RevReq_BaseCase!R539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S539-RevReq_BaseCase!S539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T539-RevReq_BaseCase!T539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U539-RevReq_BaseCase!U539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V539-RevReq_BaseCase!V539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W539-RevReq_BaseCase!W539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X539-RevReq_BaseCase!X539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y539-RevReq_BaseCase!Y539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z539-RevReq_BaseCase!Z539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA539-RevReq_BaseCase!AA539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB539-RevReq_BaseCase!AB539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC539-RevReq_BaseCase!AC539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD539-RevReq_BaseCase!AD539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE539-RevReq_BaseCase!AE539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF539-RevReq_BaseCase!AF539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG539-RevReq_BaseCase!AG539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH539-RevReq_BaseCase!AH539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI539-RevReq_BaseCase!AI539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ539-RevReq_BaseCase!AJ539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK539-RevReq_BaseCase!AK539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL539-RevReq_BaseCase!AL539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM539-RevReq_BaseCase!AM539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN539-RevReq_BaseCase!AN539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO539-RevReq_BaseCase!AO539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP539-RevReq_BaseCase!AP539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ539-RevReq_BaseCase!AQ539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR539-RevReq_BaseCase!AR539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS539-RevReq_BaseCase!AS539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT539-RevReq_BaseCase!AT539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU539-RevReq_BaseCase!AU539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV539-RevReq_BaseCase!AV539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW539-RevReq_BaseCase!AW539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX539-RevReq_BaseCase!AX539","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY539-RevReq_BaseCase!AY539","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O540-RevReq_BaseCase!O540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P540-RevReq_BaseCase!P540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q540-RevReq_BaseCase!Q540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R540-RevReq_BaseCase!R540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S540-RevReq_BaseCase!S540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T540-RevReq_BaseCase!T540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U540-RevReq_BaseCase!U540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V540-RevReq_BaseCase!V540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W540-RevReq_BaseCase!W540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X540-RevReq_BaseCase!X540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y540-RevReq_BaseCase!Y540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z540-RevReq_BaseCase!Z540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA540-RevReq_BaseCase!AA540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB540-RevReq_BaseCase!AB540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC540-RevReq_BaseCase!AC540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD540-RevReq_BaseCase!AD540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE540-RevReq_BaseCase!AE540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF540-RevReq_BaseCase!AF540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG540-RevReq_BaseCase!AG540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH540-RevReq_BaseCase!AH540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI540-RevReq_BaseCase!AI540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ540-RevReq_BaseCase!AJ540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK540-RevReq_BaseCase!AK540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL540-RevReq_BaseCase!AL540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM540-RevReq_BaseCase!AM540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN540-RevReq_BaseCase!AN540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO540-RevReq_BaseCase!AO540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP540-RevReq_BaseCase!AP540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ540-RevReq_BaseCase!AQ540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR540-RevReq_BaseCase!AR540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS540-RevReq_BaseCase!AS540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT540-RevReq_BaseCase!AT540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU540-RevReq_BaseCase!AU540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV540-RevReq_BaseCase!AV540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW540-RevReq_BaseCase!AW540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX540-RevReq_BaseCase!AX540","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY540-RevReq_BaseCase!AY540","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O541-RevReq_BaseCase!O541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P541-RevReq_BaseCase!P541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q541-RevReq_BaseCase!Q541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R541-RevReq_BaseCase!R541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S541-RevReq_BaseCase!S541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T541-RevReq_BaseCase!T541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U541-RevReq_BaseCase!U541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V541-RevReq_BaseCase!V541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W541-RevReq_BaseCase!W541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X541-RevReq_BaseCase!X541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y541-RevReq_BaseCase!Y541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z541-RevReq_BaseCase!Z541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA541-RevReq_BaseCase!AA541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB541-RevReq_BaseCase!AB541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC541-RevReq_BaseCase!AC541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD541-RevReq_BaseCase!AD541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE541-RevReq_BaseCase!AE541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF541-RevReq_BaseCase!AF541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG541-RevReq_BaseCase!AG541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH541-RevReq_BaseCase!AH541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI541-RevReq_BaseCase!AI541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ541-RevReq_BaseCase!AJ541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK541-RevReq_BaseCase!AK541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL541-RevReq_BaseCase!AL541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM541-RevReq_BaseCase!AM541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN541-RevReq_BaseCase!AN541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO541-RevReq_BaseCase!AO541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP541-RevReq_BaseCase!AP541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ541-RevReq_BaseCase!AQ541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR541-RevReq_BaseCase!AR541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS541-RevReq_BaseCase!AS541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT541-RevReq_BaseCase!AT541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU541-RevReq_BaseCase!AU541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV541-RevReq_BaseCase!AV541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW541-RevReq_BaseCase!AW541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX541-RevReq_BaseCase!AX541","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY541-RevReq_BaseCase!AY541","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O542-RevReq_BaseCase!O542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P542-RevReq_BaseCase!P542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q542-RevReq_BaseCase!Q542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R542-RevReq_BaseCase!R542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S542-RevReq_BaseCase!S542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T542-RevReq_BaseCase!T542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U542-RevReq_BaseCase!U542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V542-RevReq_BaseCase!V542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W542-RevReq_BaseCase!W542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X542-RevReq_BaseCase!X542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y542-RevReq_BaseCase!Y542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z542-RevReq_BaseCase!Z542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA542-RevReq_BaseCase!AA542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB542-RevReq_BaseCase!AB542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC542-RevReq_BaseCase!AC542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD542-RevReq_BaseCase!AD542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE542-RevReq_BaseCase!AE542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF542-RevReq_BaseCase!AF542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG542-RevReq_BaseCase!AG542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH542-RevReq_BaseCase!AH542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI542-RevReq_BaseCase!AI542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ542-RevReq_BaseCase!AJ542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK542-RevReq_BaseCase!AK542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL542-RevReq_BaseCase!AL542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM542-RevReq_BaseCase!AM542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN542-RevReq_BaseCase!AN542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO542-RevReq_BaseCase!AO542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP542-RevReq_BaseCase!AP542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ542-RevReq_BaseCase!AQ542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR542-RevReq_BaseCase!AR542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS542-RevReq_BaseCase!AS542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT542-RevReq_BaseCase!AT542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU542-RevReq_BaseCase!AU542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV542-RevReq_BaseCase!AV542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW542-RevReq_BaseCase!AW542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX542-RevReq_BaseCase!AX542","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY542-RevReq_BaseCase!AY542","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O543-RevReq_BaseCase!O543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P543-RevReq_BaseCase!P543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q543-RevReq_BaseCase!Q543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R543-RevReq_BaseCase!R543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S543-RevReq_BaseCase!S543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T543-RevReq_BaseCase!T543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U543-RevReq_BaseCase!U543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V543-RevReq_BaseCase!V543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W543-RevReq_BaseCase!W543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X543-RevReq_BaseCase!X543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y543-RevReq_BaseCase!Y543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z543-RevReq_BaseCase!Z543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA543-RevReq_BaseCase!AA543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB543-RevReq_BaseCase!AB543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC543-RevReq_BaseCase!AC543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD543-RevReq_BaseCase!AD543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE543-RevReq_BaseCase!AE543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF543-RevReq_BaseCase!AF543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG543-RevReq_BaseCase!AG543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH543-RevReq_BaseCase!AH543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI543-RevReq_BaseCase!AI543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ543-RevReq_BaseCase!AJ543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK543-RevReq_BaseCase!AK543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL543-RevReq_BaseCase!AL543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM543-RevReq_BaseCase!AM543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN543-RevReq_BaseCase!AN543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO543-RevReq_BaseCase!AO543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP543-RevReq_BaseCase!AP543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ543-RevReq_BaseCase!AQ543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR543-RevReq_BaseCase!AR543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS543-RevReq_BaseCase!AS543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT543-RevReq_BaseCase!AT543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU543-RevReq_BaseCase!AU543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV543-RevReq_BaseCase!AV543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW543-RevReq_BaseCase!AW543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX543-RevReq_BaseCase!AX543","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY543-RevReq_BaseCase!AY543","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"+H245","v":2018},"2018-01-01",null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O544-RevReq_BaseCase!O544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P544-RevReq_BaseCase!P544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q544-RevReq_BaseCase!Q544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R544-RevReq_BaseCase!R544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S544-RevReq_BaseCase!S544","v":-42800087},{"$f":"+'RevReq_ExitCase_(2018)'!T544-RevReq_BaseCase!T544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U544-RevReq_BaseCase!U544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V544-RevReq_BaseCase!V544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W544-RevReq_BaseCase!W544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X544-RevReq_BaseCase!X544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y544-RevReq_BaseCase!Y544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z544-RevReq_BaseCase!Z544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA544-RevReq_BaseCase!AA544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB544-RevReq_BaseCase!AB544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC544-RevReq_BaseCase!AC544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD544-RevReq_BaseCase!AD544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE544-RevReq_BaseCase!AE544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF544-RevReq_BaseCase!AF544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG544-RevReq_BaseCase!AG544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH544-RevReq_BaseCase!AH544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI544-RevReq_BaseCase!AI544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ544-RevReq_BaseCase!AJ544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK544-RevReq_BaseCase!AK544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL544-RevReq_BaseCase!AL544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM544-RevReq_BaseCase!AM544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN544-RevReq_BaseCase!AN544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO544-RevReq_BaseCase!AO544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP544-RevReq_BaseCase!AP544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ544-RevReq_BaseCase!AQ544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR544-RevReq_BaseCase!AR544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS544-RevReq_BaseCase!AS544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT544-RevReq_BaseCase!AT544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU544-RevReq_BaseCase!AU544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV544-RevReq_BaseCase!AV544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW544-RevReq_BaseCase!AW544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX544-RevReq_BaseCase!AX544","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY544-RevReq_BaseCase!AY544","v":0}]
[null,null,15,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O545-RevReq_BaseCase!O545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P545-RevReq_BaseCase!P545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q545-RevReq_BaseCase!Q545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R545-RevReq_BaseCase!R545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S545-RevReq_BaseCase!S545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T545-RevReq_BaseCase!T545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U545-RevReq_BaseCase!U545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V545-RevReq_BaseCase!V545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W545-RevReq_BaseCase!W545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X545-RevReq_BaseCase!X545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y545-RevReq_BaseCase!Y545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z545-RevReq_BaseCase!Z545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA545-RevReq_BaseCase!AA545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB545-RevReq_BaseCase!AB545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC545-RevReq_BaseCase!AC545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD545-RevReq_BaseCase!AD545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE545-RevReq_BaseCase!AE545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF545-RevReq_BaseCase!AF545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG545-RevReq_BaseCase!AG545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH545-RevReq_BaseCase!AH545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI545-RevReq_BaseCase!AI545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ545-RevReq_BaseCase!AJ545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK545-RevReq_BaseCase!AK545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL545-RevReq_BaseCase!AL545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM545-RevReq_BaseCase!AM545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN545-RevReq_BaseCase!AN545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO545-RevReq_BaseCase!AO545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP545-RevReq_BaseCase!AP545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ545-RevReq_BaseCase!AQ545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR545-RevReq_BaseCase!AR545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS545-RevReq_BaseCase!AS545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT545-RevReq_BaseCase!AT545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU545-RevReq_BaseCase!AU545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV545-RevReq_BaseCase!AV545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW545-RevReq_BaseCase!AW545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX545-RevReq_BaseCase!AX545","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY545-RevReq_BaseCase!AY545","v":0}]
[null,null,16,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O546-RevReq_BaseCase!O546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P546-RevReq_BaseCase!P546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q546-RevReq_BaseCase!Q546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R546-RevReq_BaseCase!R546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S546-RevReq_BaseCase!S546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T546-RevReq_BaseCase!T546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U546-RevReq_BaseCase!U546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V546-RevReq_BaseCase!V546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W546-RevReq_BaseCase!W546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X546-RevReq_BaseCase!X546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y546-RevReq_BaseCase!Y546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z546-RevReq_BaseCase!Z546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA546-RevReq_BaseCase!AA546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB546-RevReq_BaseCase!AB546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC546-RevReq_BaseCase!AC546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD546-RevReq_BaseCase!AD546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE546-RevReq_BaseCase!AE546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF546-RevReq_BaseCase!AF546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG546-RevReq_BaseCase!AG546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH546-RevReq_BaseCase!AH546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI546-RevReq_BaseCase!AI546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ546-RevReq_BaseCase!AJ546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK546-RevReq_BaseCase!AK546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL546-RevReq_BaseCase!AL546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM546-RevReq_BaseCase!AM546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN546-RevReq_BaseCase!AN546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO546-RevReq_BaseCase!AO546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP546-RevReq_BaseCase!AP546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ546-RevReq_BaseCase!AQ546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR546-RevReq_BaseCase!AR546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS546-RevReq_BaseCase!AS546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT546-RevReq_BaseCase!AT546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU546-RevReq_BaseCase!AU546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV546-RevReq_BaseCase!AV546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW546-RevReq_BaseCase!AW546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX546-RevReq_BaseCase!AX546","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY546-RevReq_BaseCase!AY546","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,2018,"2018-01-01",null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O547-RevReq_BaseCase!O547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P547-RevReq_BaseCase!P547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q547-RevReq_BaseCase!Q547","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R547-RevReq_BaseCase!R547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S547-RevReq_BaseCase!S547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T547-RevReq_BaseCase!T547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U547-RevReq_BaseCase!U547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V547-RevReq_BaseCase!V547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W547-RevReq_BaseCase!W547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X547-RevReq_BaseCase!X547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y547-RevReq_BaseCase!Y547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z547-RevReq_BaseCase!Z547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA547-RevReq_BaseCase!AA547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB547-RevReq_BaseCase!AB547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC547-RevReq_BaseCase!AC547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD547-RevReq_BaseCase!AD547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE547-RevReq_BaseCase!AE547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF547-RevReq_BaseCase!AF547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG547-RevReq_BaseCase!AG547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH547-RevReq_BaseCase!AH547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI547-RevReq_BaseCase!AI547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ547-RevReq_BaseCase!AJ547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK547-RevReq_BaseCase!AK547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL547-RevReq_BaseCase!AL547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM547-RevReq_BaseCase!AM547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN547-RevReq_BaseCase!AN547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO547-RevReq_BaseCase!AO547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP547-RevReq_BaseCase!AP547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ547-RevReq_BaseCase!AQ547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR547-RevReq_BaseCase!AR547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS547-RevReq_BaseCase!AS547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT547-RevReq_BaseCase!AT547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU547-RevReq_BaseCase!AU547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV547-RevReq_BaseCase!AV547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW547-RevReq_BaseCase!AW547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX547-RevReq_BaseCase!AX547","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY547-RevReq_BaseCase!AY547","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O548-RevReq_BaseCase!O548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P548-RevReq_BaseCase!P548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q548-RevReq_BaseCase!Q548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R548-RevReq_BaseCase!R548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S548-RevReq_BaseCase!S548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T548-RevReq_BaseCase!T548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U548-RevReq_BaseCase!U548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V548-RevReq_BaseCase!V548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W548-RevReq_BaseCase!W548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X548-RevReq_BaseCase!X548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y548-RevReq_BaseCase!Y548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z548-RevReq_BaseCase!Z548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA548-RevReq_BaseCase!AA548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB548-RevReq_BaseCase!AB548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC548-RevReq_BaseCase!AC548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD548-RevReq_BaseCase!AD548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE548-RevReq_BaseCase!AE548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF548-RevReq_BaseCase!AF548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG548-RevReq_BaseCase!AG548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH548-RevReq_BaseCase!AH548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI548-RevReq_BaseCase!AI548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ548-RevReq_BaseCase!AJ548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK548-RevReq_BaseCase!AK548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL548-RevReq_BaseCase!AL548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM548-RevReq_BaseCase!AM548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN548-RevReq_BaseCase!AN548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO548-RevReq_BaseCase!AO548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP548-RevReq_BaseCase!AP548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ548-RevReq_BaseCase!AQ548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR548-RevReq_BaseCase!AR548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS548-RevReq_BaseCase!AS548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT548-RevReq_BaseCase!AT548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU548-RevReq_BaseCase!AU548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV548-RevReq_BaseCase!AV548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW548-RevReq_BaseCase!AW548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX548-RevReq_BaseCase!AX548","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY548-RevReq_BaseCase!AY548","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,2018,"2018-01-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O549-RevReq_BaseCase!O549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P549-RevReq_BaseCase!P549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q549-RevReq_BaseCase!Q549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R549-RevReq_BaseCase!R549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S549-RevReq_BaseCase!S549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T549-RevReq_BaseCase!T549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U549-RevReq_BaseCase!U549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V549-RevReq_BaseCase!V549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W549-RevReq_BaseCase!W549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X549-RevReq_BaseCase!X549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y549-RevReq_BaseCase!Y549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z549-RevReq_BaseCase!Z549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA549-RevReq_BaseCase!AA549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB549-RevReq_BaseCase!AB549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC549-RevReq_BaseCase!AC549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD549-RevReq_BaseCase!AD549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE549-RevReq_BaseCase!AE549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF549-RevReq_BaseCase!AF549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG549-RevReq_BaseCase!AG549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH549-RevReq_BaseCase!AH549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI549-RevReq_BaseCase!AI549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ549-RevReq_BaseCase!AJ549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK549-RevReq_BaseCase!AK549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL549-RevReq_BaseCase!AL549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM549-RevReq_BaseCase!AM549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN549-RevReq_BaseCase!AN549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO549-RevReq_BaseCase!AO549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP549-RevReq_BaseCase!AP549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ549-RevReq_BaseCase!AQ549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR549-RevReq_BaseCase!AR549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS549-RevReq_BaseCase!AS549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT549-RevReq_BaseCase!AT549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU549-RevReq_BaseCase!AU549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV549-RevReq_BaseCase!AV549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW549-RevReq_BaseCase!AW549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX549-RevReq_BaseCase!AX549","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY549-RevReq_BaseCase!AY549","v":0}]
[null,null,20,0,"Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O550-RevReq_BaseCase!O550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P550-RevReq_BaseCase!P550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q550-RevReq_BaseCase!Q550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R550-RevReq_BaseCase!R550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S550-RevReq_BaseCase!S550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T550-RevReq_BaseCase!T550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U550-RevReq_BaseCase!U550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V550-RevReq_BaseCase!V550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W550-RevReq_BaseCase!W550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X550-RevReq_BaseCase!X550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y550-RevReq_BaseCase!Y550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z550-RevReq_BaseCase!Z550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA550-RevReq_BaseCase!AA550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB550-RevReq_BaseCase!AB550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC550-RevReq_BaseCase!AC550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD550-RevReq_BaseCase!AD550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE550-RevReq_BaseCase!AE550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF550-RevReq_BaseCase!AF550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG550-RevReq_BaseCase!AG550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH550-RevReq_BaseCase!AH550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI550-RevReq_BaseCase!AI550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ550-RevReq_BaseCase!AJ550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK550-RevReq_BaseCase!AK550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL550-RevReq_BaseCase!AL550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM550-RevReq_BaseCase!AM550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN550-RevReq_BaseCase!AN550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO550-RevReq_BaseCase!AO550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP550-RevReq_BaseCase!AP550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ550-RevReq_BaseCase!AQ550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR550-RevReq_BaseCase!AR550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS550-RevReq_BaseCase!AS550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT550-RevReq_BaseCase!AT550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU550-RevReq_BaseCase!AU550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV550-RevReq_BaseCase!AV550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW550-RevReq_BaseCase!AW550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX550-RevReq_BaseCase!AX550","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY550-RevReq_BaseCase!AY550","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O551-RevReq_BaseCase!O551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P551-RevReq_BaseCase!P551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q551-RevReq_BaseCase!Q551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R551-RevReq_BaseCase!R551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S551-RevReq_BaseCase!S551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T551-RevReq_BaseCase!T551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U551-RevReq_BaseCase!U551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V551-RevReq_BaseCase!V551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W551-RevReq_BaseCase!W551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X551-RevReq_BaseCase!X551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y551-RevReq_BaseCase!Y551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z551-RevReq_BaseCase!Z551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA551-RevReq_BaseCase!AA551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB551-RevReq_BaseCase!AB551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC551-RevReq_BaseCase!AC551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD551-RevReq_BaseCase!AD551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE551-RevReq_BaseCase!AE551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF551-RevReq_BaseCase!AF551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG551-RevReq_BaseCase!AG551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH551-RevReq_BaseCase!AH551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI551-RevReq_BaseCase!AI551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ551-RevReq_BaseCase!AJ551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK551-RevReq_BaseCase!AK551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL551-RevReq_BaseCase!AL551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM551-RevReq_BaseCase!AM551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN551-RevReq_BaseCase!AN551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO551-RevReq_BaseCase!AO551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP551-RevReq_BaseCase!AP551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ551-RevReq_BaseCase!AQ551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR551-RevReq_BaseCase!AR551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS551-RevReq_BaseCase!AS551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT551-RevReq_BaseCase!AT551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU551-RevReq_BaseCase!AU551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV551-RevReq_BaseCase!AV551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW551-RevReq_BaseCase!AW551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX551-RevReq_BaseCase!AX551","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY551-RevReq_BaseCase!AY551","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O552-RevReq_BaseCase!O552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P552-RevReq_BaseCase!P552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q552-RevReq_BaseCase!Q552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R552-RevReq_BaseCase!R552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S552-RevReq_BaseCase!S552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T552-RevReq_BaseCase!T552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U552-RevReq_BaseCase!U552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V552-RevReq_BaseCase!V552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W552-RevReq_BaseCase!W552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X552-RevReq_BaseCase!X552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y552-RevReq_BaseCase!Y552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z552-RevReq_BaseCase!Z552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA552-RevReq_BaseCase!AA552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB552-RevReq_BaseCase!AB552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC552-RevReq_BaseCase!AC552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD552-RevReq_BaseCase!AD552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE552-RevReq_BaseCase!AE552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF552-RevReq_BaseCase!AF552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG552-RevReq_BaseCase!AG552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH552-RevReq_BaseCase!AH552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI552-RevReq_BaseCase!AI552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ552-RevReq_BaseCase!AJ552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK552-RevReq_BaseCase!AK552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL552-RevReq_BaseCase!AL552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM552-RevReq_BaseCase!AM552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN552-RevReq_BaseCase!AN552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO552-RevReq_BaseCase!AO552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP552-RevReq_BaseCase!AP552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ552-RevReq_BaseCase!AQ552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR552-RevReq_BaseCase!AR552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS552-RevReq_BaseCase!AS552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT552-RevReq_BaseCase!AT552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU552-RevReq_BaseCase!AU552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV552-RevReq_BaseCase!AV552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW552-RevReq_BaseCase!AW552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX552-RevReq_BaseCase!AX552","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY552-RevReq_BaseCase!AY552","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O553-RevReq_BaseCase!O553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P553-RevReq_BaseCase!P553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q553-RevReq_BaseCase!Q553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R553-RevReq_BaseCase!R553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S553-RevReq_BaseCase!S553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T553-RevReq_BaseCase!T553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U553-RevReq_BaseCase!U553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V553-RevReq_BaseCase!V553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W553-RevReq_BaseCase!W553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X553-RevReq_BaseCase!X553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y553-RevReq_BaseCase!Y553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z553-RevReq_BaseCase!Z553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA553-RevReq_BaseCase!AA553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB553-RevReq_BaseCase!AB553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC553-RevReq_BaseCase!AC553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD553-RevReq_BaseCase!AD553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE553-RevReq_BaseCase!AE553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF553-RevReq_BaseCase!AF553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG553-RevReq_BaseCase!AG553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH553-RevReq_BaseCase!AH553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI553-RevReq_BaseCase!AI553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ553-RevReq_BaseCase!AJ553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK553-RevReq_BaseCase!AK553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL553-RevReq_BaseCase!AL553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM553-RevReq_BaseCase!AM553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN553-RevReq_BaseCase!AN553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO553-RevReq_BaseCase!AO553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP553-RevReq_BaseCase!AP553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ553-RevReq_BaseCase!AQ553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR553-RevReq_BaseCase!AR553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS553-RevReq_BaseCase!AS553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT553-RevReq_BaseCase!AT553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU553-RevReq_BaseCase!AU553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV553-RevReq_BaseCase!AV553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW553-RevReq_BaseCase!AW553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX553-RevReq_BaseCase!AX553","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY553-RevReq_BaseCase!AY553","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O554-RevReq_BaseCase!O554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P554-RevReq_BaseCase!P554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q554-RevReq_BaseCase!Q554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R554-RevReq_BaseCase!R554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S554-RevReq_BaseCase!S554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T554-RevReq_BaseCase!T554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U554-RevReq_BaseCase!U554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V554-RevReq_BaseCase!V554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W554-RevReq_BaseCase!W554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X554-RevReq_BaseCase!X554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y554-RevReq_BaseCase!Y554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z554-RevReq_BaseCase!Z554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA554-RevReq_BaseCase!AA554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB554-RevReq_BaseCase!AB554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC554-RevReq_BaseCase!AC554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD554-RevReq_BaseCase!AD554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE554-RevReq_BaseCase!AE554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF554-RevReq_BaseCase!AF554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG554-RevReq_BaseCase!AG554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH554-RevReq_BaseCase!AH554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI554-RevReq_BaseCase!AI554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ554-RevReq_BaseCase!AJ554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK554-RevReq_BaseCase!AK554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL554-RevReq_BaseCase!AL554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM554-RevReq_BaseCase!AM554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN554-RevReq_BaseCase!AN554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO554-RevReq_BaseCase!AO554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP554-RevReq_BaseCase!AP554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ554-RevReq_BaseCase!AQ554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR554-RevReq_BaseCase!AR554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS554-RevReq_BaseCase!AS554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT554-RevReq_BaseCase!AT554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU554-RevReq_BaseCase!AU554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV554-RevReq_BaseCase!AV554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW554-RevReq_BaseCase!AW554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX554-RevReq_BaseCase!AX554","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY554-RevReq_BaseCase!AY554","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,2017,"2017-07-01",null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O555-RevReq_BaseCase!O555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P555-RevReq_BaseCase!P555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q555-RevReq_BaseCase!Q555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R555-RevReq_BaseCase!R555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S555-RevReq_BaseCase!S555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T555-RevReq_BaseCase!T555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U555-RevReq_BaseCase!U555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V555-RevReq_BaseCase!V555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W555-RevReq_BaseCase!W555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X555-RevReq_BaseCase!X555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y555-RevReq_BaseCase!Y555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z555-RevReq_BaseCase!Z555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA555-RevReq_BaseCase!AA555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB555-RevReq_BaseCase!AB555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC555-RevReq_BaseCase!AC555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD555-RevReq_BaseCase!AD555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE555-RevReq_BaseCase!AE555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF555-RevReq_BaseCase!AF555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG555-RevReq_BaseCase!AG555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH555-RevReq_BaseCase!AH555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI555-RevReq_BaseCase!AI555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ555-RevReq_BaseCase!AJ555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK555-RevReq_BaseCase!AK555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL555-RevReq_BaseCase!AL555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM555-RevReq_BaseCase!AM555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN555-RevReq_BaseCase!AN555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO555-RevReq_BaseCase!AO555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP555-RevReq_BaseCase!AP555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ555-RevReq_BaseCase!AQ555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR555-RevReq_BaseCase!AR555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS555-RevReq_BaseCase!AS555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT555-RevReq_BaseCase!AT555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU555-RevReq_BaseCase!AU555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV555-RevReq_BaseCase!AV555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW555-RevReq_BaseCase!AW555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX555-RevReq_BaseCase!AX555","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY555-RevReq_BaseCase!AY555","v":0}]
[null,null,null,{"$f":"\"Total \"&D530","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,null,-8054385.8756348193,-207928678.03273293,null,null,{"$f":"SUM(O531:O555)","v":0},{"$f":"SUM(P531:P555)","v":0},{"$f":"SUM(Q531:Q555)","v":110018849},-2608074.7200000007,-46761576.464000002,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-59055884.314065218]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C559+1","v":1},{"$f":"INDEX(D$55:D$79,$C560,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C560,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O560:AY560,$O$5:$AY$5)","v":0},{"$f":"SUM(O560:AY560)","v":0},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O560-RevReq_BaseCase!O560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P560-RevReq_BaseCase!P560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q560-RevReq_BaseCase!Q560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R560-RevReq_BaseCase!R560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S560-RevReq_BaseCase!S560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T560-RevReq_BaseCase!T560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U560-RevReq_BaseCase!U560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V560-RevReq_BaseCase!V560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W560-RevReq_BaseCase!W560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X560-RevReq_BaseCase!X560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y560-RevReq_BaseCase!Y560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z560-RevReq_BaseCase!Z560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA560-RevReq_BaseCase!AA560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB560-RevReq_BaseCase!AB560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC560-RevReq_BaseCase!AC560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD560-RevReq_BaseCase!AD560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE560-RevReq_BaseCase!AE560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF560-RevReq_BaseCase!AF560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG560-RevReq_BaseCase!AG560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH560-RevReq_BaseCase!AH560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI560-RevReq_BaseCase!AI560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ560-RevReq_BaseCase!AJ560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK560-RevReq_BaseCase!AK560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL560-RevReq_BaseCase!AL560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM560-RevReq_BaseCase!AM560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN560-RevReq_BaseCase!AN560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO560-RevReq_BaseCase!AO560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP560-RevReq_BaseCase!AP560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ560-RevReq_BaseCase!AQ560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR560-RevReq_BaseCase!AR560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS560-RevReq_BaseCase!AS560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT560-RevReq_BaseCase!AT560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU560-RevReq_BaseCase!AU560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV560-RevReq_BaseCase!AV560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW560-RevReq_BaseCase!AW560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX560-RevReq_BaseCase!AX560","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY560-RevReq_BaseCase!AY560","v":0}]
[null,null,{"$f":"C560+1","v":2},{"$f":"INDEX(D$55:D$79,$C561,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O561-RevReq_BaseCase!O561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P561-RevReq_BaseCase!P561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q561-RevReq_BaseCase!Q561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R561-RevReq_BaseCase!R561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S561-RevReq_BaseCase!S561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T561-RevReq_BaseCase!T561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U561-RevReq_BaseCase!U561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V561-RevReq_BaseCase!V561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W561-RevReq_BaseCase!W561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X561-RevReq_BaseCase!X561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y561-RevReq_BaseCase!Y561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z561-RevReq_BaseCase!Z561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA561-RevReq_BaseCase!AA561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB561-RevReq_BaseCase!AB561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC561-RevReq_BaseCase!AC561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD561-RevReq_BaseCase!AD561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE561-RevReq_BaseCase!AE561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF561-RevReq_BaseCase!AF561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG561-RevReq_BaseCase!AG561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH561-RevReq_BaseCase!AH561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI561-RevReq_BaseCase!AI561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ561-RevReq_BaseCase!AJ561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK561-RevReq_BaseCase!AK561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL561-RevReq_BaseCase!AL561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM561-RevReq_BaseCase!AM561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN561-RevReq_BaseCase!AN561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO561-RevReq_BaseCase!AO561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP561-RevReq_BaseCase!AP561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ561-RevReq_BaseCase!AQ561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR561-RevReq_BaseCase!AR561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS561-RevReq_BaseCase!AS561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT561-RevReq_BaseCase!AT561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU561-RevReq_BaseCase!AU561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV561-RevReq_BaseCase!AV561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW561-RevReq_BaseCase!AW561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX561-RevReq_BaseCase!AX561","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY561-RevReq_BaseCase!AY561","v":0}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-70011554.334702894,-202526986.15841886,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O562-RevReq_BaseCase!O562","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P562-RevReq_BaseCase!P562","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q562-RevReq_BaseCase!Q562","v":-2030820},{"$f":"+'RevReq_ExitCase_(2018)'!R562-RevReq_BaseCase!R562","v":-2191914.7200000007},{"$f":"+'RevReq_ExitCase_(2018)'!S562-RevReq_BaseCase!S562","v":-3537006.2640000004},{"$f":"+'RevReq_ExitCase_(2018)'!T562-RevReq_BaseCase!T562","v":-3419403.1934399996},{"$f":"+'RevReq_ExitCase_(2018)'!U562-RevReq_BaseCase!U562","v":-4080174.7714577261},{"$f":"+'RevReq_ExitCase_(2018)'!V562-RevReq_BaseCase!V562","v":-3856881.0534953475},{"$f":"+'RevReq_ExitCase_(2018)'!W562-RevReq_BaseCase!W562","v":-3867969.2486754209},{"$f":"+'RevReq_ExitCase_(2018)'!X562-RevReq_BaseCase!X562","v":-11671250.591977872},{"$f":"+'RevReq_ExitCase_(2018)'!Y562-RevReq_BaseCase!Y562","v":-5668682.5807462111},{"$f":"+'RevReq_ExitCase_(2018)'!Z562-RevReq_BaseCase!Z562","v":-10778470.561035641},{"$f":"+'RevReq_ExitCase_(2018)'!AA562-RevReq_BaseCase!AA562","v":-10955868.380988643},{"$f":"+'RevReq_ExitCase_(2018)'!AB562-RevReq_BaseCase!AB562","v":-6936902.1437187493},{"$f":"+'RevReq_ExitCase_(2018)'!AC562-RevReq_BaseCase!AC562","v":-9119021.2200579494},{"$f":"+'RevReq_ExitCase_(2018)'!AD562-RevReq_BaseCase!AD562","v":-7761306.0322121233},{"$f":"+'RevReq_ExitCase_(2018)'!AE562-RevReq_BaseCase!AE562","v":-6002169.0284241289},{"$f":"+'RevReq_ExitCase_(2018)'!AF562-RevReq_BaseCase!AF562","v":-4723755.6112167984},{"$f":"+'RevReq_ExitCase_(2018)'!AG562-RevReq_BaseCase!AG562","v":-6160082.0754532367},{"$f":"+'RevReq_ExitCase_(2018)'!AH562-RevReq_BaseCase!AH562","v":-8989524.7068698257},{"$f":"+'RevReq_ExitCase_(2018)'!AI562-RevReq_BaseCase!AI562","v":-7315085.9406138361},{"$f":"+'RevReq_ExitCase_(2018)'!AJ562-RevReq_BaseCase!AJ562","v":-4207311.4569731206},{"$f":"+'RevReq_ExitCase_(2018)'!AK562-RevReq_BaseCase!AK562","v":-5576742.7457380146},{"$f":"+'RevReq_ExitCase_(2018)'!AL562-RevReq_BaseCase!AL562","v":-4782147.9960176051},{"$f":"+'RevReq_ExitCase_(2018)'!AM562-RevReq_BaseCase!AM562","v":-6874176.9623895586},{"$f":"+'RevReq_ExitCase_(2018)'!AN562-RevReq_BaseCase!AN562","v":-7375167.3200187683},{"$f":"+'RevReq_ExitCase_(2018)'!AO562-RevReq_BaseCase!AO562","v":-7909853.6811127961},{"$f":"+'RevReq_ExitCase_(2018)'!AP562-RevReq_BaseCase!AP562","v":-7248912.5877587795},{"$f":"+'RevReq_ExitCase_(2018)'!AQ562-RevReq_BaseCase!AQ562","v":-4965844.8264919817},{"$f":"+'RevReq_ExitCase_(2018)'!AR562-RevReq_BaseCase!AR562","v":-8435784.5861745179},{"$f":"+'RevReq_ExitCase_(2018)'!AS562-RevReq_BaseCase!AS562","v":-3696065.5539159775},{"$f":"+'RevReq_ExitCase_(2018)'!AT562-RevReq_BaseCase!AT562","v":-4575390.6797500253},{"$f":"+'RevReq_ExitCase_(2018)'!AU562-RevReq_BaseCase!AU562","v":-3793838.8743337989},{"$f":"+'RevReq_ExitCase_(2018)'!AV562-RevReq_BaseCase!AV562","v":-3399145.8659728169},{"$f":"+'RevReq_ExitCase_(2018)'!AW562-RevReq_BaseCase!AW562","v":-3723938.8988590837},{"$f":"+'RevReq_ExitCase_(2018)'!AX562-RevReq_BaseCase!AX562","v":-3301974.5055282712},{"$f":"+'RevReq_ExitCase_(2018)'!AY562-RevReq_BaseCase!AY562","v":-3594401.4930002391}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-6413425.3882791065,-20397746.874314088,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O563-RevReq_BaseCase!O563","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P563-RevReq_BaseCase!P563","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q563-RevReq_BaseCase!Q563","v":-408000},{"$f":"+'RevReq_ExitCase_(2018)'!R563-RevReq_BaseCase!R563","v":-416160},{"$f":"+'RevReq_ExitCase_(2018)'!S563-RevReq_BaseCase!S563","v":-424483.19999999995},{"$f":"+'RevReq_ExitCase_(2018)'!T563-RevReq_BaseCase!T563","v":-432972.86400000006},{"$f":"+'RevReq_ExitCase_(2018)'!U563-RevReq_BaseCase!U563","v":-441632.32128000003},{"$f":"+'RevReq_ExitCase_(2018)'!V563-RevReq_BaseCase!V563","v":-450464.96770559996},{"$f":"+'RevReq_ExitCase_(2018)'!W563-RevReq_BaseCase!W563","v":-459474.26705971221},{"$f":"+'RevReq_ExitCase_(2018)'!X563-RevReq_BaseCase!X563","v":-468663.75240090629},{"$f":"+'RevReq_ExitCase_(2018)'!Y563-RevReq_BaseCase!Y563","v":-478037.02744892426},{"$f":"+'RevReq_ExitCase_(2018)'!Z563-RevReq_BaseCase!Z563","v":-487597.76799790282},{"$f":"+'RevReq_ExitCase_(2018)'!AA563-RevReq_BaseCase!AA563","v":-497349.72335786093},{"$f":"+'RevReq_ExitCase_(2018)'!AB563-RevReq_BaseCase!AB563","v":-507296.71782501787},{"$f":"+'RevReq_ExitCase_(2018)'!AC563-RevReq_BaseCase!AC563","v":-517442.65218151826},{"$f":"+'RevReq_ExitCase_(2018)'!AD563-RevReq_BaseCase!AD563","v":-527791.50522514898},{"$f":"+'RevReq_ExitCase_(2018)'!AE563-RevReq_BaseCase!AE563","v":-538347.33532965183},{"$f":"+'RevReq_ExitCase_(2018)'!AF563-RevReq_BaseCase!AF563","v":-549114.28203624487},{"$f":"+'RevReq_ExitCase_(2018)'!AG563-RevReq_BaseCase!AG563","v":-560096.5676769698},{"$f":"+'RevReq_ExitCase_(2018)'!AH563-RevReq_BaseCase!AH563","v":-571298.49903050903},{"$f":"+'RevReq_ExitCase_(2018)'!AI563-RevReq_BaseCase!AI563","v":-582724.46901111864},{"$f":"+'RevReq_ExitCase_(2018)'!AJ563-RevReq_BaseCase!AJ563","v":-594378.95839134231},{"$f":"+'RevReq_ExitCase_(2018)'!AK563-RevReq_BaseCase!AK563","v":-606266.53755916841},{"$f":"+'RevReq_ExitCase_(2018)'!AL563-RevReq_BaseCase!AL563","v":-618391.86831035279},{"$f":"+'RevReq_ExitCase_(2018)'!AM563-RevReq_BaseCase!AM563","v":-630759.70567655936},{"$f":"+'RevReq_ExitCase_(2018)'!AN563-RevReq_BaseCase!AN563","v":-643374.89979008958},{"$f":"+'RevReq_ExitCase_(2018)'!AO563-RevReq_BaseCase!AO563","v":-656242.39778589271},{"$f":"+'RevReq_ExitCase_(2018)'!AP563-RevReq_BaseCase!AP563","v":-669367.24574160948},{"$f":"+'RevReq_ExitCase_(2018)'!AQ563-RevReq_BaseCase!AQ563","v":-682754.59065644257},{"$f":"+'RevReq_ExitCase_(2018)'!AR563-RevReq_BaseCase!AR563","v":-696409.68246957101},{"$f":"+'RevReq_ExitCase_(2018)'!AS563-RevReq_BaseCase!AS563","v":-710337.87611896358},{"$f":"+'RevReq_ExitCase_(2018)'!AT563-RevReq_BaseCase!AT563","v":-724544.6336413417},{"$f":"+'RevReq_ExitCase_(2018)'!AU563-RevReq_BaseCase!AU563","v":-739035.52631416731},{"$f":"+'RevReq_ExitCase_(2018)'!AV563-RevReq_BaseCase!AV563","v":-753816.236840453},{"$f":"+'RevReq_ExitCase_(2018)'!AW563-RevReq_BaseCase!AW563","v":-768892.56157726049},{"$f":"+'RevReq_ExitCase_(2018)'!AX563-RevReq_BaseCase!AX563","v":-784270.4128088057},{"$f":"+'RevReq_ExitCase_(2018)'!AY563-RevReq_BaseCase!AY563","v":-799955.82106498256}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O564-RevReq_BaseCase!O564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P564-RevReq_BaseCase!P564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q564-RevReq_BaseCase!Q564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R564-RevReq_BaseCase!R564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S564-RevReq_BaseCase!S564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T564-RevReq_BaseCase!T564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U564-RevReq_BaseCase!U564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V564-RevReq_BaseCase!V564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W564-RevReq_BaseCase!W564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X564-RevReq_BaseCase!X564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y564-RevReq_BaseCase!Y564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z564-RevReq_BaseCase!Z564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA564-RevReq_BaseCase!AA564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB564-RevReq_BaseCase!AB564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC564-RevReq_BaseCase!AC564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD564-RevReq_BaseCase!AD564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE564-RevReq_BaseCase!AE564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF564-RevReq_BaseCase!AF564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG564-RevReq_BaseCase!AG564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH564-RevReq_BaseCase!AH564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI564-RevReq_BaseCase!AI564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ564-RevReq_BaseCase!AJ564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK564-RevReq_BaseCase!AK564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL564-RevReq_BaseCase!AL564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM564-RevReq_BaseCase!AM564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN564-RevReq_BaseCase!AN564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO564-RevReq_BaseCase!AO564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP564-RevReq_BaseCase!AP564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ564-RevReq_BaseCase!AQ564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR564-RevReq_BaseCase!AR564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS564-RevReq_BaseCase!AS564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT564-RevReq_BaseCase!AT564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU564-RevReq_BaseCase!AU564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV564-RevReq_BaseCase!AV564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW564-RevReq_BaseCase!AW564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX564-RevReq_BaseCase!AX564","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY564-RevReq_BaseCase!AY564","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O565-RevReq_BaseCase!O565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P565-RevReq_BaseCase!P565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q565-RevReq_BaseCase!Q565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R565-RevReq_BaseCase!R565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S565-RevReq_BaseCase!S565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T565-RevReq_BaseCase!T565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U565-RevReq_BaseCase!U565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V565-RevReq_BaseCase!V565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W565-RevReq_BaseCase!W565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X565-RevReq_BaseCase!X565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y565-RevReq_BaseCase!Y565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z565-RevReq_BaseCase!Z565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA565-RevReq_BaseCase!AA565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB565-RevReq_BaseCase!AB565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC565-RevReq_BaseCase!AC565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD565-RevReq_BaseCase!AD565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE565-RevReq_BaseCase!AE565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF565-RevReq_BaseCase!AF565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG565-RevReq_BaseCase!AG565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH565-RevReq_BaseCase!AH565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI565-RevReq_BaseCase!AI565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ565-RevReq_BaseCase!AJ565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK565-RevReq_BaseCase!AK565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL565-RevReq_BaseCase!AL565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM565-RevReq_BaseCase!AM565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN565-RevReq_BaseCase!AN565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO565-RevReq_BaseCase!AO565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP565-RevReq_BaseCase!AP565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ565-RevReq_BaseCase!AQ565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR565-RevReq_BaseCase!AR565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS565-RevReq_BaseCase!AS565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT565-RevReq_BaseCase!AT565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU565-RevReq_BaseCase!AU565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV565-RevReq_BaseCase!AV565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW565-RevReq_BaseCase!AW565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX565-RevReq_BaseCase!AX565","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY565-RevReq_BaseCase!AY565","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O566-RevReq_BaseCase!O566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P566-RevReq_BaseCase!P566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q566-RevReq_BaseCase!Q566","v":22057669},{"$f":"+'RevReq_ExitCase_(2018)'!R566-RevReq_BaseCase!R566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S566-RevReq_BaseCase!S566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T566-RevReq_BaseCase!T566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U566-RevReq_BaseCase!U566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V566-RevReq_BaseCase!V566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W566-RevReq_BaseCase!W566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X566-RevReq_BaseCase!X566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y566-RevReq_BaseCase!Y566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z566-RevReq_BaseCase!Z566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA566-RevReq_BaseCase!AA566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB566-RevReq_BaseCase!AB566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC566-RevReq_BaseCase!AC566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD566-RevReq_BaseCase!AD566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE566-RevReq_BaseCase!AE566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF566-RevReq_BaseCase!AF566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG566-RevReq_BaseCase!AG566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH566-RevReq_BaseCase!AH566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI566-RevReq_BaseCase!AI566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ566-RevReq_BaseCase!AJ566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK566-RevReq_BaseCase!AK566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL566-RevReq_BaseCase!AL566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM566-RevReq_BaseCase!AM566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN566-RevReq_BaseCase!AN566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO566-RevReq_BaseCase!AO566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP566-RevReq_BaseCase!AP566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ566-RevReq_BaseCase!AQ566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR566-RevReq_BaseCase!AR566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS566-RevReq_BaseCase!AS566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT566-RevReq_BaseCase!AT566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU566-RevReq_BaseCase!AU566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV566-RevReq_BaseCase!AV566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW566-RevReq_BaseCase!AW566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX566-RevReq_BaseCase!AX566","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY566-RevReq_BaseCase!AY566","v":-54661527}]
[null,null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O567-RevReq_BaseCase!O567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P567-RevReq_BaseCase!P567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q567-RevReq_BaseCase!Q567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R567-RevReq_BaseCase!R567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S567-RevReq_BaseCase!S567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T567-RevReq_BaseCase!T567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U567-RevReq_BaseCase!U567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V567-RevReq_BaseCase!V567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W567-RevReq_BaseCase!W567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X567-RevReq_BaseCase!X567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y567-RevReq_BaseCase!Y567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z567-RevReq_BaseCase!Z567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA567-RevReq_BaseCase!AA567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB567-RevReq_BaseCase!AB567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC567-RevReq_BaseCase!AC567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD567-RevReq_BaseCase!AD567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE567-RevReq_BaseCase!AE567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF567-RevReq_BaseCase!AF567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG567-RevReq_BaseCase!AG567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH567-RevReq_BaseCase!AH567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI567-RevReq_BaseCase!AI567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ567-RevReq_BaseCase!AJ567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK567-RevReq_BaseCase!AK567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL567-RevReq_BaseCase!AL567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM567-RevReq_BaseCase!AM567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN567-RevReq_BaseCase!AN567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO567-RevReq_BaseCase!AO567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP567-RevReq_BaseCase!AP567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ567-RevReq_BaseCase!AQ567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR567-RevReq_BaseCase!AR567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS567-RevReq_BaseCase!AS567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT567-RevReq_BaseCase!AT567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU567-RevReq_BaseCase!AU567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV567-RevReq_BaseCase!AV567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW567-RevReq_BaseCase!AW567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX567-RevReq_BaseCase!AX567","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY567-RevReq_BaseCase!AY567","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O568-RevReq_BaseCase!O568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P568-RevReq_BaseCase!P568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q568-RevReq_BaseCase!Q568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R568-RevReq_BaseCase!R568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S568-RevReq_BaseCase!S568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T568-RevReq_BaseCase!T568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U568-RevReq_BaseCase!U568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V568-RevReq_BaseCase!V568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W568-RevReq_BaseCase!W568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X568-RevReq_BaseCase!X568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y568-RevReq_BaseCase!Y568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z568-RevReq_BaseCase!Z568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA568-RevReq_BaseCase!AA568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB568-RevReq_BaseCase!AB568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC568-RevReq_BaseCase!AC568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD568-RevReq_BaseCase!AD568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE568-RevReq_BaseCase!AE568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF568-RevReq_BaseCase!AF568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG568-RevReq_BaseCase!AG568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH568-RevReq_BaseCase!AH568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI568-RevReq_BaseCase!AI568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ568-RevReq_BaseCase!AJ568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK568-RevReq_BaseCase!AK568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL568-RevReq_BaseCase!AL568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM568-RevReq_BaseCase!AM568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN568-RevReq_BaseCase!AN568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO568-RevReq_BaseCase!AO568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP568-RevReq_BaseCase!AP568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ568-RevReq_BaseCase!AQ568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR568-RevReq_BaseCase!AR568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS568-RevReq_BaseCase!AS568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT568-RevReq_BaseCase!AT568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU568-RevReq_BaseCase!AU568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV568-RevReq_BaseCase!AV568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW568-RevReq_BaseCase!AW568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX568-RevReq_BaseCase!AX568","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY568-RevReq_BaseCase!AY568","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O569-RevReq_BaseCase!O569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P569-RevReq_BaseCase!P569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q569-RevReq_BaseCase!Q569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R569-RevReq_BaseCase!R569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S569-RevReq_BaseCase!S569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T569-RevReq_BaseCase!T569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U569-RevReq_BaseCase!U569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V569-RevReq_BaseCase!V569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W569-RevReq_BaseCase!W569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X569-RevReq_BaseCase!X569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y569-RevReq_BaseCase!Y569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z569-RevReq_BaseCase!Z569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA569-RevReq_BaseCase!AA569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB569-RevReq_BaseCase!AB569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC569-RevReq_BaseCase!AC569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD569-RevReq_BaseCase!AD569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE569-RevReq_BaseCase!AE569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF569-RevReq_BaseCase!AF569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG569-RevReq_BaseCase!AG569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH569-RevReq_BaseCase!AH569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI569-RevReq_BaseCase!AI569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ569-RevReq_BaseCase!AJ569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK569-RevReq_BaseCase!AK569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL569-RevReq_BaseCase!AL569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM569-RevReq_BaseCase!AM569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN569-RevReq_BaseCase!AN569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO569-RevReq_BaseCase!AO569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP569-RevReq_BaseCase!AP569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ569-RevReq_BaseCase!AQ569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR569-RevReq_BaseCase!AR569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS569-RevReq_BaseCase!AS569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT569-RevReq_BaseCase!AT569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU569-RevReq_BaseCase!AU569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV569-RevReq_BaseCase!AV569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW569-RevReq_BaseCase!AW569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX569-RevReq_BaseCase!AX569","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY569-RevReq_BaseCase!AY569","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O570-RevReq_BaseCase!O570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P570-RevReq_BaseCase!P570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q570-RevReq_BaseCase!Q570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R570-RevReq_BaseCase!R570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S570-RevReq_BaseCase!S570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T570-RevReq_BaseCase!T570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U570-RevReq_BaseCase!U570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V570-RevReq_BaseCase!V570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W570-RevReq_BaseCase!W570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X570-RevReq_BaseCase!X570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y570-RevReq_BaseCase!Y570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z570-RevReq_BaseCase!Z570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA570-RevReq_BaseCase!AA570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB570-RevReq_BaseCase!AB570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC570-RevReq_BaseCase!AC570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD570-RevReq_BaseCase!AD570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE570-RevReq_BaseCase!AE570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF570-RevReq_BaseCase!AF570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG570-RevReq_BaseCase!AG570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH570-RevReq_BaseCase!AH570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI570-RevReq_BaseCase!AI570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ570-RevReq_BaseCase!AJ570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK570-RevReq_BaseCase!AK570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL570-RevReq_BaseCase!AL570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM570-RevReq_BaseCase!AM570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN570-RevReq_BaseCase!AN570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO570-RevReq_BaseCase!AO570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP570-RevReq_BaseCase!AP570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ570-RevReq_BaseCase!AQ570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR570-RevReq_BaseCase!AR570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS570-RevReq_BaseCase!AS570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT570-RevReq_BaseCase!AT570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU570-RevReq_BaseCase!AU570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV570-RevReq_BaseCase!AV570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW570-RevReq_BaseCase!AW570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX570-RevReq_BaseCase!AX570","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY570-RevReq_BaseCase!AY570","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O571-RevReq_BaseCase!O571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P571-RevReq_BaseCase!P571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q571-RevReq_BaseCase!Q571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R571-RevReq_BaseCase!R571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S571-RevReq_BaseCase!S571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T571-RevReq_BaseCase!T571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U571-RevReq_BaseCase!U571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V571-RevReq_BaseCase!V571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W571-RevReq_BaseCase!W571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X571-RevReq_BaseCase!X571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y571-RevReq_BaseCase!Y571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z571-RevReq_BaseCase!Z571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA571-RevReq_BaseCase!AA571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB571-RevReq_BaseCase!AB571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC571-RevReq_BaseCase!AC571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD571-RevReq_BaseCase!AD571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE571-RevReq_BaseCase!AE571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF571-RevReq_BaseCase!AF571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG571-RevReq_BaseCase!AG571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH571-RevReq_BaseCase!AH571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI571-RevReq_BaseCase!AI571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ571-RevReq_BaseCase!AJ571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK571-RevReq_BaseCase!AK571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL571-RevReq_BaseCase!AL571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM571-RevReq_BaseCase!AM571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN571-RevReq_BaseCase!AN571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO571-RevReq_BaseCase!AO571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP571-RevReq_BaseCase!AP571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ571-RevReq_BaseCase!AQ571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR571-RevReq_BaseCase!AR571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS571-RevReq_BaseCase!AS571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT571-RevReq_BaseCase!AT571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU571-RevReq_BaseCase!AU571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV571-RevReq_BaseCase!AV571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW571-RevReq_BaseCase!AW571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX571-RevReq_BaseCase!AX571","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY571-RevReq_BaseCase!AY571","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O572-RevReq_BaseCase!O572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P572-RevReq_BaseCase!P572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q572-RevReq_BaseCase!Q572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R572-RevReq_BaseCase!R572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S572-RevReq_BaseCase!S572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T572-RevReq_BaseCase!T572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U572-RevReq_BaseCase!U572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V572-RevReq_BaseCase!V572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W572-RevReq_BaseCase!W572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X572-RevReq_BaseCase!X572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y572-RevReq_BaseCase!Y572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z572-RevReq_BaseCase!Z572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA572-RevReq_BaseCase!AA572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB572-RevReq_BaseCase!AB572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC572-RevReq_BaseCase!AC572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD572-RevReq_BaseCase!AD572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE572-RevReq_BaseCase!AE572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF572-RevReq_BaseCase!AF572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG572-RevReq_BaseCase!AG572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH572-RevReq_BaseCase!AH572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI572-RevReq_BaseCase!AI572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ572-RevReq_BaseCase!AJ572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK572-RevReq_BaseCase!AK572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL572-RevReq_BaseCase!AL572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM572-RevReq_BaseCase!AM572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN572-RevReq_BaseCase!AN572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO572-RevReq_BaseCase!AO572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP572-RevReq_BaseCase!AP572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ572-RevReq_BaseCase!AQ572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR572-RevReq_BaseCase!AR572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS572-RevReq_BaseCase!AS572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT572-RevReq_BaseCase!AT572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU572-RevReq_BaseCase!AU572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV572-RevReq_BaseCase!AV572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW572-RevReq_BaseCase!AW572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX572-RevReq_BaseCase!AX572","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY572-RevReq_BaseCase!AY572","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O573-RevReq_BaseCase!O573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P573-RevReq_BaseCase!P573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q573-RevReq_BaseCase!Q573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R573-RevReq_BaseCase!R573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S573-RevReq_BaseCase!S573","v":-42800087},{"$f":"+'RevReq_ExitCase_(2018)'!T573-RevReq_BaseCase!T573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U573-RevReq_BaseCase!U573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V573-RevReq_BaseCase!V573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W573-RevReq_BaseCase!W573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X573-RevReq_BaseCase!X573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y573-RevReq_BaseCase!Y573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z573-RevReq_BaseCase!Z573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA573-RevReq_BaseCase!AA573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB573-RevReq_BaseCase!AB573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC573-RevReq_BaseCase!AC573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD573-RevReq_BaseCase!AD573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE573-RevReq_BaseCase!AE573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF573-RevReq_BaseCase!AF573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG573-RevReq_BaseCase!AG573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH573-RevReq_BaseCase!AH573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI573-RevReq_BaseCase!AI573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ573-RevReq_BaseCase!AJ573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK573-RevReq_BaseCase!AK573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL573-RevReq_BaseCase!AL573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM573-RevReq_BaseCase!AM573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN573-RevReq_BaseCase!AN573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO573-RevReq_BaseCase!AO573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP573-RevReq_BaseCase!AP573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ573-RevReq_BaseCase!AQ573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR573-RevReq_BaseCase!AR573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS573-RevReq_BaseCase!AS573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT573-RevReq_BaseCase!AT573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU573-RevReq_BaseCase!AU573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV573-RevReq_BaseCase!AV573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW573-RevReq_BaseCase!AW573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX573-RevReq_BaseCase!AX573","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY573-RevReq_BaseCase!AY573","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O574-RevReq_BaseCase!O574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P574-RevReq_BaseCase!P574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q574-RevReq_BaseCase!Q574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R574-RevReq_BaseCase!R574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S574-RevReq_BaseCase!S574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T574-RevReq_BaseCase!T574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U574-RevReq_BaseCase!U574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V574-RevReq_BaseCase!V574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W574-RevReq_BaseCase!W574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X574-RevReq_BaseCase!X574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y574-RevReq_BaseCase!Y574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z574-RevReq_BaseCase!Z574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA574-RevReq_BaseCase!AA574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB574-RevReq_BaseCase!AB574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC574-RevReq_BaseCase!AC574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD574-RevReq_BaseCase!AD574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE574-RevReq_BaseCase!AE574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF574-RevReq_BaseCase!AF574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG574-RevReq_BaseCase!AG574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH574-RevReq_BaseCase!AH574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI574-RevReq_BaseCase!AI574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ574-RevReq_BaseCase!AJ574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK574-RevReq_BaseCase!AK574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL574-RevReq_BaseCase!AL574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM574-RevReq_BaseCase!AM574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN574-RevReq_BaseCase!AN574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO574-RevReq_BaseCase!AO574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP574-RevReq_BaseCase!AP574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ574-RevReq_BaseCase!AQ574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR574-RevReq_BaseCase!AR574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS574-RevReq_BaseCase!AS574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT574-RevReq_BaseCase!AT574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU574-RevReq_BaseCase!AU574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV574-RevReq_BaseCase!AV574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW574-RevReq_BaseCase!AW574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX574-RevReq_BaseCase!AX574","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY574-RevReq_BaseCase!AY574","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O575-RevReq_BaseCase!O575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P575-RevReq_BaseCase!P575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q575-RevReq_BaseCase!Q575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R575-RevReq_BaseCase!R575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S575-RevReq_BaseCase!S575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T575-RevReq_BaseCase!T575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U575-RevReq_BaseCase!U575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V575-RevReq_BaseCase!V575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W575-RevReq_BaseCase!W575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X575-RevReq_BaseCase!X575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y575-RevReq_BaseCase!Y575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z575-RevReq_BaseCase!Z575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA575-RevReq_BaseCase!AA575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB575-RevReq_BaseCase!AB575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC575-RevReq_BaseCase!AC575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD575-RevReq_BaseCase!AD575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE575-RevReq_BaseCase!AE575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF575-RevReq_BaseCase!AF575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG575-RevReq_BaseCase!AG575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH575-RevReq_BaseCase!AH575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI575-RevReq_BaseCase!AI575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ575-RevReq_BaseCase!AJ575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK575-RevReq_BaseCase!AK575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL575-RevReq_BaseCase!AL575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM575-RevReq_BaseCase!AM575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN575-RevReq_BaseCase!AN575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO575-RevReq_BaseCase!AO575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP575-RevReq_BaseCase!AP575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ575-RevReq_BaseCase!AQ575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR575-RevReq_BaseCase!AR575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS575-RevReq_BaseCase!AS575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT575-RevReq_BaseCase!AT575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU575-RevReq_BaseCase!AU575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV575-RevReq_BaseCase!AV575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW575-RevReq_BaseCase!AW575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX575-RevReq_BaseCase!AX575","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY575-RevReq_BaseCase!AY575","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O576-RevReq_BaseCase!O576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P576-RevReq_BaseCase!P576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q576-RevReq_BaseCase!Q576","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R576-RevReq_BaseCase!R576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S576-RevReq_BaseCase!S576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T576-RevReq_BaseCase!T576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U576-RevReq_BaseCase!U576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V576-RevReq_BaseCase!V576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W576-RevReq_BaseCase!W576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X576-RevReq_BaseCase!X576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y576-RevReq_BaseCase!Y576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z576-RevReq_BaseCase!Z576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA576-RevReq_BaseCase!AA576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB576-RevReq_BaseCase!AB576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC576-RevReq_BaseCase!AC576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD576-RevReq_BaseCase!AD576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE576-RevReq_BaseCase!AE576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF576-RevReq_BaseCase!AF576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG576-RevReq_BaseCase!AG576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH576-RevReq_BaseCase!AH576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI576-RevReq_BaseCase!AI576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ576-RevReq_BaseCase!AJ576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK576-RevReq_BaseCase!AK576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL576-RevReq_BaseCase!AL576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM576-RevReq_BaseCase!AM576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN576-RevReq_BaseCase!AN576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO576-RevReq_BaseCase!AO576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP576-RevReq_BaseCase!AP576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ576-RevReq_BaseCase!AQ576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR576-RevReq_BaseCase!AR576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS576-RevReq_BaseCase!AS576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT576-RevReq_BaseCase!AT576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU576-RevReq_BaseCase!AU576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV576-RevReq_BaseCase!AV576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW576-RevReq_BaseCase!AW576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX576-RevReq_BaseCase!AX576","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY576-RevReq_BaseCase!AY576","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O577-RevReq_BaseCase!O577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P577-RevReq_BaseCase!P577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q577-RevReq_BaseCase!Q577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R577-RevReq_BaseCase!R577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S577-RevReq_BaseCase!S577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T577-RevReq_BaseCase!T577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U577-RevReq_BaseCase!U577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V577-RevReq_BaseCase!V577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W577-RevReq_BaseCase!W577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X577-RevReq_BaseCase!X577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y577-RevReq_BaseCase!Y577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z577-RevReq_BaseCase!Z577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA577-RevReq_BaseCase!AA577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB577-RevReq_BaseCase!AB577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC577-RevReq_BaseCase!AC577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD577-RevReq_BaseCase!AD577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE577-RevReq_BaseCase!AE577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF577-RevReq_BaseCase!AF577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG577-RevReq_BaseCase!AG577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH577-RevReq_BaseCase!AH577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI577-RevReq_BaseCase!AI577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ577-RevReq_BaseCase!AJ577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK577-RevReq_BaseCase!AK577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL577-RevReq_BaseCase!AL577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM577-RevReq_BaseCase!AM577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN577-RevReq_BaseCase!AN577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO577-RevReq_BaseCase!AO577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP577-RevReq_BaseCase!AP577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ577-RevReq_BaseCase!AQ577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR577-RevReq_BaseCase!AR577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS577-RevReq_BaseCase!AS577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT577-RevReq_BaseCase!AT577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU577-RevReq_BaseCase!AU577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV577-RevReq_BaseCase!AV577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW577-RevReq_BaseCase!AW577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX577-RevReq_BaseCase!AX577","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY577-RevReq_BaseCase!AY577","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O578-RevReq_BaseCase!O578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P578-RevReq_BaseCase!P578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q578-RevReq_BaseCase!Q578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R578-RevReq_BaseCase!R578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S578-RevReq_BaseCase!S578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T578-RevReq_BaseCase!T578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U578-RevReq_BaseCase!U578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V578-RevReq_BaseCase!V578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W578-RevReq_BaseCase!W578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X578-RevReq_BaseCase!X578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y578-RevReq_BaseCase!Y578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z578-RevReq_BaseCase!Z578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA578-RevReq_BaseCase!AA578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB578-RevReq_BaseCase!AB578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC578-RevReq_BaseCase!AC578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD578-RevReq_BaseCase!AD578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE578-RevReq_BaseCase!AE578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF578-RevReq_BaseCase!AF578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG578-RevReq_BaseCase!AG578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH578-RevReq_BaseCase!AH578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI578-RevReq_BaseCase!AI578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ578-RevReq_BaseCase!AJ578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK578-RevReq_BaseCase!AK578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL578-RevReq_BaseCase!AL578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM578-RevReq_BaseCase!AM578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN578-RevReq_BaseCase!AN578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO578-RevReq_BaseCase!AO578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP578-RevReq_BaseCase!AP578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ578-RevReq_BaseCase!AQ578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR578-RevReq_BaseCase!AR578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS578-RevReq_BaseCase!AS578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT578-RevReq_BaseCase!AT578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU578-RevReq_BaseCase!AU578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV578-RevReq_BaseCase!AV578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW578-RevReq_BaseCase!AW578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX578-RevReq_BaseCase!AX578","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY578-RevReq_BaseCase!AY578","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O579-RevReq_BaseCase!O579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P579-RevReq_BaseCase!P579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q579-RevReq_BaseCase!Q579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R579-RevReq_BaseCase!R579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S579-RevReq_BaseCase!S579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T579-RevReq_BaseCase!T579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U579-RevReq_BaseCase!U579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V579-RevReq_BaseCase!V579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W579-RevReq_BaseCase!W579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X579-RevReq_BaseCase!X579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y579-RevReq_BaseCase!Y579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z579-RevReq_BaseCase!Z579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA579-RevReq_BaseCase!AA579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB579-RevReq_BaseCase!AB579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC579-RevReq_BaseCase!AC579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD579-RevReq_BaseCase!AD579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE579-RevReq_BaseCase!AE579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF579-RevReq_BaseCase!AF579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG579-RevReq_BaseCase!AG579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH579-RevReq_BaseCase!AH579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI579-RevReq_BaseCase!AI579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ579-RevReq_BaseCase!AJ579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK579-RevReq_BaseCase!AK579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL579-RevReq_BaseCase!AL579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM579-RevReq_BaseCase!AM579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN579-RevReq_BaseCase!AN579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO579-RevReq_BaseCase!AO579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP579-RevReq_BaseCase!AP579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ579-RevReq_BaseCase!AQ579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR579-RevReq_BaseCase!AR579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS579-RevReq_BaseCase!AS579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT579-RevReq_BaseCase!AT579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU579-RevReq_BaseCase!AU579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV579-RevReq_BaseCase!AV579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW579-RevReq_BaseCase!AW579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX579-RevReq_BaseCase!AX579","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY579-RevReq_BaseCase!AY579","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O580-RevReq_BaseCase!O580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P580-RevReq_BaseCase!P580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q580-RevReq_BaseCase!Q580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R580-RevReq_BaseCase!R580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S580-RevReq_BaseCase!S580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T580-RevReq_BaseCase!T580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U580-RevReq_BaseCase!U580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V580-RevReq_BaseCase!V580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W580-RevReq_BaseCase!W580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X580-RevReq_BaseCase!X580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y580-RevReq_BaseCase!Y580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z580-RevReq_BaseCase!Z580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA580-RevReq_BaseCase!AA580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB580-RevReq_BaseCase!AB580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC580-RevReq_BaseCase!AC580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD580-RevReq_BaseCase!AD580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE580-RevReq_BaseCase!AE580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF580-RevReq_BaseCase!AF580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG580-RevReq_BaseCase!AG580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH580-RevReq_BaseCase!AH580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI580-RevReq_BaseCase!AI580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ580-RevReq_BaseCase!AJ580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK580-RevReq_BaseCase!AK580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL580-RevReq_BaseCase!AL580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM580-RevReq_BaseCase!AM580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN580-RevReq_BaseCase!AN580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO580-RevReq_BaseCase!AO580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP580-RevReq_BaseCase!AP580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ580-RevReq_BaseCase!AQ580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR580-RevReq_BaseCase!AR580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS580-RevReq_BaseCase!AS580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT580-RevReq_BaseCase!AT580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU580-RevReq_BaseCase!AU580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV580-RevReq_BaseCase!AV580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW580-RevReq_BaseCase!AW580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX580-RevReq_BaseCase!AX580","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY580-RevReq_BaseCase!AY580","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O581-RevReq_BaseCase!O581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P581-RevReq_BaseCase!P581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q581-RevReq_BaseCase!Q581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R581-RevReq_BaseCase!R581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S581-RevReq_BaseCase!S581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T581-RevReq_BaseCase!T581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U581-RevReq_BaseCase!U581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V581-RevReq_BaseCase!V581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W581-RevReq_BaseCase!W581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X581-RevReq_BaseCase!X581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y581-RevReq_BaseCase!Y581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z581-RevReq_BaseCase!Z581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA581-RevReq_BaseCase!AA581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB581-RevReq_BaseCase!AB581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC581-RevReq_BaseCase!AC581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD581-RevReq_BaseCase!AD581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE581-RevReq_BaseCase!AE581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF581-RevReq_BaseCase!AF581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG581-RevReq_BaseCase!AG581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH581-RevReq_BaseCase!AH581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI581-RevReq_BaseCase!AI581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ581-RevReq_BaseCase!AJ581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK581-RevReq_BaseCase!AK581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL581-RevReq_BaseCase!AL581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM581-RevReq_BaseCase!AM581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN581-RevReq_BaseCase!AN581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO581-RevReq_BaseCase!AO581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP581-RevReq_BaseCase!AP581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ581-RevReq_BaseCase!AQ581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR581-RevReq_BaseCase!AR581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS581-RevReq_BaseCase!AS581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT581-RevReq_BaseCase!AT581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU581-RevReq_BaseCase!AU581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV581-RevReq_BaseCase!AV581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW581-RevReq_BaseCase!AW581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX581-RevReq_BaseCase!AX581","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY581-RevReq_BaseCase!AY581","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O582-RevReq_BaseCase!O582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P582-RevReq_BaseCase!P582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q582-RevReq_BaseCase!Q582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R582-RevReq_BaseCase!R582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S582-RevReq_BaseCase!S582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T582-RevReq_BaseCase!T582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U582-RevReq_BaseCase!U582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V582-RevReq_BaseCase!V582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W582-RevReq_BaseCase!W582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X582-RevReq_BaseCase!X582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y582-RevReq_BaseCase!Y582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z582-RevReq_BaseCase!Z582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA582-RevReq_BaseCase!AA582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB582-RevReq_BaseCase!AB582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC582-RevReq_BaseCase!AC582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD582-RevReq_BaseCase!AD582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE582-RevReq_BaseCase!AE582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF582-RevReq_BaseCase!AF582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG582-RevReq_BaseCase!AG582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH582-RevReq_BaseCase!AH582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI582-RevReq_BaseCase!AI582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ582-RevReq_BaseCase!AJ582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK582-RevReq_BaseCase!AK582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL582-RevReq_BaseCase!AL582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM582-RevReq_BaseCase!AM582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN582-RevReq_BaseCase!AN582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO582-RevReq_BaseCase!AO582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP582-RevReq_BaseCase!AP582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ582-RevReq_BaseCase!AQ582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR582-RevReq_BaseCase!AR582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS582-RevReq_BaseCase!AS582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT582-RevReq_BaseCase!AT582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU582-RevReq_BaseCase!AU582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV582-RevReq_BaseCase!AV582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW582-RevReq_BaseCase!AW582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX582-RevReq_BaseCase!AX582","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY582-RevReq_BaseCase!AY582","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O583-RevReq_BaseCase!O583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P583-RevReq_BaseCase!P583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q583-RevReq_BaseCase!Q583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R583-RevReq_BaseCase!R583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S583-RevReq_BaseCase!S583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T583-RevReq_BaseCase!T583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U583-RevReq_BaseCase!U583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V583-RevReq_BaseCase!V583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W583-RevReq_BaseCase!W583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X583-RevReq_BaseCase!X583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y583-RevReq_BaseCase!Y583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z583-RevReq_BaseCase!Z583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA583-RevReq_BaseCase!AA583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB583-RevReq_BaseCase!AB583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC583-RevReq_BaseCase!AC583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD583-RevReq_BaseCase!AD583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE583-RevReq_BaseCase!AE583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF583-RevReq_BaseCase!AF583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG583-RevReq_BaseCase!AG583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH583-RevReq_BaseCase!AH583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI583-RevReq_BaseCase!AI583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ583-RevReq_BaseCase!AJ583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK583-RevReq_BaseCase!AK583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL583-RevReq_BaseCase!AL583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM583-RevReq_BaseCase!AM583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN583-RevReq_BaseCase!AN583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO583-RevReq_BaseCase!AO583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP583-RevReq_BaseCase!AP583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ583-RevReq_BaseCase!AQ583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR583-RevReq_BaseCase!AR583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS583-RevReq_BaseCase!AS583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT583-RevReq_BaseCase!AT583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU583-RevReq_BaseCase!AU583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV583-RevReq_BaseCase!AV583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW583-RevReq_BaseCase!AW583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX583-RevReq_BaseCase!AX583","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY583-RevReq_BaseCase!AY583","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O584-RevReq_BaseCase!O584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P584-RevReq_BaseCase!P584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q584-RevReq_BaseCase!Q584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R584-RevReq_BaseCase!R584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S584-RevReq_BaseCase!S584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T584-RevReq_BaseCase!T584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U584-RevReq_BaseCase!U584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V584-RevReq_BaseCase!V584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W584-RevReq_BaseCase!W584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X584-RevReq_BaseCase!X584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y584-RevReq_BaseCase!Y584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z584-RevReq_BaseCase!Z584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA584-RevReq_BaseCase!AA584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB584-RevReq_BaseCase!AB584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC584-RevReq_BaseCase!AC584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD584-RevReq_BaseCase!AD584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE584-RevReq_BaseCase!AE584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF584-RevReq_BaseCase!AF584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG584-RevReq_BaseCase!AG584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH584-RevReq_BaseCase!AH584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI584-RevReq_BaseCase!AI584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ584-RevReq_BaseCase!AJ584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK584-RevReq_BaseCase!AK584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL584-RevReq_BaseCase!AL584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM584-RevReq_BaseCase!AM584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN584-RevReq_BaseCase!AN584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO584-RevReq_BaseCase!AO584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP584-RevReq_BaseCase!AP584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ584-RevReq_BaseCase!AQ584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR584-RevReq_BaseCase!AR584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS584-RevReq_BaseCase!AS584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT584-RevReq_BaseCase!AT584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU584-RevReq_BaseCase!AU584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV584-RevReq_BaseCase!AV584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW584-RevReq_BaseCase!AW584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX584-RevReq_BaseCase!AX584","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY584-RevReq_BaseCase!AY584","v":0}]
[null,null,null,{"$f":"\"Total \"&D559","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,-8054385.8756348193,-207928678.03273293,null,null,{"$f":"SUM(O560:O584)","v":0},{"$f":"SUM(P560:P584)","v":0},{"$f":"SUM(Q560:Q584)","v":110018849},-2608074.7200000007,-46761576.464000002,-3852376.0574399997,-4521807.0927377259,-4307346.0212009475,-4327443.5157351326,-12139914.344378779,-6146719.6081951354,-11266068.329033542,-11453218.104346503,-7444198.8615437672,-9636463.8722394668,-8289097.5374372723,-6540516.3637537807,-5272869.8932530433,-6720178.6431302065,-9560823.2059003338,-7897810.4096249547,-4801690.4153644629,-6183009.283297183,-5400539.8643279579,-7504936.6680661179,-8018542.2198088579,-8566096.0788986888,-7918279.833500389,-5648599.4171484243,-9132194.2686440889,-4406403.4300349411,-5299935.313391367,-4532874.4006479662,-4152962.1028132699,-4492831.4604363441,-4086244.9183370769,-59055884.314065218]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C588+1","v":1},{"$f":"INDEX(D$55:D$79,$C589,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C589,1)","v":"Capital"},4,null,{"$f":"Input!L33","v":false}]
[null,null,{"$f":"C589+1","v":2},{"$f":"INDEX(D$55:D$79,$C590,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!L34","v":false}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!L35","v":true}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!L36","v":true}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!L37","v":true}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!L38","v":true}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!L39","v":false}]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!L40","v":true}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!L41","v":true}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!L42","v":true}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!L43","v":true}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!L44","v":true}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!L45","v":true}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!L46","v":false}]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!L47","v":true}]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!L48","v":true}]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!L49","v":false}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!L50","v":false}]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!L51","v":false}]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!L52","v":true}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!L53","v":true}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!L54","v":true}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!L55","v":true}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!L56","v":true}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!L57","v":true}]
[null,null,null,{"$f":"D588","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C617+1","v":1},{"$f":"INDEX(D$55:D$79,$C618,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C618,1)","v":"Capital"},4,null,{"$f":"Input!J33","v":20},null,null,{"$f":"SUMPRODUCT(O618:AY618,$O$5:$AY$5)","v":0},{"$f":"SUM(O618:AY618)","v":0}]
[null,null,{"$f":"C618+1","v":2},{"$f":"INDEX(D$55:D$79,$C619,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!J34","v":20},null,null,0,0]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!J35","v":20},null,null,0,0]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!J36","v":20},null,null,0,0]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!J37","v":20},null,null,0,0]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!J38","v":20},null,null,0,0]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!J39","v":1},null,null,0,0]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!J40","v":20},null,null,0,0]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!J41","v":20},null,null,0,0]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!J42","v":20},null,null,0,0]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!J43","v":20},null,null,0,0]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!J44","v":20},null,null,0,0]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!J45","v":20},null,null,0,0]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!J46","v":1},null,null,0,0]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!J47","v":20},null,null,0,0]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!J48","v":20},null,null,0,0]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!J49","v":1},null,null,0,0]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!J50","v":1},null,null,0,0]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!J51","v":1},null,null,0,0]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!J52","v":20},null,null,0,0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!J53","v":20},null,null,0,0]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!J54","v":20},null,null,0,0]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!J55","v":20},null,null,0,0]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!J56","v":20},null,null,0,0]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!J57","v":20},null,null,0,0]
[null,null,null,{"$f":"D617","v":"Tax Depreciation Rates"}]
[]
[null,null,null,"Amortization of Reg Asset",{"$f":"Input!$O$63","v":2018},null,null,{"$f":"Input!$O$73","v":2018},{"$f":"Input!$O$74","v":1},null,null,null,null,null,{"$f":"IF(O$3>=$H645,MIN(1/$I645,1-SUM($N645:N645)),0)","v":0},{"$f":"IF(P$3>=$H645,MIN(1/$I645,1-SUM($N645:O645)),0)","v":0},{"$f":"IF(Q$3>=$H645,MIN(1/$I645,1-SUM($N645:P645)),0)","v":1},{"$f":"IF(R$3>=$H645,MIN(1/$I645,1-SUM($N645:Q645)),0)","v":0},{"$f":"IF(S$3>=$H645,MIN(1/$I645,1-SUM($N645:R645)),0)","v":0},{"$f":"IF(T$3>=$H645,MIN(1/$I645,1-SUM($N645:S645)),0)","v":0},{"$f":"IF(U$3>=$H645,MIN(1/$I645,1-SUM($N645:T645)),0)","v":0},{"$f":"IF(V$3>=$H645,MIN(1/$I645,1-SUM($N645:U645)),0)","v":0},{"$f":"IF(W$3>=$H645,MIN(1/$I645,1-SUM($N645:V645)),0)","v":0},{"$f":"IF(X$3>=$H645,MIN(1/$I645,1-SUM($N645:W645)),0)","v":0},{"$f":"IF(Y$3>=$H645,MIN(1/$I645,1-SUM($N645:X645)),0)","v":0},{"$f":"IF(Z$3>=$H645,MIN(1/$I645,1-SUM($N645:Y645)),0)","v":0},{"$f":"IF(AA$3>=$H645,MIN(1/$I645,1-SUM($N645:Z645)),0)","v":0},{"$f":"IF(AB$3>=$H645,MIN(1/$I645,1-SUM($N645:AA645)),0)","v":0},{"$f":"IF(AC$3>=$H645,MIN(1/$I645,1-SUM($N645:AB645)),0)","v":0},{"$f":"IF(AD$3>=$H645,MIN(1/$I645,1-SUM($N645:AC645)),0)","v":0},{"$f":"IF(AE$3>=$H645,MIN(1/$I645,1-SUM($N645:AD645)),0)","v":0},{"$f":"IF(AF$3>=$H645,MIN(1/$I645,1-SUM($N645:AE645)),0)","v":0},{"$f":"IF(AG$3>=$H645,MIN(1/$I645,1-SUM($N645:AF645)),0)","v":0},{"$f":"IF(AH$3>=$H645,MIN(1/$I645,1-SUM($N645:AG645)),0)","v":0},{"$f":"IF(AI$3>=$H645,MIN(1/$I645,1-SUM($N645:AH645)),0)","v":0},{"$f":"IF(AJ$3>=$H645,MIN(1/$I645,1-SUM($N645:AI645)),0)","v":0},{"$f":"IF(AK$3>=$H645,MIN(1/$I645,1-SUM($N645:AJ645)),0)","v":0},{"$f":"IF(AL$3>=$H645,MIN(1/$I645,1-SUM($N645:AK645)),0)","v":0},{"$f":"IF(AM$3>=$H645,MIN(1/$I645,1-SUM($N645:AL645)),0)","v":0},{"$f":"IF(AN$3>=$H645,MIN(1/$I645,1-SUM($N645:AM645)),0)","v":0},{"$f":"IF(AO$3>=$H645,MIN(1/$I645,1-SUM($N645:AN645)),0)","v":0},{"$f":"IF(AP$3>=$H645,MIN(1/$I645,1-SUM($N645:AO645)),0)","v":0},{"$f":"IF(AQ$3>=$H645,MIN(1/$I645,1-SUM($N645:AP645)),0)","v":0},{"$f":"IF(AR$3>=$H645,MIN(1/$I645,1-SUM($N645:AQ645)),0)","v":0},{"$f":"IF(AS$3>=$H645,MIN(1/$I645,1-SUM($N645:AR645)),0)","v":0},{"$f":"IF(AT$3>=$H645,MIN(1/$I645,1-SUM($N645:AS645)),0)","v":0},{"$f":"IF(AU$3>=$H645,MIN(1/$I645,1-SUM($N645:AT645)),0)","v":0},{"$f":"IF(AV$3>=$H645,MIN(1/$I645,1-SUM($N645:AU645)),0)","v":0},{"$f":"IF(AW$3>=$H645,MIN(1/$I645,1-SUM($N645:AV645)),0)","v":0},{"$f":"IF(AX$3>=$H645,MIN(1/$I645,1-SUM($N645:AW645)),0)","v":0},{"$f":"IF(AY$3>=$H645,MIN(1/$I645,1-SUM($N645:AX645)),0)","v":0}]
[null,null,null,"Tax Depreciation"]
[{"$f":"+RevReq_BaseCase!A647","v":"Base"},null,{"$f":"C646+1","v":1},{"$f":"INDEX(D$55:D$79,$C647,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C647,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O647:AY647,$O$5:$AY$5)","v":6865253.0990994731},{"$f":"SUM(O647:AY647)","v":1.0710209608078003E-8},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O647-RevReq_BaseCase!O647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P647-RevReq_BaseCase!P647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q647-RevReq_BaseCase!Q647","v":18801882.056238502},{"$f":"+'RevReq_ExitCase_(2018)'!R647-RevReq_BaseCase!R647","v":-1721507.997181806},{"$f":"+'RevReq_ExitCase_(2018)'!S647-RevReq_BaseCase!S647","v":-1689739.4057014945},{"$f":"+'RevReq_ExitCase_(2018)'!T647-RevReq_BaseCase!T647","v":-1650559.3165570174},{"$f":"+'RevReq_ExitCase_(2018)'!U647-RevReq_BaseCase!U647","v":-1621973.6959640714},{"$f":"+'RevReq_ExitCase_(2018)'!V647-RevReq_BaseCase!V647","v":-1590492.9292478659},{"$f":"+'RevReq_ExitCase_(2018)'!W647-RevReq_BaseCase!W647","v":-1546705.5281272982},{"$f":"+'RevReq_ExitCase_(2018)'!X647-RevReq_BaseCase!X647","v":-1485196.4631144186},{"$f":"+'RevReq_ExitCase_(2018)'!Y647-RevReq_BaseCase!Y647","v":-1407732.3921116902},{"$f":"+'RevReq_ExitCase_(2018)'!Z647-RevReq_BaseCase!Z647","v":-1290710.3490312947},{"$f":"+'RevReq_ExitCase_(2018)'!AA647-RevReq_BaseCase!AA647","v":-1195060.1130675424},{"$f":"+'RevReq_ExitCase_(2018)'!AB647-RevReq_BaseCase!AB647","v":-779427.98628444027},{"$f":"+'RevReq_ExitCase_(2018)'!AC647-RevReq_BaseCase!AC647","v":-393962.32780360768},{"$f":"+'RevReq_ExitCase_(2018)'!AD647-RevReq_BaseCase!AD647","v":-373852.18712439708},{"$f":"+'RevReq_ExitCase_(2018)'!AE647-RevReq_BaseCase!AE647","v":-354320.53601292497},{"$f":"+'RevReq_ExitCase_(2018)'!AF647-RevReq_BaseCase!AF647","v":-341852.35320990434},{"$f":"+'RevReq_ExitCase_(2018)'!AG647-RevReq_BaseCase!AG647","v":-184157.02911163768},{"$f":"+'RevReq_ExitCase_(2018)'!AH647-RevReq_BaseCase!AH647","v":-20481.531949951877},{"$f":"+'RevReq_ExitCase_(2018)'!AI647-RevReq_BaseCase!AI647","v":-4316.0447374082851},{"$f":"+'RevReq_ExitCase_(2018)'!AJ647-RevReq_BaseCase!AJ647","v":-2158.5061217569792},{"$f":"+'RevReq_ExitCase_(2018)'!AK647-RevReq_BaseCase!AK647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL647-RevReq_BaseCase!AL647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM647-RevReq_BaseCase!AM647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN647-RevReq_BaseCase!AN647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO647-RevReq_BaseCase!AO647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP647-RevReq_BaseCase!AP647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ647-RevReq_BaseCase!AQ647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR647-RevReq_BaseCase!AR647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS647-RevReq_BaseCase!AS647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT647-RevReq_BaseCase!AT647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU647-RevReq_BaseCase!AU647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV647-RevReq_BaseCase!AV647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW647-RevReq_BaseCase!AW647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX647-RevReq_BaseCase!AX647","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY647-RevReq_BaseCase!AY647","v":-1147675.363777963}]
[{"$f":"+RevReq_BaseCase!A648","v":"Clause"},null,{"$f":"C647+1","v":2},{"$f":"INDEX(D$55:D$79,$C648,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,1107644.1006217583,3.2596290111541748E-9,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O648-RevReq_BaseCase!O648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P648-RevReq_BaseCase!P648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q648-RevReq_BaseCase!Q648","v":3033507.059326102},{"$f":"+'RevReq_ExitCase_(2018)'!R648-RevReq_BaseCase!R648","v":-277749.14482056373},{"$f":"+'RevReq_ExitCase_(2018)'!S648-RevReq_BaseCase!S648","v":-272623.58099497872},{"$f":"+'RevReq_ExitCase_(2018)'!T648-RevReq_BaseCase!T648","v":-266302.24163920066},{"$f":"+'RevReq_ExitCase_(2018)'!U648-RevReq_BaseCase!U648","v":-261690.22026790679},{"$f":"+'RevReq_ExitCase_(2018)'!V648-RevReq_BaseCase!V648","v":-256611.09426440537},{"$f":"+'RevReq_ExitCase_(2018)'!W648-RevReq_BaseCase!W648","v":-249546.40839883735},{"$f":"+'RevReq_ExitCase_(2018)'!X648-RevReq_BaseCase!X648","v":-239622.49852795244},{"$f":"+'RevReq_ExitCase_(2018)'!Y648-RevReq_BaseCase!Y648","v":-227124.39830968491},{"$f":"+'RevReq_ExitCase_(2018)'!Z648-RevReq_BaseCase!Z648","v":-208243.99087391136},{"$f":"+'RevReq_ExitCase_(2018)'!AA648-RevReq_BaseCase!AA648","v":-192811.72376605679},{"$f":"+'RevReq_ExitCase_(2018)'!AB648-RevReq_BaseCase!AB648","v":-125753.38423876902},{"$f":"+'RevReq_ExitCase_(2018)'!AC648-RevReq_BaseCase!AC648","v":-63562.121011404546},{"$f":"+'RevReq_ExitCase_(2018)'!AD648-RevReq_BaseCase!AD648","v":-60317.538712039197},{"$f":"+'RevReq_ExitCase_(2018)'!AE648-RevReq_BaseCase!AE648","v":-57166.290270541504},{"$f":"+'RevReq_ExitCase_(2018)'!AF648-RevReq_BaseCase!AF648","v":-55154.666091812971},{"$f":"+'RevReq_ExitCase_(2018)'!AG648-RevReq_BaseCase!AG648","v":-29712.006817387559},{"$f":"+'RevReq_ExitCase_(2018)'!AH648-RevReq_BaseCase!AH648","v":-3304.502792334928},{"$f":"+'RevReq_ExitCase_(2018)'!AI648-RevReq_BaseCase!AI648","v":-696.3532767694976},{"$f":"+'RevReq_ExitCase_(2018)'!AJ648-RevReq_BaseCase!AJ648","v":-348.25468739581913},{"$f":"+'RevReq_ExitCase_(2018)'!AK648-RevReq_BaseCase!AK648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL648-RevReq_BaseCase!AL648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM648-RevReq_BaseCase!AM648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN648-RevReq_BaseCase!AN648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO648-RevReq_BaseCase!AO648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP648-RevReq_BaseCase!AP648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ648-RevReq_BaseCase!AQ648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR648-RevReq_BaseCase!AR648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS648-RevReq_BaseCase!AS648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT648-RevReq_BaseCase!AT648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU648-RevReq_BaseCase!AU648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV648-RevReq_BaseCase!AV648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW648-RevReq_BaseCase!AW648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX648-RevReq_BaseCase!AX648","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY648-RevReq_BaseCase!AY648","v":-185166.63956414614}]
[{"$f":"+RevReq_BaseCase!A649","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,-36652243.505106576,-157227256.76079482,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O649-RevReq_BaseCase!O649","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P649-RevReq_BaseCase!P649","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q649-RevReq_BaseCase!Q649","v":1151586.2820000001},{"$f":"+'RevReq_ExitCase_(2018)'!R649-RevReq_BaseCase!R649","v":-953788.35888000019},{"$f":"+'RevReq_ExitCase_(2018)'!S649-RevReq_BaseCase!S649","v":-464187.71628576005},{"$f":"+'RevReq_ExitCase_(2018)'!T649-RevReq_BaseCase!T649","v":-690232.09089024004},{"$f":"+'RevReq_ExitCase_(2018)'!U649-RevReq_BaseCase!U649","v":-919700.84724945831},{"$f":"+'RevReq_ExitCase_(2018)'!V649-RevReq_BaseCase!V649","v":-1148361.3841783975},{"$f":"+'RevReq_ExitCase_(2018)'!W649-RevReq_BaseCase!W649","v":-1351916.4207148985},{"$f":"+'RevReq_ExitCase_(2018)'!X649-RevReq_BaseCase!X649","v":-1839553.2526290242},{"$f":"+'RevReq_ExitCase_(2018)'!Y649-RevReq_BaseCase!Y649","v":-2362777.4096592152},{"$f":"+'RevReq_ExitCase_(2018)'!Z649-RevReq_BaseCase!Z649","v":-2818228.8631555857},{"$f":"+'RevReq_ExitCase_(2018)'!AA649-RevReq_BaseCase!AA649","v":-3448582.486662521},{"$f":"+'RevReq_ExitCase_(2018)'!AB649-RevReq_BaseCase!AB649","v":-3898996.6177712427},{"$f":"+'RevReq_ExitCase_(2018)'!AC649-RevReq_BaseCase!AC649","v":-4260127.5678623104},{"$f":"+'RevReq_ExitCase_(2018)'!AD649-RevReq_BaseCase!AD649","v":-4638041.965593596},{"$f":"+'RevReq_ExitCase_(2018)'!AE649-RevReq_BaseCase!AE649","v":-4883721.7713200497},{"$f":"+'RevReq_ExitCase_(2018)'!AF649-RevReq_BaseCase!AF649","v":-5031781.1080189859},{"$f":"+'RevReq_ExitCase_(2018)'!AG649-RevReq_BaseCase!AG649","v":-5196865.218467338},{"$f":"+'RevReq_ExitCase_(2018)'!AH649-RevReq_BaseCase!AH649","v":-5542948.776187378},{"$f":"+'RevReq_ExitCase_(2018)'!AI649-RevReq_BaseCase!AI649","v":-5942719.6847002907},{"$f":"+'RevReq_ExitCase_(2018)'!AJ649-RevReq_BaseCase!AJ649","v":-6108456.6694755312},{"$f":"+'RevReq_ExitCase_(2018)'!AK649-RevReq_BaseCase!AK649","v":-6194802.5297857234},{"$f":"+'RevReq_ExitCase_(2018)'!AL649-RevReq_BaseCase!AL649","v":-6333350.6462750426},{"$f":"+'RevReq_ExitCase_(2018)'!AM649-RevReq_BaseCase!AM649","v":-6474785.8592330478},{"$f":"+'RevReq_ExitCase_(2018)'!AN649-RevReq_BaseCase!AN649","v":-6668967.6251445645},{"$f":"+'RevReq_ExitCase_(2018)'!AO649-RevReq_BaseCase!AO649","v":-6883365.0019642822},{"$f":"+'RevReq_ExitCase_(2018)'!AP649-RevReq_BaseCase!AP649","v":-7083284.0072922492},{"$f":"+'RevReq_ExitCase_(2018)'!AQ649-RevReq_BaseCase!AQ649","v":-7174497.1832648544},{"$f":"+'RevReq_ExitCase_(2018)'!AR649-RevReq_BaseCase!AR649","v":-7132079.6493737334},{"$f":"+'RevReq_ExitCase_(2018)'!AS649-RevReq_BaseCase!AS649","v":-6996917.7332816655},{"$f":"+'RevReq_ExitCase_(2018)'!AT649-RevReq_BaseCase!AT649","v":-6734409.5987633727},{"$f":"+'RevReq_ExitCase_(2018)'!AU649-RevReq_BaseCase!AU649","v":-6371784.8358629504},{"$f":"+'RevReq_ExitCase_(2018)'!AV649-RevReq_BaseCase!AV649","v":-6065808.7532517454},{"$f":"+'RevReq_ExitCase_(2018)'!AW649-RevReq_BaseCase!AW649","v":-5817511.4639145182},{"$f":"+'RevReq_ExitCase_(2018)'!AX649-RevReq_BaseCase!AX649","v":-5563442.9155872306},{"$f":"+'RevReq_ExitCase_(2018)'!AY649-RevReq_BaseCase!AY649","v":-5382847.0300980099}]
[{"$f":"+RevReq_BaseCase!A650","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,-3389603.6401053499,-13863501.491040261,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O650-RevReq_BaseCase!O650","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P650-RevReq_BaseCase!P650","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q650-RevReq_BaseCase!Q650","v":-172380},{"$f":"+'RevReq_ExitCase_(2018)'!R650-RevReq_BaseCase!R650","v":-153444.31200000001},{"$f":"+'RevReq_ExitCase_(2018)'!S650-RevReq_BaseCase!S650","v":-53293.22928},{"$f":"+'RevReq_ExitCase_(2018)'!T650-RevReq_BaseCase!T650","v":-81452.122847999999},{"$f":"+'RevReq_ExitCase_(2018)'!U650-RevReq_BaseCase!U650","v":-108140.03260416001},{"$f":"+'RevReq_ExitCase_(2018)'!V650-RevReq_BaseCase!V650","v":-133484.13351544319},{"$f":"+'RevReq_ExitCase_(2018)'!W650-RevReq_BaseCase!W650","v":-157594.26335055209},{"$f":"+'RevReq_ExitCase_(2018)'!X650-RevReq_BaseCase!X650","v":-180580.37583356313},{"$f":"+'RevReq_ExitCase_(2018)'!Y650-RevReq_BaseCase!Y650","v":-203221.45651503437},{"$f":"+'RevReq_ExitCase_(2018)'!Z650-RevReq_BaseCase!Z650","v":-225821.85865653507},{"$f":"+'RevReq_ExitCase_(2018)'!AA650-RevReq_BaseCase!AA650","v":-248799.89370486574},{"$f":"+'RevReq_ExitCase_(2018)'!AB650-RevReq_BaseCase!AB650","v":-272234.18416456302},{"$f":"+'RevReq_ExitCase_(2018)'!AC650-RevReq_BaseCase!AC650","v":-296140.46572305437},{"$f":"+'RevReq_ExitCase_(2018)'!AD650-RevReq_BaseCase!AD650","v":-320521.56762311544},{"$f":"+'RevReq_ExitCase_(2018)'!AE650-RevReq_BaseCase!AE650","v":-345393.5968507778},{"$f":"+'RevReq_ExitCase_(2018)'!AF650-RevReq_BaseCase!AF650","v":-370759.76137339324},{"$f":"+'RevReq_ExitCase_(2018)'!AG650-RevReq_BaseCase!AG650","v":-396636.55447606114},{"$f":"+'RevReq_ExitCase_(2018)'!AH650-RevReq_BaseCase!AH650","v":-423027.57815118233},{"$f":"+'RevReq_ExitCase_(2018)'!AI650-RevReq_BaseCase!AI650","v":-449949.72758940596},{"$f":"+'RevReq_ExitCase_(2018)'!AJ650-RevReq_BaseCase!AJ650","v":-477407.01472679409},{"$f":"+'RevReq_ExitCase_(2018)'!AK650-RevReq_BaseCase!AK650","v":-499955.26489652996},{"$f":"+'RevReq_ExitCase_(2018)'!AL650-RevReq_BaseCase!AL650","v":-516563.68182006059},{"$f":"+'RevReq_ExitCase_(2018)'!AM650-RevReq_BaseCase!AM650","v":-529736.02151406195},{"$f":"+'RevReq_ExitCase_(2018)'!AN650-RevReq_BaseCase!AN650","v":-540330.74194434308},{"$f":"+'RevReq_ExitCase_(2018)'!AO650-RevReq_BaseCase!AO650","v":-551137.35678322986},{"$f":"+'RevReq_ExitCase_(2018)'!AP650-RevReq_BaseCase!AP650","v":-562160.10391889466},{"$f":"+'RevReq_ExitCase_(2018)'!AQ650-RevReq_BaseCase!AQ650","v":-573403.30599727249},{"$f":"+'RevReq_ExitCase_(2018)'!AR650-RevReq_BaseCase!AR650","v":-584871.37211721786},{"$f":"+'RevReq_ExitCase_(2018)'!AS650-RevReq_BaseCase!AS650","v":-596568.79955956235},{"$f":"+'RevReq_ExitCase_(2018)'!AT650-RevReq_BaseCase!AT650","v":-608500.17555075372},{"$f":"+'RevReq_ExitCase_(2018)'!AU650-RevReq_BaseCase!AU650","v":-620670.17906176869},{"$f":"+'RevReq_ExitCase_(2018)'!AV650-RevReq_BaseCase!AV650","v":-633083.58264300402},{"$f":"+'RevReq_ExitCase_(2018)'!AW650-RevReq_BaseCase!AW650","v":-645745.25429586403},{"$f":"+'RevReq_ExitCase_(2018)'!AX650-RevReq_BaseCase!AX650","v":-658660.15938178147},{"$f":"+'RevReq_ExitCase_(2018)'!AY650-RevReq_BaseCase!AY650","v":-671833.36256941711}]
[{"$f":"+RevReq_BaseCase!A651","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O651-RevReq_BaseCase!O651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P651-RevReq_BaseCase!P651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q651-RevReq_BaseCase!Q651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R651-RevReq_BaseCase!R651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S651-RevReq_BaseCase!S651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T651-RevReq_BaseCase!T651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U651-RevReq_BaseCase!U651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V651-RevReq_BaseCase!V651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W651-RevReq_BaseCase!W651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X651-RevReq_BaseCase!X651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y651-RevReq_BaseCase!Y651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z651-RevReq_BaseCase!Z651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA651-RevReq_BaseCase!AA651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB651-RevReq_BaseCase!AB651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC651-RevReq_BaseCase!AC651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD651-RevReq_BaseCase!AD651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE651-RevReq_BaseCase!AE651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF651-RevReq_BaseCase!AF651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG651-RevReq_BaseCase!AG651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH651-RevReq_BaseCase!AH651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI651-RevReq_BaseCase!AI651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ651-RevReq_BaseCase!AJ651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK651-RevReq_BaseCase!AK651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL651-RevReq_BaseCase!AL651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM651-RevReq_BaseCase!AM651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN651-RevReq_BaseCase!AN651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO651-RevReq_BaseCase!AO651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP651-RevReq_BaseCase!AP651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ651-RevReq_BaseCase!AQ651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR651-RevReq_BaseCase!AR651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS651-RevReq_BaseCase!AS651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT651-RevReq_BaseCase!AT651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU651-RevReq_BaseCase!AU651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV651-RevReq_BaseCase!AV651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW651-RevReq_BaseCase!AW651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX651-RevReq_BaseCase!AX651","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY651-RevReq_BaseCase!AY651","v":0}]
[{"$f":"+RevReq_BaseCase!A652","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O652-RevReq_BaseCase!O652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P652-RevReq_BaseCase!P652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q652-RevReq_BaseCase!Q652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R652-RevReq_BaseCase!R652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S652-RevReq_BaseCase!S652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T652-RevReq_BaseCase!T652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U652-RevReq_BaseCase!U652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V652-RevReq_BaseCase!V652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W652-RevReq_BaseCase!W652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X652-RevReq_BaseCase!X652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y652-RevReq_BaseCase!Y652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z652-RevReq_BaseCase!Z652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA652-RevReq_BaseCase!AA652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB652-RevReq_BaseCase!AB652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC652-RevReq_BaseCase!AC652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD652-RevReq_BaseCase!AD652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE652-RevReq_BaseCase!AE652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF652-RevReq_BaseCase!AF652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG652-RevReq_BaseCase!AG652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH652-RevReq_BaseCase!AH652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI652-RevReq_BaseCase!AI652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ652-RevReq_BaseCase!AJ652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK652-RevReq_BaseCase!AK652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL652-RevReq_BaseCase!AL652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM652-RevReq_BaseCase!AM652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN652-RevReq_BaseCase!AN652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO652-RevReq_BaseCase!AO652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP652-RevReq_BaseCase!AP652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ652-RevReq_BaseCase!AQ652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR652-RevReq_BaseCase!AR652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS652-RevReq_BaseCase!AS652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT652-RevReq_BaseCase!AT652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU652-RevReq_BaseCase!AU652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV652-RevReq_BaseCase!AV652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW652-RevReq_BaseCase!AW652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX652-RevReq_BaseCase!AX652","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY652-RevReq_BaseCase!AY652","v":0}]
[{"$f":"+RevReq_BaseCase!A653","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,16867205.473727833,-32603858,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O653-RevReq_BaseCase!O653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P653-RevReq_BaseCase!P653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q653-RevReq_BaseCase!Q653","v":22057669},{"$f":"+'RevReq_ExitCase_(2018)'!R653-RevReq_BaseCase!R653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S653-RevReq_BaseCase!S653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T653-RevReq_BaseCase!T653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U653-RevReq_BaseCase!U653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V653-RevReq_BaseCase!V653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W653-RevReq_BaseCase!W653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X653-RevReq_BaseCase!X653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y653-RevReq_BaseCase!Y653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z653-RevReq_BaseCase!Z653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA653-RevReq_BaseCase!AA653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB653-RevReq_BaseCase!AB653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC653-RevReq_BaseCase!AC653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD653-RevReq_BaseCase!AD653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE653-RevReq_BaseCase!AE653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF653-RevReq_BaseCase!AF653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG653-RevReq_BaseCase!AG653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH653-RevReq_BaseCase!AH653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI653-RevReq_BaseCase!AI653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ653-RevReq_BaseCase!AJ653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK653-RevReq_BaseCase!AK653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL653-RevReq_BaseCase!AL653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM653-RevReq_BaseCase!AM653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN653-RevReq_BaseCase!AN653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO653-RevReq_BaseCase!AO653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP653-RevReq_BaseCase!AP653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ653-RevReq_BaseCase!AQ653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR653-RevReq_BaseCase!AR653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS653-RevReq_BaseCase!AS653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT653-RevReq_BaseCase!AT653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU653-RevReq_BaseCase!AU653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV653-RevReq_BaseCase!AV653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW653-RevReq_BaseCase!AW653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX653-RevReq_BaseCase!AX653","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY653-RevReq_BaseCase!AY653","v":-54661527}]
[{"$f":"+RevReq_BaseCase!A654","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O654-RevReq_BaseCase!O654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P654-RevReq_BaseCase!P654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q654-RevReq_BaseCase!Q654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R654-RevReq_BaseCase!R654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S654-RevReq_BaseCase!S654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T654-RevReq_BaseCase!T654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U654-RevReq_BaseCase!U654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V654-RevReq_BaseCase!V654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W654-RevReq_BaseCase!W654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X654-RevReq_BaseCase!X654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y654-RevReq_BaseCase!Y654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z654-RevReq_BaseCase!Z654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA654-RevReq_BaseCase!AA654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB654-RevReq_BaseCase!AB654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC654-RevReq_BaseCase!AC654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD654-RevReq_BaseCase!AD654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE654-RevReq_BaseCase!AE654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF654-RevReq_BaseCase!AF654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG654-RevReq_BaseCase!AG654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH654-RevReq_BaseCase!AH654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI654-RevReq_BaseCase!AI654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ654-RevReq_BaseCase!AJ654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK654-RevReq_BaseCase!AK654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL654-RevReq_BaseCase!AL654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM654-RevReq_BaseCase!AM654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN654-RevReq_BaseCase!AN654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO654-RevReq_BaseCase!AO654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP654-RevReq_BaseCase!AP654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ654-RevReq_BaseCase!AQ654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR654-RevReq_BaseCase!AR654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS654-RevReq_BaseCase!AS654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT654-RevReq_BaseCase!AT654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU654-RevReq_BaseCase!AU654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV654-RevReq_BaseCase!AV654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW654-RevReq_BaseCase!AW654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX654-RevReq_BaseCase!AX654","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY654-RevReq_BaseCase!AY654","v":0}]
[{"$f":"+RevReq_BaseCase!A655","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O655-RevReq_BaseCase!O655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P655-RevReq_BaseCase!P655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q655-RevReq_BaseCase!Q655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R655-RevReq_BaseCase!R655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S655-RevReq_BaseCase!S655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T655-RevReq_BaseCase!T655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U655-RevReq_BaseCase!U655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V655-RevReq_BaseCase!V655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W655-RevReq_BaseCase!W655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X655-RevReq_BaseCase!X655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y655-RevReq_BaseCase!Y655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z655-RevReq_BaseCase!Z655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA655-RevReq_BaseCase!AA655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB655-RevReq_BaseCase!AB655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC655-RevReq_BaseCase!AC655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD655-RevReq_BaseCase!AD655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE655-RevReq_BaseCase!AE655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF655-RevReq_BaseCase!AF655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG655-RevReq_BaseCase!AG655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH655-RevReq_BaseCase!AH655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI655-RevReq_BaseCase!AI655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ655-RevReq_BaseCase!AJ655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK655-RevReq_BaseCase!AK655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL655-RevReq_BaseCase!AL655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM655-RevReq_BaseCase!AM655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN655-RevReq_BaseCase!AN655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO655-RevReq_BaseCase!AO655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP655-RevReq_BaseCase!AP655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ655-RevReq_BaseCase!AQ655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR655-RevReq_BaseCase!AR655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS655-RevReq_BaseCase!AS655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT655-RevReq_BaseCase!AT655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU655-RevReq_BaseCase!AU655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV655-RevReq_BaseCase!AV655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW655-RevReq_BaseCase!AW655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX655-RevReq_BaseCase!AX655","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY655-RevReq_BaseCase!AY655","v":0}]
[{"$f":"+RevReq_BaseCase!A656","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O656-RevReq_BaseCase!O656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P656-RevReq_BaseCase!P656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q656-RevReq_BaseCase!Q656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R656-RevReq_BaseCase!R656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S656-RevReq_BaseCase!S656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T656-RevReq_BaseCase!T656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U656-RevReq_BaseCase!U656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V656-RevReq_BaseCase!V656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W656-RevReq_BaseCase!W656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X656-RevReq_BaseCase!X656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y656-RevReq_BaseCase!Y656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z656-RevReq_BaseCase!Z656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA656-RevReq_BaseCase!AA656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB656-RevReq_BaseCase!AB656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC656-RevReq_BaseCase!AC656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD656-RevReq_BaseCase!AD656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE656-RevReq_BaseCase!AE656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF656-RevReq_BaseCase!AF656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG656-RevReq_BaseCase!AG656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH656-RevReq_BaseCase!AH656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI656-RevReq_BaseCase!AI656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ656-RevReq_BaseCase!AJ656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK656-RevReq_BaseCase!AK656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL656-RevReq_BaseCase!AL656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM656-RevReq_BaseCase!AM656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN656-RevReq_BaseCase!AN656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO656-RevReq_BaseCase!AO656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP656-RevReq_BaseCase!AP656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ656-RevReq_BaseCase!AQ656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR656-RevReq_BaseCase!AR656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS656-RevReq_BaseCase!AS656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT656-RevReq_BaseCase!AT656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU656-RevReq_BaseCase!AU656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV656-RevReq_BaseCase!AV656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW656-RevReq_BaseCase!AW656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX656-RevReq_BaseCase!AX656","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY656-RevReq_BaseCase!AY656","v":0}]
[{"$f":"+RevReq_BaseCase!A657","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O657-RevReq_BaseCase!O657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P657-RevReq_BaseCase!P657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q657-RevReq_BaseCase!Q657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R657-RevReq_BaseCase!R657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S657-RevReq_BaseCase!S657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T657-RevReq_BaseCase!T657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U657-RevReq_BaseCase!U657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V657-RevReq_BaseCase!V657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W657-RevReq_BaseCase!W657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X657-RevReq_BaseCase!X657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y657-RevReq_BaseCase!Y657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z657-RevReq_BaseCase!Z657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA657-RevReq_BaseCase!AA657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB657-RevReq_BaseCase!AB657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC657-RevReq_BaseCase!AC657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD657-RevReq_BaseCase!AD657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE657-RevReq_BaseCase!AE657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF657-RevReq_BaseCase!AF657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG657-RevReq_BaseCase!AG657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH657-RevReq_BaseCase!AH657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI657-RevReq_BaseCase!AI657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ657-RevReq_BaseCase!AJ657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK657-RevReq_BaseCase!AK657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL657-RevReq_BaseCase!AL657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM657-RevReq_BaseCase!AM657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN657-RevReq_BaseCase!AN657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO657-RevReq_BaseCase!AO657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP657-RevReq_BaseCase!AP657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ657-RevReq_BaseCase!AQ657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR657-RevReq_BaseCase!AR657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS657-RevReq_BaseCase!AS657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT657-RevReq_BaseCase!AT657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU657-RevReq_BaseCase!AU657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV657-RevReq_BaseCase!AV657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW657-RevReq_BaseCase!AW657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX657-RevReq_BaseCase!AX657","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY657-RevReq_BaseCase!AY657","v":0}]
[{"$f":"+RevReq_BaseCase!A658","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O658-RevReq_BaseCase!O658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P658-RevReq_BaseCase!P658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q658-RevReq_BaseCase!Q658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R658-RevReq_BaseCase!R658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S658-RevReq_BaseCase!S658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T658-RevReq_BaseCase!T658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U658-RevReq_BaseCase!U658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V658-RevReq_BaseCase!V658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W658-RevReq_BaseCase!W658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X658-RevReq_BaseCase!X658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y658-RevReq_BaseCase!Y658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z658-RevReq_BaseCase!Z658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA658-RevReq_BaseCase!AA658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB658-RevReq_BaseCase!AB658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC658-RevReq_BaseCase!AC658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD658-RevReq_BaseCase!AD658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE658-RevReq_BaseCase!AE658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF658-RevReq_BaseCase!AF658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG658-RevReq_BaseCase!AG658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH658-RevReq_BaseCase!AH658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI658-RevReq_BaseCase!AI658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ658-RevReq_BaseCase!AJ658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK658-RevReq_BaseCase!AK658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL658-RevReq_BaseCase!AL658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM658-RevReq_BaseCase!AM658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN658-RevReq_BaseCase!AN658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO658-RevReq_BaseCase!AO658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP658-RevReq_BaseCase!AP658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ658-RevReq_BaseCase!AQ658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR658-RevReq_BaseCase!AR658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS658-RevReq_BaseCase!AS658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT658-RevReq_BaseCase!AT658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU658-RevReq_BaseCase!AU658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV658-RevReq_BaseCase!AV658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW658-RevReq_BaseCase!AW658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX658-RevReq_BaseCase!AX658","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY658-RevReq_BaseCase!AY658","v":0}]
[{"$f":"+RevReq_BaseCase!A659","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O659-RevReq_BaseCase!O659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P659-RevReq_BaseCase!P659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q659-RevReq_BaseCase!Q659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R659-RevReq_BaseCase!R659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S659-RevReq_BaseCase!S659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T659-RevReq_BaseCase!T659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U659-RevReq_BaseCase!U659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V659-RevReq_BaseCase!V659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W659-RevReq_BaseCase!W659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X659-RevReq_BaseCase!X659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y659-RevReq_BaseCase!Y659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z659-RevReq_BaseCase!Z659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA659-RevReq_BaseCase!AA659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB659-RevReq_BaseCase!AB659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC659-RevReq_BaseCase!AC659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD659-RevReq_BaseCase!AD659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE659-RevReq_BaseCase!AE659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF659-RevReq_BaseCase!AF659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG659-RevReq_BaseCase!AG659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH659-RevReq_BaseCase!AH659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI659-RevReq_BaseCase!AI659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ659-RevReq_BaseCase!AJ659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK659-RevReq_BaseCase!AK659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL659-RevReq_BaseCase!AL659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM659-RevReq_BaseCase!AM659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN659-RevReq_BaseCase!AN659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO659-RevReq_BaseCase!AO659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP659-RevReq_BaseCase!AP659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ659-RevReq_BaseCase!AQ659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR659-RevReq_BaseCase!AR659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS659-RevReq_BaseCase!AS659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT659-RevReq_BaseCase!AT659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU659-RevReq_BaseCase!AU659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV659-RevReq_BaseCase!AV659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW659-RevReq_BaseCase!AW659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX659-RevReq_BaseCase!AX659","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY659-RevReq_BaseCase!AY659","v":0}]
[{"$f":"+RevReq_BaseCase!A660","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,-35666436.866894014,-42800087,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O660-RevReq_BaseCase!O660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P660-RevReq_BaseCase!P660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q660-RevReq_BaseCase!Q660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R660-RevReq_BaseCase!R660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S660-RevReq_BaseCase!S660","v":-42800087},{"$f":"+'RevReq_ExitCase_(2018)'!T660-RevReq_BaseCase!T660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U660-RevReq_BaseCase!U660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V660-RevReq_BaseCase!V660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W660-RevReq_BaseCase!W660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X660-RevReq_BaseCase!X660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y660-RevReq_BaseCase!Y660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z660-RevReq_BaseCase!Z660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA660-RevReq_BaseCase!AA660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB660-RevReq_BaseCase!AB660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC660-RevReq_BaseCase!AC660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD660-RevReq_BaseCase!AD660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE660-RevReq_BaseCase!AE660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF660-RevReq_BaseCase!AF660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG660-RevReq_BaseCase!AG660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH660-RevReq_BaseCase!AH660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI660-RevReq_BaseCase!AI660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ660-RevReq_BaseCase!AJ660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK660-RevReq_BaseCase!AK660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL660-RevReq_BaseCase!AL660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM660-RevReq_BaseCase!AM660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN660-RevReq_BaseCase!AN660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO660-RevReq_BaseCase!AO660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP660-RevReq_BaseCase!AP660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ660-RevReq_BaseCase!AQ660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR660-RevReq_BaseCase!AR660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS660-RevReq_BaseCase!AS660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT660-RevReq_BaseCase!AT660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU660-RevReq_BaseCase!AU660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV660-RevReq_BaseCase!AV660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW660-RevReq_BaseCase!AW660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX660-RevReq_BaseCase!AX660","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY660-RevReq_BaseCase!AY660","v":0}]
[{"$f":"+RevReq_BaseCase!A661","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O661-RevReq_BaseCase!O661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P661-RevReq_BaseCase!P661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q661-RevReq_BaseCase!Q661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R661-RevReq_BaseCase!R661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S661-RevReq_BaseCase!S661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T661-RevReq_BaseCase!T661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U661-RevReq_BaseCase!U661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V661-RevReq_BaseCase!V661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W661-RevReq_BaseCase!W661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X661-RevReq_BaseCase!X661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y661-RevReq_BaseCase!Y661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z661-RevReq_BaseCase!Z661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA661-RevReq_BaseCase!AA661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB661-RevReq_BaseCase!AB661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC661-RevReq_BaseCase!AC661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD661-RevReq_BaseCase!AD661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE661-RevReq_BaseCase!AE661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF661-RevReq_BaseCase!AF661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG661-RevReq_BaseCase!AG661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH661-RevReq_BaseCase!AH661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI661-RevReq_BaseCase!AI661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ661-RevReq_BaseCase!AJ661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK661-RevReq_BaseCase!AK661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL661-RevReq_BaseCase!AL661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM661-RevReq_BaseCase!AM661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN661-RevReq_BaseCase!AN661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO661-RevReq_BaseCase!AO661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP661-RevReq_BaseCase!AP661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ661-RevReq_BaseCase!AQ661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR661-RevReq_BaseCase!AR661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS661-RevReq_BaseCase!AS661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT661-RevReq_BaseCase!AT661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU661-RevReq_BaseCase!AU661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV661-RevReq_BaseCase!AV661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW661-RevReq_BaseCase!AW661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX661-RevReq_BaseCase!AX661","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY661-RevReq_BaseCase!AY661","v":0}]
[{"$f":"+RevReq_BaseCase!A662","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O662-RevReq_BaseCase!O662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P662-RevReq_BaseCase!P662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q662-RevReq_BaseCase!Q662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R662-RevReq_BaseCase!R662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S662-RevReq_BaseCase!S662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T662-RevReq_BaseCase!T662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U662-RevReq_BaseCase!U662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V662-RevReq_BaseCase!V662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W662-RevReq_BaseCase!W662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X662-RevReq_BaseCase!X662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y662-RevReq_BaseCase!Y662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z662-RevReq_BaseCase!Z662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA662-RevReq_BaseCase!AA662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB662-RevReq_BaseCase!AB662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC662-RevReq_BaseCase!AC662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD662-RevReq_BaseCase!AD662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE662-RevReq_BaseCase!AE662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF662-RevReq_BaseCase!AF662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG662-RevReq_BaseCase!AG662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH662-RevReq_BaseCase!AH662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI662-RevReq_BaseCase!AI662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ662-RevReq_BaseCase!AJ662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK662-RevReq_BaseCase!AK662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL662-RevReq_BaseCase!AL662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM662-RevReq_BaseCase!AM662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN662-RevReq_BaseCase!AN662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO662-RevReq_BaseCase!AO662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP662-RevReq_BaseCase!AP662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ662-RevReq_BaseCase!AQ662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR662-RevReq_BaseCase!AR662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS662-RevReq_BaseCase!AS662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT662-RevReq_BaseCase!AT662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU662-RevReq_BaseCase!AU662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV662-RevReq_BaseCase!AV662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW662-RevReq_BaseCase!AW662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX662-RevReq_BaseCase!AX662","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY662-RevReq_BaseCase!AY662","v":0}]
[{"$f":"+RevReq_BaseCase!A663","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,87169825.240513384,90400000,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O663-RevReq_BaseCase!O663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P663-RevReq_BaseCase!P663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q663-RevReq_BaseCase!Q663","v":90400000},{"$f":"+'RevReq_ExitCase_(2018)'!R663-RevReq_BaseCase!R663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S663-RevReq_BaseCase!S663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T663-RevReq_BaseCase!T663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U663-RevReq_BaseCase!U663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V663-RevReq_BaseCase!V663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W663-RevReq_BaseCase!W663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X663-RevReq_BaseCase!X663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y663-RevReq_BaseCase!Y663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z663-RevReq_BaseCase!Z663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA663-RevReq_BaseCase!AA663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB663-RevReq_BaseCase!AB663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC663-RevReq_BaseCase!AC663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD663-RevReq_BaseCase!AD663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE663-RevReq_BaseCase!AE663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF663-RevReq_BaseCase!AF663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG663-RevReq_BaseCase!AG663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH663-RevReq_BaseCase!AH663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI663-RevReq_BaseCase!AI663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ663-RevReq_BaseCase!AJ663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK663-RevReq_BaseCase!AK663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL663-RevReq_BaseCase!AL663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM663-RevReq_BaseCase!AM663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN663-RevReq_BaseCase!AN663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO663-RevReq_BaseCase!AO663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP663-RevReq_BaseCase!AP663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ663-RevReq_BaseCase!AQ663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR663-RevReq_BaseCase!AR663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS663-RevReq_BaseCase!AS663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT663-RevReq_BaseCase!AT663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU663-RevReq_BaseCase!AU663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV663-RevReq_BaseCase!AV663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW663-RevReq_BaseCase!AW663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX663-RevReq_BaseCase!AX663","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY663-RevReq_BaseCase!AY663","v":0}]
[{"$f":"+RevReq_BaseCase!A664","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,765591.37701784831,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O664-RevReq_BaseCase!O664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P664-RevReq_BaseCase!P664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q664-RevReq_BaseCase!Q664","v":6500109.548913043},{"$f":"+'RevReq_ExitCase_(2018)'!R664-RevReq_BaseCase!R664","v":-2584756.0760869565},{"$f":"+'RevReq_ExitCase_(2018)'!S664-RevReq_BaseCase!S664","v":-2585737.0760869565},{"$f":"+'RevReq_ExitCase_(2018)'!T664-RevReq_BaseCase!T664","v":-1329616.3967391308},{"$f":"+'RevReq_ExitCase_(2018)'!U664-RevReq_BaseCase!U664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V664-RevReq_BaseCase!V664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W664-RevReq_BaseCase!W664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X664-RevReq_BaseCase!X664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y664-RevReq_BaseCase!Y664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z664-RevReq_BaseCase!Z664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA664-RevReq_BaseCase!AA664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB664-RevReq_BaseCase!AB664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC664-RevReq_BaseCase!AC664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD664-RevReq_BaseCase!AD664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE664-RevReq_BaseCase!AE664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF664-RevReq_BaseCase!AF664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG664-RevReq_BaseCase!AG664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH664-RevReq_BaseCase!AH664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI664-RevReq_BaseCase!AI664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ664-RevReq_BaseCase!AJ664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK664-RevReq_BaseCase!AK664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL664-RevReq_BaseCase!AL664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM664-RevReq_BaseCase!AM664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN664-RevReq_BaseCase!AN664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO664-RevReq_BaseCase!AO664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP664-RevReq_BaseCase!AP664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ664-RevReq_BaseCase!AQ664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR664-RevReq_BaseCase!AR664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS664-RevReq_BaseCase!AS664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT664-RevReq_BaseCase!AT664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU664-RevReq_BaseCase!AU664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV664-RevReq_BaseCase!AV664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW664-RevReq_BaseCase!AW664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX664-RevReq_BaseCase!AX664","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY664-RevReq_BaseCase!AY664","v":0}]
[{"$f":"+RevReq_BaseCase!A665","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,26568.994128697494,-9.3132257461547852E-10,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O665-RevReq_BaseCase!O665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P665-RevReq_BaseCase!P665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q665-RevReq_BaseCase!Q665","v":71781.816521766596},{"$f":"+'RevReq_ExitCase_(2018)'!R665-RevReq_BaseCase!R665","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2018)'!S665-RevReq_BaseCase!S665","v":71781.816521764733},{"$f":"+'RevReq_ExitCase_(2018)'!T665-RevReq_BaseCase!T665","v":-215345.44956529699},{"$f":"+'RevReq_ExitCase_(2018)'!U665-RevReq_BaseCase!U665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V665-RevReq_BaseCase!V665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W665-RevReq_BaseCase!W665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X665-RevReq_BaseCase!X665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y665-RevReq_BaseCase!Y665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z665-RevReq_BaseCase!Z665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA665-RevReq_BaseCase!AA665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB665-RevReq_BaseCase!AB665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC665-RevReq_BaseCase!AC665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD665-RevReq_BaseCase!AD665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE665-RevReq_BaseCase!AE665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF665-RevReq_BaseCase!AF665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG665-RevReq_BaseCase!AG665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH665-RevReq_BaseCase!AH665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI665-RevReq_BaseCase!AI665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ665-RevReq_BaseCase!AJ665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK665-RevReq_BaseCase!AK665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL665-RevReq_BaseCase!AL665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM665-RevReq_BaseCase!AM665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN665-RevReq_BaseCase!AN665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO665-RevReq_BaseCase!AO665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP665-RevReq_BaseCase!AP665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ665-RevReq_BaseCase!AQ665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR665-RevReq_BaseCase!AR665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS665-RevReq_BaseCase!AS665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT665-RevReq_BaseCase!AT665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU665-RevReq_BaseCase!AU665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV665-RevReq_BaseCase!AV665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW665-RevReq_BaseCase!AW665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX665-RevReq_BaseCase!AX665","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY665-RevReq_BaseCase!AY665","v":0}]
[{"$f":"+RevReq_BaseCase!A666","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O666-RevReq_BaseCase!O666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P666-RevReq_BaseCase!P666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q666-RevReq_BaseCase!Q666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R666-RevReq_BaseCase!R666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S666-RevReq_BaseCase!S666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T666-RevReq_BaseCase!T666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U666-RevReq_BaseCase!U666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V666-RevReq_BaseCase!V666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W666-RevReq_BaseCase!W666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X666-RevReq_BaseCase!X666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y666-RevReq_BaseCase!Y666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z666-RevReq_BaseCase!Z666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA666-RevReq_BaseCase!AA666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB666-RevReq_BaseCase!AB666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC666-RevReq_BaseCase!AC666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD666-RevReq_BaseCase!AD666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE666-RevReq_BaseCase!AE666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF666-RevReq_BaseCase!AF666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG666-RevReq_BaseCase!AG666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH666-RevReq_BaseCase!AH666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI666-RevReq_BaseCase!AI666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ666-RevReq_BaseCase!AJ666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK666-RevReq_BaseCase!AK666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL666-RevReq_BaseCase!AL666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM666-RevReq_BaseCase!AM666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN666-RevReq_BaseCase!AN666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO666-RevReq_BaseCase!AO666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP666-RevReq_BaseCase!AP666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ666-RevReq_BaseCase!AQ666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR666-RevReq_BaseCase!AR666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS666-RevReq_BaseCase!AS666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT666-RevReq_BaseCase!AT666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU666-RevReq_BaseCase!AU666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV666-RevReq_BaseCase!AV666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW666-RevReq_BaseCase!AW666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX666-RevReq_BaseCase!AX666","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY666-RevReq_BaseCase!AY666","v":0}]
[{"$f":"+RevReq_BaseCase!A667","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O667-RevReq_BaseCase!O667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P667-RevReq_BaseCase!P667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q667-RevReq_BaseCase!Q667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R667-RevReq_BaseCase!R667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S667-RevReq_BaseCase!S667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T667-RevReq_BaseCase!T667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U667-RevReq_BaseCase!U667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V667-RevReq_BaseCase!V667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W667-RevReq_BaseCase!W667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X667-RevReq_BaseCase!X667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y667-RevReq_BaseCase!Y667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z667-RevReq_BaseCase!Z667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA667-RevReq_BaseCase!AA667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB667-RevReq_BaseCase!AB667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC667-RevReq_BaseCase!AC667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD667-RevReq_BaseCase!AD667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE667-RevReq_BaseCase!AE667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF667-RevReq_BaseCase!AF667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG667-RevReq_BaseCase!AG667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH667-RevReq_BaseCase!AH667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI667-RevReq_BaseCase!AI667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ667-RevReq_BaseCase!AJ667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK667-RevReq_BaseCase!AK667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL667-RevReq_BaseCase!AL667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM667-RevReq_BaseCase!AM667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN667-RevReq_BaseCase!AN667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO667-RevReq_BaseCase!AO667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP667-RevReq_BaseCase!AP667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ667-RevReq_BaseCase!AQ667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR667-RevReq_BaseCase!AR667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS667-RevReq_BaseCase!AS667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT667-RevReq_BaseCase!AT667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU667-RevReq_BaseCase!AU667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV667-RevReq_BaseCase!AV667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW667-RevReq_BaseCase!AW667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX667-RevReq_BaseCase!AX667","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY667-RevReq_BaseCase!AY667","v":0}]
[{"$f":"+RevReq_BaseCase!A668","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O668-RevReq_BaseCase!O668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P668-RevReq_BaseCase!P668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q668-RevReq_BaseCase!Q668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R668-RevReq_BaseCase!R668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S668-RevReq_BaseCase!S668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T668-RevReq_BaseCase!T668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U668-RevReq_BaseCase!U668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V668-RevReq_BaseCase!V668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W668-RevReq_BaseCase!W668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X668-RevReq_BaseCase!X668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y668-RevReq_BaseCase!Y668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z668-RevReq_BaseCase!Z668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA668-RevReq_BaseCase!AA668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB668-RevReq_BaseCase!AB668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC668-RevReq_BaseCase!AC668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD668-RevReq_BaseCase!AD668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE668-RevReq_BaseCase!AE668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF668-RevReq_BaseCase!AF668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG668-RevReq_BaseCase!AG668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH668-RevReq_BaseCase!AH668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI668-RevReq_BaseCase!AI668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ668-RevReq_BaseCase!AJ668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK668-RevReq_BaseCase!AK668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL668-RevReq_BaseCase!AL668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM668-RevReq_BaseCase!AM668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN668-RevReq_BaseCase!AN668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO668-RevReq_BaseCase!AO668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP668-RevReq_BaseCase!AP668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ668-RevReq_BaseCase!AQ668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR668-RevReq_BaseCase!AR668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS668-RevReq_BaseCase!AS668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT668-RevReq_BaseCase!AT668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU668-RevReq_BaseCase!AU668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV668-RevReq_BaseCase!AV668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW668-RevReq_BaseCase!AW668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX668-RevReq_BaseCase!AX668","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY668-RevReq_BaseCase!AY668","v":0}]
[{"$f":"+RevReq_BaseCase!A669","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O669-RevReq_BaseCase!O669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P669-RevReq_BaseCase!P669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q669-RevReq_BaseCase!Q669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R669-RevReq_BaseCase!R669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S669-RevReq_BaseCase!S669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T669-RevReq_BaseCase!T669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U669-RevReq_BaseCase!U669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V669-RevReq_BaseCase!V669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W669-RevReq_BaseCase!W669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X669-RevReq_BaseCase!X669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y669-RevReq_BaseCase!Y669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z669-RevReq_BaseCase!Z669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA669-RevReq_BaseCase!AA669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB669-RevReq_BaseCase!AB669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC669-RevReq_BaseCase!AC669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD669-RevReq_BaseCase!AD669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE669-RevReq_BaseCase!AE669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF669-RevReq_BaseCase!AF669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG669-RevReq_BaseCase!AG669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH669-RevReq_BaseCase!AH669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI669-RevReq_BaseCase!AI669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ669-RevReq_BaseCase!AJ669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK669-RevReq_BaseCase!AK669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL669-RevReq_BaseCase!AL669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM669-RevReq_BaseCase!AM669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN669-RevReq_BaseCase!AN669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO669-RevReq_BaseCase!AO669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP669-RevReq_BaseCase!AP669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ669-RevReq_BaseCase!AQ669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR669-RevReq_BaseCase!AR669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS669-RevReq_BaseCase!AS669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT669-RevReq_BaseCase!AT669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU669-RevReq_BaseCase!AU669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV669-RevReq_BaseCase!AV669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW669-RevReq_BaseCase!AW669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX669-RevReq_BaseCase!AX669","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY669-RevReq_BaseCase!AY669","v":0}]
[{"$f":"+RevReq_BaseCase!A670","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O670-RevReq_BaseCase!O670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P670-RevReq_BaseCase!P670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q670-RevReq_BaseCase!Q670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R670-RevReq_BaseCase!R670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S670-RevReq_BaseCase!S670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T670-RevReq_BaseCase!T670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U670-RevReq_BaseCase!U670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V670-RevReq_BaseCase!V670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W670-RevReq_BaseCase!W670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X670-RevReq_BaseCase!X670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y670-RevReq_BaseCase!Y670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z670-RevReq_BaseCase!Z670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA670-RevReq_BaseCase!AA670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB670-RevReq_BaseCase!AB670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC670-RevReq_BaseCase!AC670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD670-RevReq_BaseCase!AD670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE670-RevReq_BaseCase!AE670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF670-RevReq_BaseCase!AF670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG670-RevReq_BaseCase!AG670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH670-RevReq_BaseCase!AH670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI670-RevReq_BaseCase!AI670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ670-RevReq_BaseCase!AJ670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK670-RevReq_BaseCase!AK670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL670-RevReq_BaseCase!AL670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM670-RevReq_BaseCase!AM670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN670-RevReq_BaseCase!AN670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO670-RevReq_BaseCase!AO670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP670-RevReq_BaseCase!AP670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ670-RevReq_BaseCase!AQ670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR670-RevReq_BaseCase!AR670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS670-RevReq_BaseCase!AS670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT670-RevReq_BaseCase!AT670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU670-RevReq_BaseCase!AU670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV670-RevReq_BaseCase!AV670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW670-RevReq_BaseCase!AW670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX670-RevReq_BaseCase!AX670","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY670-RevReq_BaseCase!AY670","v":0}]
[{"$f":"+RevReq_BaseCase!A671","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O671-RevReq_BaseCase!O671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P671-RevReq_BaseCase!P671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q671-RevReq_BaseCase!Q671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R671-RevReq_BaseCase!R671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S671-RevReq_BaseCase!S671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T671-RevReq_BaseCase!T671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U671-RevReq_BaseCase!U671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V671-RevReq_BaseCase!V671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W671-RevReq_BaseCase!W671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X671-RevReq_BaseCase!X671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y671-RevReq_BaseCase!Y671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z671-RevReq_BaseCase!Z671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA671-RevReq_BaseCase!AA671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB671-RevReq_BaseCase!AB671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC671-RevReq_BaseCase!AC671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD671-RevReq_BaseCase!AD671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE671-RevReq_BaseCase!AE671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF671-RevReq_BaseCase!AF671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG671-RevReq_BaseCase!AG671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH671-RevReq_BaseCase!AH671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI671-RevReq_BaseCase!AI671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ671-RevReq_BaseCase!AJ671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK671-RevReq_BaseCase!AK671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL671-RevReq_BaseCase!AL671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM671-RevReq_BaseCase!AM671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN671-RevReq_BaseCase!AN671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO671-RevReq_BaseCase!AO671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP671-RevReq_BaseCase!AP671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ671-RevReq_BaseCase!AQ671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR671-RevReq_BaseCase!AR671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS671-RevReq_BaseCase!AS671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT671-RevReq_BaseCase!AT671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU671-RevReq_BaseCase!AU671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV671-RevReq_BaseCase!AV671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW671-RevReq_BaseCase!AW671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX671-RevReq_BaseCase!AX671","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY671-RevReq_BaseCase!AY671","v":0}]
[null,null,null,{"$f":"\"Total \"&D646","v":"Total Tax Depreciation"},null,null,null,null,null,null,37093804.273003027,-156094703.25183508,null,null,{"$f":"SUM(O647:O671)","v":0},0,141844155.76299939,-5619464.0724475617,-47793886.191827424,-4233507.6182388859,-2911504.7960855961,-3128949.5412061117,-3305762.620591586,-3744952.5901049585,-4200855.656595625,-4543005.0617173268,-5085254.2172009861,-5076412.1724590156,-5013792.4824003773,-5392733.2590531474,-5640602.1944542937,-5799547.8886940964,-5807370.8088724241,-5989762.3890808467,-6397681.8103038743,-6588370.4450114779,-6694757.7946822532,-6849914.3280951027,-7004521.8807471097,-7209298.3670889074,-7434502.3587475121,-7645444.1112111434,-7747900.4892621264,-7716951.0214909511,-7593486.5328412279,-7342909.774314126,-6992455.014924719,-6698892.3358947495,-6463256.7182103824,-6222103.0749690123,-62049049.396009535]
[]
[]
[null,null,null,"Net Tax Basis"]
[{"$f":"+RevReq_BaseCase!A676","v":"Base"},null,{"$f":"C675+1","v":1},{"$f":"INDEX(D$55:D$79,$C676,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C676,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O676-RevReq_BaseCase!O676","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P676-RevReq_BaseCase!P676","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q676-RevReq_BaseCase!Q676","v":-18801882.056238472},{"$f":"+'RevReq_ExitCase_(2018)'!R676-RevReq_BaseCase!R676","v":-17080374.05905664},{"$f":"+'RevReq_ExitCase_(2018)'!S676-RevReq_BaseCase!S676","v":-15390634.653355122},{"$f":"+'RevReq_ExitCase_(2018)'!T676-RevReq_BaseCase!T676","v":-13740075.336798131},{"$f":"+'RevReq_ExitCase_(2018)'!U676-RevReq_BaseCase!U676","v":-12118101.640834033},{"$f":"+'RevReq_ExitCase_(2018)'!V676-RevReq_BaseCase!V676","v":-10527608.711586177},{"$f":"+'RevReq_ExitCase_(2018)'!W676-RevReq_BaseCase!W676","v":-8980903.1834588647},{"$f":"+'RevReq_ExitCase_(2018)'!X676-RevReq_BaseCase!X676","v":-7495706.7203444242},{"$f":"+'RevReq_ExitCase_(2018)'!Y676-RevReq_BaseCase!Y676","v":-6087974.3282327056},{"$f":"+'RevReq_ExitCase_(2018)'!Z676-RevReq_BaseCase!Z676","v":-4797263.979201436},{"$f":"+'RevReq_ExitCase_(2018)'!AA676-RevReq_BaseCase!AA676","v":-3602203.8661338687},{"$f":"+'RevReq_ExitCase_(2018)'!AB676-RevReq_BaseCase!AB676","v":-2822775.8798494339},{"$f":"+'RevReq_ExitCase_(2018)'!AC676-RevReq_BaseCase!AC676","v":-2428813.5520458221},{"$f":"+'RevReq_ExitCase_(2018)'!AD676-RevReq_BaseCase!AD676","v":-2054961.3649214506},{"$f":"+'RevReq_ExitCase_(2018)'!AE676-RevReq_BaseCase!AE676","v":-1700640.8289085031},{"$f":"+'RevReq_ExitCase_(2018)'!AF676-RevReq_BaseCase!AF676","v":-1358788.4756985903},{"$f":"+'RevReq_ExitCase_(2018)'!AG676-RevReq_BaseCase!AG676","v":-1174631.4465869665},{"$f":"+'RevReq_ExitCase_(2018)'!AH676-RevReq_BaseCase!AH676","v":-1154149.9146370292},{"$f":"+'RevReq_ExitCase_(2018)'!AI676-RevReq_BaseCase!AI676","v":-1149833.8698996305},{"$f":"+'RevReq_ExitCase_(2018)'!AJ676-RevReq_BaseCase!AJ676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AK676-RevReq_BaseCase!AK676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AL676-RevReq_BaseCase!AL676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AM676-RevReq_BaseCase!AM676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AN676-RevReq_BaseCase!AN676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AO676-RevReq_BaseCase!AO676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AP676-RevReq_BaseCase!AP676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AQ676-RevReq_BaseCase!AQ676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AR676-RevReq_BaseCase!AR676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AS676-RevReq_BaseCase!AS676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AT676-RevReq_BaseCase!AT676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AU676-RevReq_BaseCase!AU676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AV676-RevReq_BaseCase!AV676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AW676-RevReq_BaseCase!AW676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AX676-RevReq_BaseCase!AX676","v":-1147675.3637778759},{"$f":"+'RevReq_ExitCase_(2018)'!AY676-RevReq_BaseCase!AY676","v":0}]
[{"$f":"+RevReq_BaseCase!A677","v":"Clause"},null,{"$f":"C676+1","v":2},{"$f":"INDEX(D$55:D$79,$C677,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O677-RevReq_BaseCase!O677","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P677-RevReq_BaseCase!P677","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q677-RevReq_BaseCase!Q677","v":-3033507.0593261048},{"$f":"+'RevReq_ExitCase_(2018)'!R677-RevReq_BaseCase!R677","v":-2755757.9145055413},{"$f":"+'RevReq_ExitCase_(2018)'!S677-RevReq_BaseCase!S677","v":-2483134.3335105628},{"$f":"+'RevReq_ExitCase_(2018)'!T677-RevReq_BaseCase!T677","v":-2216832.0918713585},{"$f":"+'RevReq_ExitCase_(2018)'!U677-RevReq_BaseCase!U677","v":-1955141.8716034517},{"$f":"+'RevReq_ExitCase_(2018)'!V677-RevReq_BaseCase!V677","v":-1698530.7773390487},{"$f":"+'RevReq_ExitCase_(2018)'!W677-RevReq_BaseCase!W677","v":-1448984.3689402118},{"$f":"+'RevReq_ExitCase_(2018)'!X677-RevReq_BaseCase!X677","v":-1209361.8704122603},{"$f":"+'RevReq_ExitCase_(2018)'!Y677-RevReq_BaseCase!Y677","v":-982237.472102575},{"$f":"+'RevReq_ExitCase_(2018)'!Z677-RevReq_BaseCase!Z677","v":-773993.48122866452},{"$f":"+'RevReq_ExitCase_(2018)'!AA677-RevReq_BaseCase!AA677","v":-581181.75746260583},{"$f":"+'RevReq_ExitCase_(2018)'!AB677-RevReq_BaseCase!AB677","v":-455428.37322383374},{"$f":"+'RevReq_ExitCase_(2018)'!AC677-RevReq_BaseCase!AC677","v":-391866.25221242756},{"$f":"+'RevReq_ExitCase_(2018)'!AD677-RevReq_BaseCase!AD677","v":-331548.71350038797},{"$f":"+'RevReq_ExitCase_(2018)'!AE677-RevReq_BaseCase!AE677","v":-274382.42322984338},{"$f":"+'RevReq_ExitCase_(2018)'!AF677-RevReq_BaseCase!AF677","v":-219227.75713802874},{"$f":"+'RevReq_ExitCase_(2018)'!AG677-RevReq_BaseCase!AG677","v":-189515.75032064319},{"$f":"+'RevReq_ExitCase_(2018)'!AH677-RevReq_BaseCase!AH677","v":-186211.24752830714},{"$f":"+'RevReq_ExitCase_(2018)'!AI677-RevReq_BaseCase!AI677","v":-185514.8942515403},{"$f":"+'RevReq_ExitCase_(2018)'!AJ677-RevReq_BaseCase!AJ677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AK677-RevReq_BaseCase!AK677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AL677-RevReq_BaseCase!AL677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AM677-RevReq_BaseCase!AM677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AN677-RevReq_BaseCase!AN677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AO677-RevReq_BaseCase!AO677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AP677-RevReq_BaseCase!AP677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AQ677-RevReq_BaseCase!AQ677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AR677-RevReq_BaseCase!AR677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AS677-RevReq_BaseCase!AS677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AT677-RevReq_BaseCase!AT677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AU677-RevReq_BaseCase!AU677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AV677-RevReq_BaseCase!AV677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AW677-RevReq_BaseCase!AW677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AX677-RevReq_BaseCase!AX677","v":-185166.63956414163},{"$f":"+'RevReq_ExitCase_(2018)'!AY677-RevReq_BaseCase!AY677","v":0}]
[{"$f":"+RevReq_BaseCase!A678","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O678-RevReq_BaseCase!O678","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P678-RevReq_BaseCase!P678","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q678-RevReq_BaseCase!Q678","v":-3182406.2820000001},{"$f":"+'RevReq_ExitCase_(2018)'!R678-RevReq_BaseCase!R678","v":-4420532.6431200001},{"$f":"+'RevReq_ExitCase_(2018)'!S678-RevReq_BaseCase!S678","v":-7493351.190834241},{"$f":"+'RevReq_ExitCase_(2018)'!T678-RevReq_BaseCase!T678","v":-10222522.293384001},{"$f":"+'RevReq_ExitCase_(2018)'!U678-RevReq_BaseCase!U678","v":-13382996.217592269},{"$f":"+'RevReq_ExitCase_(2018)'!V678-RevReq_BaseCase!V678","v":-16091515.886909219},{"$f":"+'RevReq_ExitCase_(2018)'!W678-RevReq_BaseCase!W678","v":-18607568.714869741},{"$f":"+'RevReq_ExitCase_(2018)'!X678-RevReq_BaseCase!X678","v":-28439266.05421859},{"$f":"+'RevReq_ExitCase_(2018)'!Y678-RevReq_BaseCase!Y678","v":-31745171.225305583},{"$f":"+'RevReq_ExitCase_(2018)'!Z678-RevReq_BaseCase!Z678","v":-39705412.923185639},{"$f":"+'RevReq_ExitCase_(2018)'!AA678-RevReq_BaseCase!AA678","v":-47212698.81751176},{"$f":"+'RevReq_ExitCase_(2018)'!AB678-RevReq_BaseCase!AB678","v":-50250604.343459263},{"$f":"+'RevReq_ExitCase_(2018)'!AC678-RevReq_BaseCase!AC678","v":-55109497.995654911},{"$f":"+'RevReq_ExitCase_(2018)'!AD678-RevReq_BaseCase!AD678","v":-58232762.062273435},{"$f":"+'RevReq_ExitCase_(2018)'!AE678-RevReq_BaseCase!AE678","v":-59351209.319377512},{"$f":"+'RevReq_ExitCase_(2018)'!AF678-RevReq_BaseCase!AF678","v":-59043183.822575323},{"$f":"+'RevReq_ExitCase_(2018)'!AG678-RevReq_BaseCase!AG678","v":-60006400.67956122},{"$f":"+'RevReq_ExitCase_(2018)'!AH678-RevReq_BaseCase!AH678","v":-63452976.610243671},{"$f":"+'RevReq_ExitCase_(2018)'!AI678-RevReq_BaseCase!AI678","v":-64825342.866157219},{"$f":"+'RevReq_ExitCase_(2018)'!AJ678-RevReq_BaseCase!AJ678","v":-62924197.653654806},{"$f":"+'RevReq_ExitCase_(2018)'!AK678-RevReq_BaseCase!AK678","v":-62306137.869607091},{"$f":"+'RevReq_ExitCase_(2018)'!AL678-RevReq_BaseCase!AL678","v":-60754935.219349653},{"$f":"+'RevReq_ExitCase_(2018)'!AM678-RevReq_BaseCase!AM678","v":-61154326.32250616},{"$f":"+'RevReq_ExitCase_(2018)'!AN678-RevReq_BaseCase!AN678","v":-61860526.017380357},{"$f":"+'RevReq_ExitCase_(2018)'!AO678-RevReq_BaseCase!AO678","v":-62887014.696528867},{"$f":"+'RevReq_ExitCase_(2018)'!AP678-RevReq_BaseCase!AP678","v":-63052643.276995391},{"$f":"+'RevReq_ExitCase_(2018)'!AQ678-RevReq_BaseCase!AQ678","v":-60843990.920222521},{"$f":"+'RevReq_ExitCase_(2018)'!AR678-RevReq_BaseCase!AR678","v":-62147695.857023299},{"$f":"+'RevReq_ExitCase_(2018)'!AS678-RevReq_BaseCase!AS678","v":-58846843.677657604},{"$f":"+'RevReq_ExitCase_(2018)'!AT678-RevReq_BaseCase!AT678","v":-56687824.758644253},{"$f":"+'RevReq_ExitCase_(2018)'!AU678-RevReq_BaseCase!AU678","v":-54109878.797115088},{"$f":"+'RevReq_ExitCase_(2018)'!AV678-RevReq_BaseCase!AV678","v":-51443215.909836173},{"$f":"+'RevReq_ExitCase_(2018)'!AW678-RevReq_BaseCase!AW678","v":-49349643.344780743},{"$f":"+'RevReq_ExitCase_(2018)'!AX678-RevReq_BaseCase!AX678","v":-47088174.934721798},{"$f":"+'RevReq_ExitCase_(2018)'!AY678-RevReq_BaseCase!AY678","v":-45299729.397624016}]
[{"$f":"+RevReq_BaseCase!A679","v":"Clause"},null,4,"Ongoing Capital, ECRC","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O679-RevReq_BaseCase!O679","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P679-RevReq_BaseCase!P679","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q679-RevReq_BaseCase!Q679","v":-235620},{"$f":"+'RevReq_ExitCase_(2018)'!R679-RevReq_BaseCase!R679","v":-498335.68799999997},{"$f":"+'RevReq_ExitCase_(2018)'!S679-RevReq_BaseCase!S679","v":-869525.65871999995},{"$f":"+'RevReq_ExitCase_(2018)'!T679-RevReq_BaseCase!T679","v":-1221046.3998719999},{"$f":"+'RevReq_ExitCase_(2018)'!U679-RevReq_BaseCase!U679","v":-1554538.6885478399},{"$f":"+'RevReq_ExitCase_(2018)'!V679-RevReq_BaseCase!V679","v":-1871519.5227379967},{"$f":"+'RevReq_ExitCase_(2018)'!W679-RevReq_BaseCase!W679","v":-2173399.5264471569},{"$f":"+'RevReq_ExitCase_(2018)'!X679-RevReq_BaseCase!X679","v":-2461482.9030145002},{"$f":"+'RevReq_ExitCase_(2018)'!Y679-RevReq_BaseCase!Y679","v":-2736298.4739483902},{"$f":"+'RevReq_ExitCase_(2018)'!Z679-RevReq_BaseCase!Z679","v":-2998074.3832897577},{"$f":"+'RevReq_ExitCase_(2018)'!AA679-RevReq_BaseCase!AA679","v":-3246624.212942753},{"$f":"+'RevReq_ExitCase_(2018)'!AB679-RevReq_BaseCase!AB679","v":-3481686.7466032077},{"$f":"+'RevReq_ExitCase_(2018)'!AC679-RevReq_BaseCase!AC679","v":-3702988.9330616714},{"$f":"+'RevReq_ExitCase_(2018)'!AD679-RevReq_BaseCase!AD679","v":-3910258.8706637048},{"$f":"+'RevReq_ExitCase_(2018)'!AE679-RevReq_BaseCase!AE679","v":-4103212.6091425787},{"$f":"+'RevReq_ExitCase_(2018)'!AF679-RevReq_BaseCase!AF679","v":-4281567.1298054308},{"$f":"+'RevReq_ExitCase_(2018)'!AG679-RevReq_BaseCase!AG679","v":-4445027.1430063387},{"$f":"+'RevReq_ExitCase_(2018)'!AH679-RevReq_BaseCase!AH679","v":-4593298.0638856655},{"$f":"+'RevReq_ExitCase_(2018)'!AI679-RevReq_BaseCase!AI679","v":-4726072.8053073781},{"$f":"+'RevReq_ExitCase_(2018)'!AJ679-RevReq_BaseCase!AJ679","v":-4843044.748971926},{"$f":"+'RevReq_ExitCase_(2018)'!AK679-RevReq_BaseCase!AK679","v":-4949356.0216345647},{"$f":"+'RevReq_ExitCase_(2018)'!AL679-RevReq_BaseCase!AL679","v":-5051184.2081248574},{"$f":"+'RevReq_ExitCase_(2018)'!AM679-RevReq_BaseCase!AM679","v":-5152207.8922873549},{"$f":"+'RevReq_ExitCase_(2018)'!AN679-RevReq_BaseCase!AN679","v":-5255252.0501331016},{"$f":"+'RevReq_ExitCase_(2018)'!AO679-RevReq_BaseCase!AO679","v":-5360357.0911357645},{"$f":"+'RevReq_ExitCase_(2018)'!AP679-RevReq_BaseCase!AP679","v":-5467564.2329584789},{"$f":"+'RevReq_ExitCase_(2018)'!AQ679-RevReq_BaseCase!AQ679","v":-5576915.5176176485},{"$f":"+'RevReq_ExitCase_(2018)'!AR679-RevReq_BaseCase!AR679","v":-5688453.8279700018},{"$f":"+'RevReq_ExitCase_(2018)'!AS679-RevReq_BaseCase!AS679","v":-5802222.9045294039},{"$f":"+'RevReq_ExitCase_(2018)'!AT679-RevReq_BaseCase!AT679","v":-5918267.3626199923},{"$f":"+'RevReq_ExitCase_(2018)'!AU679-RevReq_BaseCase!AU679","v":-6036632.7098723911},{"$f":"+'RevReq_ExitCase_(2018)'!AV679-RevReq_BaseCase!AV679","v":-6157365.3640698399},{"$f":"+'RevReq_ExitCase_(2018)'!AW679-RevReq_BaseCase!AW679","v":-6280512.6713512372},{"$f":"+'RevReq_ExitCase_(2018)'!AX679-RevReq_BaseCase!AX679","v":-6406122.9247782622},{"$f":"+'RevReq_ExitCase_(2018)'!AY679-RevReq_BaseCase!AY679","v":-6534245.3832738269}]
[{"$f":"+RevReq_BaseCase!A680","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O680-RevReq_BaseCase!O680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P680-RevReq_BaseCase!P680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q680-RevReq_BaseCase!Q680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R680-RevReq_BaseCase!R680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S680-RevReq_BaseCase!S680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T680-RevReq_BaseCase!T680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U680-RevReq_BaseCase!U680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V680-RevReq_BaseCase!V680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W680-RevReq_BaseCase!W680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X680-RevReq_BaseCase!X680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y680-RevReq_BaseCase!Y680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z680-RevReq_BaseCase!Z680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA680-RevReq_BaseCase!AA680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB680-RevReq_BaseCase!AB680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC680-RevReq_BaseCase!AC680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD680-RevReq_BaseCase!AD680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE680-RevReq_BaseCase!AE680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF680-RevReq_BaseCase!AF680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG680-RevReq_BaseCase!AG680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH680-RevReq_BaseCase!AH680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI680-RevReq_BaseCase!AI680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ680-RevReq_BaseCase!AJ680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK680-RevReq_BaseCase!AK680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL680-RevReq_BaseCase!AL680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM680-RevReq_BaseCase!AM680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN680-RevReq_BaseCase!AN680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO680-RevReq_BaseCase!AO680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP680-RevReq_BaseCase!AP680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ680-RevReq_BaseCase!AQ680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR680-RevReq_BaseCase!AR680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS680-RevReq_BaseCase!AS680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT680-RevReq_BaseCase!AT680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU680-RevReq_BaseCase!AU680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV680-RevReq_BaseCase!AV680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW680-RevReq_BaseCase!AW680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX680-RevReq_BaseCase!AX680","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY680-RevReq_BaseCase!AY680","v":0}]
[{"$f":"+RevReq_BaseCase!A681","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O681-RevReq_BaseCase!O681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P681-RevReq_BaseCase!P681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q681-RevReq_BaseCase!Q681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R681-RevReq_BaseCase!R681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S681-RevReq_BaseCase!S681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T681-RevReq_BaseCase!T681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U681-RevReq_BaseCase!U681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V681-RevReq_BaseCase!V681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W681-RevReq_BaseCase!W681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X681-RevReq_BaseCase!X681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y681-RevReq_BaseCase!Y681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z681-RevReq_BaseCase!Z681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA681-RevReq_BaseCase!AA681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB681-RevReq_BaseCase!AB681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC681-RevReq_BaseCase!AC681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD681-RevReq_BaseCase!AD681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE681-RevReq_BaseCase!AE681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF681-RevReq_BaseCase!AF681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG681-RevReq_BaseCase!AG681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH681-RevReq_BaseCase!AH681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI681-RevReq_BaseCase!AI681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ681-RevReq_BaseCase!AJ681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK681-RevReq_BaseCase!AK681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL681-RevReq_BaseCase!AL681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM681-RevReq_BaseCase!AM681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN681-RevReq_BaseCase!AN681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO681-RevReq_BaseCase!AO681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP681-RevReq_BaseCase!AP681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ681-RevReq_BaseCase!AQ681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR681-RevReq_BaseCase!AR681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS681-RevReq_BaseCase!AS681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT681-RevReq_BaseCase!AT681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU681-RevReq_BaseCase!AU681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV681-RevReq_BaseCase!AV681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW681-RevReq_BaseCase!AW681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX681-RevReq_BaseCase!AX681","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY681-RevReq_BaseCase!AY681","v":0}]
[{"$f":"+RevReq_BaseCase!A682","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O682-RevReq_BaseCase!O682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P682-RevReq_BaseCase!P682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q682-RevReq_BaseCase!Q682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R682-RevReq_BaseCase!R682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S682-RevReq_BaseCase!S682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T682-RevReq_BaseCase!T682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U682-RevReq_BaseCase!U682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V682-RevReq_BaseCase!V682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W682-RevReq_BaseCase!W682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X682-RevReq_BaseCase!X682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y682-RevReq_BaseCase!Y682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z682-RevReq_BaseCase!Z682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA682-RevReq_BaseCase!AA682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB682-RevReq_BaseCase!AB682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC682-RevReq_BaseCase!AC682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD682-RevReq_BaseCase!AD682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE682-RevReq_BaseCase!AE682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF682-RevReq_BaseCase!AF682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG682-RevReq_BaseCase!AG682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH682-RevReq_BaseCase!AH682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI682-RevReq_BaseCase!AI682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ682-RevReq_BaseCase!AJ682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK682-RevReq_BaseCase!AK682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL682-RevReq_BaseCase!AL682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM682-RevReq_BaseCase!AM682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN682-RevReq_BaseCase!AN682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO682-RevReq_BaseCase!AO682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP682-RevReq_BaseCase!AP682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ682-RevReq_BaseCase!AQ682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR682-RevReq_BaseCase!AR682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS682-RevReq_BaseCase!AS682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT682-RevReq_BaseCase!AT682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU682-RevReq_BaseCase!AU682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV682-RevReq_BaseCase!AV682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW682-RevReq_BaseCase!AW682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX682-RevReq_BaseCase!AX682","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY682-RevReq_BaseCase!AY682","v":0}]
[{"$f":"+RevReq_BaseCase!A683","v":"..."},null,8,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O683-RevReq_BaseCase!O683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P683-RevReq_BaseCase!P683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q683-RevReq_BaseCase!Q683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R683-RevReq_BaseCase!R683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S683-RevReq_BaseCase!S683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T683-RevReq_BaseCase!T683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U683-RevReq_BaseCase!U683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V683-RevReq_BaseCase!V683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W683-RevReq_BaseCase!W683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X683-RevReq_BaseCase!X683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y683-RevReq_BaseCase!Y683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z683-RevReq_BaseCase!Z683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA683-RevReq_BaseCase!AA683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB683-RevReq_BaseCase!AB683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC683-RevReq_BaseCase!AC683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD683-RevReq_BaseCase!AD683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE683-RevReq_BaseCase!AE683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF683-RevReq_BaseCase!AF683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG683-RevReq_BaseCase!AG683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH683-RevReq_BaseCase!AH683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI683-RevReq_BaseCase!AI683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ683-RevReq_BaseCase!AJ683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK683-RevReq_BaseCase!AK683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL683-RevReq_BaseCase!AL683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM683-RevReq_BaseCase!AM683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN683-RevReq_BaseCase!AN683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO683-RevReq_BaseCase!AO683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP683-RevReq_BaseCase!AP683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ683-RevReq_BaseCase!AQ683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR683-RevReq_BaseCase!AR683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS683-RevReq_BaseCase!AS683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT683-RevReq_BaseCase!AT683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU683-RevReq_BaseCase!AU683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV683-RevReq_BaseCase!AV683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW683-RevReq_BaseCase!AW683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX683-RevReq_BaseCase!AX683","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY683-RevReq_BaseCase!AY683","v":0}]
[{"$f":"+RevReq_BaseCase!A684","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O684-RevReq_BaseCase!O684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P684-RevReq_BaseCase!P684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q684-RevReq_BaseCase!Q684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R684-RevReq_BaseCase!R684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S684-RevReq_BaseCase!S684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T684-RevReq_BaseCase!T684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U684-RevReq_BaseCase!U684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V684-RevReq_BaseCase!V684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W684-RevReq_BaseCase!W684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X684-RevReq_BaseCase!X684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y684-RevReq_BaseCase!Y684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z684-RevReq_BaseCase!Z684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA684-RevReq_BaseCase!AA684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB684-RevReq_BaseCase!AB684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC684-RevReq_BaseCase!AC684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD684-RevReq_BaseCase!AD684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE684-RevReq_BaseCase!AE684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF684-RevReq_BaseCase!AF684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG684-RevReq_BaseCase!AG684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH684-RevReq_BaseCase!AH684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI684-RevReq_BaseCase!AI684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ684-RevReq_BaseCase!AJ684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK684-RevReq_BaseCase!AK684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL684-RevReq_BaseCase!AL684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM684-RevReq_BaseCase!AM684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN684-RevReq_BaseCase!AN684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO684-RevReq_BaseCase!AO684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP684-RevReq_BaseCase!AP684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ684-RevReq_BaseCase!AQ684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR684-RevReq_BaseCase!AR684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS684-RevReq_BaseCase!AS684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT684-RevReq_BaseCase!AT684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU684-RevReq_BaseCase!AU684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV684-RevReq_BaseCase!AV684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW684-RevReq_BaseCase!AW684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX684-RevReq_BaseCase!AX684","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY684-RevReq_BaseCase!AY684","v":0}]
[{"$f":"+RevReq_BaseCase!A685","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O685-RevReq_BaseCase!O685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P685-RevReq_BaseCase!P685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q685-RevReq_BaseCase!Q685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R685-RevReq_BaseCase!R685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S685-RevReq_BaseCase!S685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T685-RevReq_BaseCase!T685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U685-RevReq_BaseCase!U685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V685-RevReq_BaseCase!V685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W685-RevReq_BaseCase!W685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X685-RevReq_BaseCase!X685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y685-RevReq_BaseCase!Y685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z685-RevReq_BaseCase!Z685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA685-RevReq_BaseCase!AA685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB685-RevReq_BaseCase!AB685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC685-RevReq_BaseCase!AC685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD685-RevReq_BaseCase!AD685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE685-RevReq_BaseCase!AE685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF685-RevReq_BaseCase!AF685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG685-RevReq_BaseCase!AG685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH685-RevReq_BaseCase!AH685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI685-RevReq_BaseCase!AI685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ685-RevReq_BaseCase!AJ685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK685-RevReq_BaseCase!AK685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL685-RevReq_BaseCase!AL685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM685-RevReq_BaseCase!AM685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN685-RevReq_BaseCase!AN685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO685-RevReq_BaseCase!AO685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP685-RevReq_BaseCase!AP685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ685-RevReq_BaseCase!AQ685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR685-RevReq_BaseCase!AR685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS685-RevReq_BaseCase!AS685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT685-RevReq_BaseCase!AT685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU685-RevReq_BaseCase!AU685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV685-RevReq_BaseCase!AV685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW685-RevReq_BaseCase!AW685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX685-RevReq_BaseCase!AX685","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY685-RevReq_BaseCase!AY685","v":0}]
[{"$f":"+RevReq_BaseCase!A686","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O686-RevReq_BaseCase!O686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P686-RevReq_BaseCase!P686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q686-RevReq_BaseCase!Q686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R686-RevReq_BaseCase!R686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S686-RevReq_BaseCase!S686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T686-RevReq_BaseCase!T686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U686-RevReq_BaseCase!U686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V686-RevReq_BaseCase!V686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W686-RevReq_BaseCase!W686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X686-RevReq_BaseCase!X686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y686-RevReq_BaseCase!Y686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z686-RevReq_BaseCase!Z686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA686-RevReq_BaseCase!AA686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB686-RevReq_BaseCase!AB686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC686-RevReq_BaseCase!AC686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD686-RevReq_BaseCase!AD686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE686-RevReq_BaseCase!AE686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF686-RevReq_BaseCase!AF686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG686-RevReq_BaseCase!AG686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH686-RevReq_BaseCase!AH686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI686-RevReq_BaseCase!AI686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ686-RevReq_BaseCase!AJ686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK686-RevReq_BaseCase!AK686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL686-RevReq_BaseCase!AL686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM686-RevReq_BaseCase!AM686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN686-RevReq_BaseCase!AN686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO686-RevReq_BaseCase!AO686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP686-RevReq_BaseCase!AP686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ686-RevReq_BaseCase!AQ686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR686-RevReq_BaseCase!AR686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS686-RevReq_BaseCase!AS686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT686-RevReq_BaseCase!AT686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU686-RevReq_BaseCase!AU686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV686-RevReq_BaseCase!AV686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW686-RevReq_BaseCase!AW686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX686-RevReq_BaseCase!AX686","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY686-RevReq_BaseCase!AY686","v":0}]
[{"$f":"+RevReq_BaseCase!A687","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O687-RevReq_BaseCase!O687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P687-RevReq_BaseCase!P687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q687-RevReq_BaseCase!Q687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R687-RevReq_BaseCase!R687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S687-RevReq_BaseCase!S687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T687-RevReq_BaseCase!T687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U687-RevReq_BaseCase!U687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V687-RevReq_BaseCase!V687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W687-RevReq_BaseCase!W687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X687-RevReq_BaseCase!X687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y687-RevReq_BaseCase!Y687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z687-RevReq_BaseCase!Z687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA687-RevReq_BaseCase!AA687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB687-RevReq_BaseCase!AB687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC687-RevReq_BaseCase!AC687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD687-RevReq_BaseCase!AD687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE687-RevReq_BaseCase!AE687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF687-RevReq_BaseCase!AF687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG687-RevReq_BaseCase!AG687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH687-RevReq_BaseCase!AH687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI687-RevReq_BaseCase!AI687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ687-RevReq_BaseCase!AJ687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK687-RevReq_BaseCase!AK687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL687-RevReq_BaseCase!AL687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM687-RevReq_BaseCase!AM687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN687-RevReq_BaseCase!AN687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO687-RevReq_BaseCase!AO687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP687-RevReq_BaseCase!AP687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ687-RevReq_BaseCase!AQ687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR687-RevReq_BaseCase!AR687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS687-RevReq_BaseCase!AS687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT687-RevReq_BaseCase!AT687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU687-RevReq_BaseCase!AU687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV687-RevReq_BaseCase!AV687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW687-RevReq_BaseCase!AW687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX687-RevReq_BaseCase!AX687","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY687-RevReq_BaseCase!AY687","v":0}]
[{"$f":"+RevReq_BaseCase!A688","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O688-RevReq_BaseCase!O688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P688-RevReq_BaseCase!P688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q688-RevReq_BaseCase!Q688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R688-RevReq_BaseCase!R688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S688-RevReq_BaseCase!S688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T688-RevReq_BaseCase!T688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U688-RevReq_BaseCase!U688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V688-RevReq_BaseCase!V688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W688-RevReq_BaseCase!W688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X688-RevReq_BaseCase!X688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y688-RevReq_BaseCase!Y688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z688-RevReq_BaseCase!Z688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA688-RevReq_BaseCase!AA688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB688-RevReq_BaseCase!AB688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC688-RevReq_BaseCase!AC688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD688-RevReq_BaseCase!AD688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE688-RevReq_BaseCase!AE688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF688-RevReq_BaseCase!AF688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG688-RevReq_BaseCase!AG688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH688-RevReq_BaseCase!AH688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI688-RevReq_BaseCase!AI688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ688-RevReq_BaseCase!AJ688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK688-RevReq_BaseCase!AK688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL688-RevReq_BaseCase!AL688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM688-RevReq_BaseCase!AM688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN688-RevReq_BaseCase!AN688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO688-RevReq_BaseCase!AO688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP688-RevReq_BaseCase!AP688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ688-RevReq_BaseCase!AQ688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR688-RevReq_BaseCase!AR688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS688-RevReq_BaseCase!AS688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT688-RevReq_BaseCase!AT688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU688-RevReq_BaseCase!AU688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV688-RevReq_BaseCase!AV688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW688-RevReq_BaseCase!AW688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX688-RevReq_BaseCase!AX688","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY688-RevReq_BaseCase!AY688","v":0}]
[{"$f":"+RevReq_BaseCase!A689","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O689-RevReq_BaseCase!O689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P689-RevReq_BaseCase!P689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q689-RevReq_BaseCase!Q689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R689-RevReq_BaseCase!R689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S689-RevReq_BaseCase!S689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T689-RevReq_BaseCase!T689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U689-RevReq_BaseCase!U689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V689-RevReq_BaseCase!V689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W689-RevReq_BaseCase!W689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X689-RevReq_BaseCase!X689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y689-RevReq_BaseCase!Y689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z689-RevReq_BaseCase!Z689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA689-RevReq_BaseCase!AA689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB689-RevReq_BaseCase!AB689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC689-RevReq_BaseCase!AC689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD689-RevReq_BaseCase!AD689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE689-RevReq_BaseCase!AE689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF689-RevReq_BaseCase!AF689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG689-RevReq_BaseCase!AG689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH689-RevReq_BaseCase!AH689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI689-RevReq_BaseCase!AI689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ689-RevReq_BaseCase!AJ689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK689-RevReq_BaseCase!AK689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL689-RevReq_BaseCase!AL689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM689-RevReq_BaseCase!AM689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN689-RevReq_BaseCase!AN689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO689-RevReq_BaseCase!AO689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP689-RevReq_BaseCase!AP689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ689-RevReq_BaseCase!AQ689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR689-RevReq_BaseCase!AR689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS689-RevReq_BaseCase!AS689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT689-RevReq_BaseCase!AT689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU689-RevReq_BaseCase!AU689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV689-RevReq_BaseCase!AV689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW689-RevReq_BaseCase!AW689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX689-RevReq_BaseCase!AX689","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY689-RevReq_BaseCase!AY689","v":0}]
[{"$f":"+RevReq_BaseCase!A690","v":"..."},null,15,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O690-RevReq_BaseCase!O690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P690-RevReq_BaseCase!P690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q690-RevReq_BaseCase!Q690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R690-RevReq_BaseCase!R690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S690-RevReq_BaseCase!S690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T690-RevReq_BaseCase!T690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U690-RevReq_BaseCase!U690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V690-RevReq_BaseCase!V690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W690-RevReq_BaseCase!W690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X690-RevReq_BaseCase!X690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y690-RevReq_BaseCase!Y690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z690-RevReq_BaseCase!Z690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA690-RevReq_BaseCase!AA690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB690-RevReq_BaseCase!AB690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC690-RevReq_BaseCase!AC690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD690-RevReq_BaseCase!AD690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE690-RevReq_BaseCase!AE690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF690-RevReq_BaseCase!AF690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG690-RevReq_BaseCase!AG690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH690-RevReq_BaseCase!AH690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI690-RevReq_BaseCase!AI690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ690-RevReq_BaseCase!AJ690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK690-RevReq_BaseCase!AK690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL690-RevReq_BaseCase!AL690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM690-RevReq_BaseCase!AM690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN690-RevReq_BaseCase!AN690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO690-RevReq_BaseCase!AO690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP690-RevReq_BaseCase!AP690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ690-RevReq_BaseCase!AQ690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR690-RevReq_BaseCase!AR690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS690-RevReq_BaseCase!AS690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT690-RevReq_BaseCase!AT690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU690-RevReq_BaseCase!AU690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV690-RevReq_BaseCase!AV690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW690-RevReq_BaseCase!AW690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX690-RevReq_BaseCase!AX690","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY690-RevReq_BaseCase!AY690","v":0}]
[{"$f":"+RevReq_BaseCase!A691","v":"..."},null,16,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O691-RevReq_BaseCase!O691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P691-RevReq_BaseCase!P691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q691-RevReq_BaseCase!Q691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R691-RevReq_BaseCase!R691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S691-RevReq_BaseCase!S691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T691-RevReq_BaseCase!T691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U691-RevReq_BaseCase!U691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V691-RevReq_BaseCase!V691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W691-RevReq_BaseCase!W691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X691-RevReq_BaseCase!X691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y691-RevReq_BaseCase!Y691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z691-RevReq_BaseCase!Z691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA691-RevReq_BaseCase!AA691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB691-RevReq_BaseCase!AB691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC691-RevReq_BaseCase!AC691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD691-RevReq_BaseCase!AD691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE691-RevReq_BaseCase!AE691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF691-RevReq_BaseCase!AF691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG691-RevReq_BaseCase!AG691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH691-RevReq_BaseCase!AH691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI691-RevReq_BaseCase!AI691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ691-RevReq_BaseCase!AJ691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK691-RevReq_BaseCase!AK691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL691-RevReq_BaseCase!AL691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM691-RevReq_BaseCase!AM691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN691-RevReq_BaseCase!AN691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO691-RevReq_BaseCase!AO691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP691-RevReq_BaseCase!AP691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ691-RevReq_BaseCase!AQ691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR691-RevReq_BaseCase!AR691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS691-RevReq_BaseCase!AS691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT691-RevReq_BaseCase!AT691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU691-RevReq_BaseCase!AU691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV691-RevReq_BaseCase!AV691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW691-RevReq_BaseCase!AW691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX691-RevReq_BaseCase!AX691","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY691-RevReq_BaseCase!AY691","v":0}]
[{"$f":"+RevReq_BaseCase!A692","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O692-RevReq_BaseCase!O692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P692-RevReq_BaseCase!P692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q692-RevReq_BaseCase!Q692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R692-RevReq_BaseCase!R692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S692-RevReq_BaseCase!S692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T692-RevReq_BaseCase!T692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U692-RevReq_BaseCase!U692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V692-RevReq_BaseCase!V692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W692-RevReq_BaseCase!W692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X692-RevReq_BaseCase!X692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y692-RevReq_BaseCase!Y692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z692-RevReq_BaseCase!Z692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA692-RevReq_BaseCase!AA692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB692-RevReq_BaseCase!AB692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC692-RevReq_BaseCase!AC692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD692-RevReq_BaseCase!AD692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE692-RevReq_BaseCase!AE692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF692-RevReq_BaseCase!AF692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG692-RevReq_BaseCase!AG692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH692-RevReq_BaseCase!AH692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI692-RevReq_BaseCase!AI692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ692-RevReq_BaseCase!AJ692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK692-RevReq_BaseCase!AK692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL692-RevReq_BaseCase!AL692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM692-RevReq_BaseCase!AM692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN692-RevReq_BaseCase!AN692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO692-RevReq_BaseCase!AO692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP692-RevReq_BaseCase!AP692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ692-RevReq_BaseCase!AQ692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR692-RevReq_BaseCase!AR692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS692-RevReq_BaseCase!AS692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT692-RevReq_BaseCase!AT692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU692-RevReq_BaseCase!AU692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV692-RevReq_BaseCase!AV692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW692-RevReq_BaseCase!AW692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX692-RevReq_BaseCase!AX692","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY692-RevReq_BaseCase!AY692","v":0}]
[{"$f":"+RevReq_BaseCase!A693","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O693-RevReq_BaseCase!O693","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P693-RevReq_BaseCase!P693","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q693-RevReq_BaseCase!Q693","v":-6500109.548913043},{"$f":"+'RevReq_ExitCase_(2018)'!R693-RevReq_BaseCase!R693","v":-3915353.472826086},{"$f":"+'RevReq_ExitCase_(2018)'!S693-RevReq_BaseCase!S693","v":-1329616.3967391294},{"$f":"+'RevReq_ExitCase_(2018)'!T693-RevReq_BaseCase!T693","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U693-RevReq_BaseCase!U693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V693-RevReq_BaseCase!V693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W693-RevReq_BaseCase!W693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X693-RevReq_BaseCase!X693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y693-RevReq_BaseCase!Y693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z693-RevReq_BaseCase!Z693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA693-RevReq_BaseCase!AA693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB693-RevReq_BaseCase!AB693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC693-RevReq_BaseCase!AC693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD693-RevReq_BaseCase!AD693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE693-RevReq_BaseCase!AE693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF693-RevReq_BaseCase!AF693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG693-RevReq_BaseCase!AG693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH693-RevReq_BaseCase!AH693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI693-RevReq_BaseCase!AI693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ693-RevReq_BaseCase!AJ693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK693-RevReq_BaseCase!AK693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL693-RevReq_BaseCase!AL693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM693-RevReq_BaseCase!AM693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN693-RevReq_BaseCase!AN693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO693-RevReq_BaseCase!AO693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP693-RevReq_BaseCase!AP693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ693-RevReq_BaseCase!AQ693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR693-RevReq_BaseCase!AR693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS693-RevReq_BaseCase!AS693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT693-RevReq_BaseCase!AT693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU693-RevReq_BaseCase!AU693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV693-RevReq_BaseCase!AV693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW693-RevReq_BaseCase!AW693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX693-RevReq_BaseCase!AX693","v":1.3969838619232178E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY693-RevReq_BaseCase!AY693","v":1.3969838619232178E-9}]
[{"$f":"+RevReq_BaseCase!A694","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O694-RevReq_BaseCase!O694","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P694-RevReq_BaseCase!P694","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q694-RevReq_BaseCase!Q694","v":-71781.816521765664},{"$f":"+'RevReq_ExitCase_(2018)'!R694-RevReq_BaseCase!R694","v":-143563.6330435304},{"$f":"+'RevReq_ExitCase_(2018)'!S694-RevReq_BaseCase!S694","v":-215345.44956529513},{"$f":"+'RevReq_ExitCase_(2018)'!T694-RevReq_BaseCase!T694","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U694-RevReq_BaseCase!U694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!V694-RevReq_BaseCase!V694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!W694-RevReq_BaseCase!W694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!X694-RevReq_BaseCase!X694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Y694-RevReq_BaseCase!Y694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!Z694-RevReq_BaseCase!Z694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AA694-RevReq_BaseCase!AA694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AB694-RevReq_BaseCase!AB694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AC694-RevReq_BaseCase!AC694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AD694-RevReq_BaseCase!AD694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AE694-RevReq_BaseCase!AE694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AF694-RevReq_BaseCase!AF694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AG694-RevReq_BaseCase!AG694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AH694-RevReq_BaseCase!AH694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AI694-RevReq_BaseCase!AI694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AJ694-RevReq_BaseCase!AJ694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AK694-RevReq_BaseCase!AK694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AL694-RevReq_BaseCase!AL694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AM694-RevReq_BaseCase!AM694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AN694-RevReq_BaseCase!AN694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AO694-RevReq_BaseCase!AO694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AP694-RevReq_BaseCase!AP694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AQ694-RevReq_BaseCase!AQ694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AR694-RevReq_BaseCase!AR694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AS694-RevReq_BaseCase!AS694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AT694-RevReq_BaseCase!AT694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AU694-RevReq_BaseCase!AU694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AV694-RevReq_BaseCase!AV694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AW694-RevReq_BaseCase!AW694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AX694-RevReq_BaseCase!AX694","v":1.862645149230957E-9},{"$f":"+'RevReq_ExitCase_(2018)'!AY694-RevReq_BaseCase!AY694","v":1.862645149230957E-9}]
[{"$f":"+RevReq_BaseCase!A695","v":"..."},null,20,0,"Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O695-RevReq_BaseCase!O695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P695-RevReq_BaseCase!P695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q695-RevReq_BaseCase!Q695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R695-RevReq_BaseCase!R695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S695-RevReq_BaseCase!S695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T695-RevReq_BaseCase!T695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U695-RevReq_BaseCase!U695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V695-RevReq_BaseCase!V695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W695-RevReq_BaseCase!W695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X695-RevReq_BaseCase!X695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y695-RevReq_BaseCase!Y695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z695-RevReq_BaseCase!Z695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA695-RevReq_BaseCase!AA695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB695-RevReq_BaseCase!AB695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC695-RevReq_BaseCase!AC695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD695-RevReq_BaseCase!AD695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE695-RevReq_BaseCase!AE695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF695-RevReq_BaseCase!AF695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG695-RevReq_BaseCase!AG695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH695-RevReq_BaseCase!AH695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI695-RevReq_BaseCase!AI695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ695-RevReq_BaseCase!AJ695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK695-RevReq_BaseCase!AK695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL695-RevReq_BaseCase!AL695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM695-RevReq_BaseCase!AM695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN695-RevReq_BaseCase!AN695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO695-RevReq_BaseCase!AO695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP695-RevReq_BaseCase!AP695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ695-RevReq_BaseCase!AQ695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR695-RevReq_BaseCase!AR695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS695-RevReq_BaseCase!AS695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT695-RevReq_BaseCase!AT695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU695-RevReq_BaseCase!AU695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV695-RevReq_BaseCase!AV695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW695-RevReq_BaseCase!AW695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX695-RevReq_BaseCase!AX695","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY695-RevReq_BaseCase!AY695","v":0}]
[{"$f":"+RevReq_BaseCase!A696","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O696-RevReq_BaseCase!O696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P696-RevReq_BaseCase!P696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q696-RevReq_BaseCase!Q696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R696-RevReq_BaseCase!R696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S696-RevReq_BaseCase!S696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T696-RevReq_BaseCase!T696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U696-RevReq_BaseCase!U696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V696-RevReq_BaseCase!V696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W696-RevReq_BaseCase!W696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X696-RevReq_BaseCase!X696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y696-RevReq_BaseCase!Y696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z696-RevReq_BaseCase!Z696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA696-RevReq_BaseCase!AA696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB696-RevReq_BaseCase!AB696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC696-RevReq_BaseCase!AC696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD696-RevReq_BaseCase!AD696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE696-RevReq_BaseCase!AE696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF696-RevReq_BaseCase!AF696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG696-RevReq_BaseCase!AG696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH696-RevReq_BaseCase!AH696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI696-RevReq_BaseCase!AI696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ696-RevReq_BaseCase!AJ696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK696-RevReq_BaseCase!AK696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL696-RevReq_BaseCase!AL696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM696-RevReq_BaseCase!AM696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN696-RevReq_BaseCase!AN696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO696-RevReq_BaseCase!AO696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP696-RevReq_BaseCase!AP696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ696-RevReq_BaseCase!AQ696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR696-RevReq_BaseCase!AR696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS696-RevReq_BaseCase!AS696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT696-RevReq_BaseCase!AT696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU696-RevReq_BaseCase!AU696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV696-RevReq_BaseCase!AV696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW696-RevReq_BaseCase!AW696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX696-RevReq_BaseCase!AX696","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY696-RevReq_BaseCase!AY696","v":0}]
[{"$f":"+RevReq_BaseCase!A697","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O697-RevReq_BaseCase!O697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P697-RevReq_BaseCase!P697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q697-RevReq_BaseCase!Q697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R697-RevReq_BaseCase!R697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S697-RevReq_BaseCase!S697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T697-RevReq_BaseCase!T697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U697-RevReq_BaseCase!U697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V697-RevReq_BaseCase!V697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W697-RevReq_BaseCase!W697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X697-RevReq_BaseCase!X697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y697-RevReq_BaseCase!Y697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z697-RevReq_BaseCase!Z697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA697-RevReq_BaseCase!AA697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB697-RevReq_BaseCase!AB697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC697-RevReq_BaseCase!AC697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD697-RevReq_BaseCase!AD697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE697-RevReq_BaseCase!AE697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF697-RevReq_BaseCase!AF697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG697-RevReq_BaseCase!AG697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH697-RevReq_BaseCase!AH697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI697-RevReq_BaseCase!AI697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ697-RevReq_BaseCase!AJ697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK697-RevReq_BaseCase!AK697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL697-RevReq_BaseCase!AL697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM697-RevReq_BaseCase!AM697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN697-RevReq_BaseCase!AN697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO697-RevReq_BaseCase!AO697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP697-RevReq_BaseCase!AP697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ697-RevReq_BaseCase!AQ697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR697-RevReq_BaseCase!AR697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS697-RevReq_BaseCase!AS697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT697-RevReq_BaseCase!AT697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU697-RevReq_BaseCase!AU697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV697-RevReq_BaseCase!AV697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW697-RevReq_BaseCase!AW697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX697-RevReq_BaseCase!AX697","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY697-RevReq_BaseCase!AY697","v":0}]
[{"$f":"+RevReq_BaseCase!A698","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O698-RevReq_BaseCase!O698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P698-RevReq_BaseCase!P698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q698-RevReq_BaseCase!Q698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R698-RevReq_BaseCase!R698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S698-RevReq_BaseCase!S698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T698-RevReq_BaseCase!T698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U698-RevReq_BaseCase!U698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V698-RevReq_BaseCase!V698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W698-RevReq_BaseCase!W698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X698-RevReq_BaseCase!X698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y698-RevReq_BaseCase!Y698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z698-RevReq_BaseCase!Z698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA698-RevReq_BaseCase!AA698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB698-RevReq_BaseCase!AB698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC698-RevReq_BaseCase!AC698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD698-RevReq_BaseCase!AD698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE698-RevReq_BaseCase!AE698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF698-RevReq_BaseCase!AF698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG698-RevReq_BaseCase!AG698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH698-RevReq_BaseCase!AH698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI698-RevReq_BaseCase!AI698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ698-RevReq_BaseCase!AJ698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK698-RevReq_BaseCase!AK698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL698-RevReq_BaseCase!AL698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM698-RevReq_BaseCase!AM698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN698-RevReq_BaseCase!AN698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO698-RevReq_BaseCase!AO698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP698-RevReq_BaseCase!AP698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ698-RevReq_BaseCase!AQ698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR698-RevReq_BaseCase!AR698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS698-RevReq_BaseCase!AS698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT698-RevReq_BaseCase!AT698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU698-RevReq_BaseCase!AU698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV698-RevReq_BaseCase!AV698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW698-RevReq_BaseCase!AW698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX698-RevReq_BaseCase!AX698","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY698-RevReq_BaseCase!AY698","v":0}]
[{"$f":"+RevReq_BaseCase!A699","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O699-RevReq_BaseCase!O699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P699-RevReq_BaseCase!P699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q699-RevReq_BaseCase!Q699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R699-RevReq_BaseCase!R699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S699-RevReq_BaseCase!S699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T699-RevReq_BaseCase!T699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U699-RevReq_BaseCase!U699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V699-RevReq_BaseCase!V699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W699-RevReq_BaseCase!W699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X699-RevReq_BaseCase!X699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y699-RevReq_BaseCase!Y699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z699-RevReq_BaseCase!Z699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA699-RevReq_BaseCase!AA699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB699-RevReq_BaseCase!AB699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC699-RevReq_BaseCase!AC699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD699-RevReq_BaseCase!AD699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE699-RevReq_BaseCase!AE699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF699-RevReq_BaseCase!AF699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG699-RevReq_BaseCase!AG699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH699-RevReq_BaseCase!AH699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI699-RevReq_BaseCase!AI699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ699-RevReq_BaseCase!AJ699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK699-RevReq_BaseCase!AK699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL699-RevReq_BaseCase!AL699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM699-RevReq_BaseCase!AM699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN699-RevReq_BaseCase!AN699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO699-RevReq_BaseCase!AO699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP699-RevReq_BaseCase!AP699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ699-RevReq_BaseCase!AQ699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR699-RevReq_BaseCase!AR699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS699-RevReq_BaseCase!AS699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT699-RevReq_BaseCase!AT699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU699-RevReq_BaseCase!AU699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV699-RevReq_BaseCase!AV699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW699-RevReq_BaseCase!AW699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX699-RevReq_BaseCase!AX699","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY699-RevReq_BaseCase!AY699","v":0}]
[{"$f":"+RevReq_BaseCase!A700","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O700-RevReq_BaseCase!O700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P700-RevReq_BaseCase!P700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q700-RevReq_BaseCase!Q700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R700-RevReq_BaseCase!R700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S700-RevReq_BaseCase!S700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T700-RevReq_BaseCase!T700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U700-RevReq_BaseCase!U700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V700-RevReq_BaseCase!V700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W700-RevReq_BaseCase!W700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X700-RevReq_BaseCase!X700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y700-RevReq_BaseCase!Y700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z700-RevReq_BaseCase!Z700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA700-RevReq_BaseCase!AA700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB700-RevReq_BaseCase!AB700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC700-RevReq_BaseCase!AC700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD700-RevReq_BaseCase!AD700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE700-RevReq_BaseCase!AE700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF700-RevReq_BaseCase!AF700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG700-RevReq_BaseCase!AG700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH700-RevReq_BaseCase!AH700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI700-RevReq_BaseCase!AI700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ700-RevReq_BaseCase!AJ700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK700-RevReq_BaseCase!AK700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL700-RevReq_BaseCase!AL700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM700-RevReq_BaseCase!AM700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN700-RevReq_BaseCase!AN700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO700-RevReq_BaseCase!AO700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP700-RevReq_BaseCase!AP700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ700-RevReq_BaseCase!AQ700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR700-RevReq_BaseCase!AR700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS700-RevReq_BaseCase!AS700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT700-RevReq_BaseCase!AT700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU700-RevReq_BaseCase!AU700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV700-RevReq_BaseCase!AV700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW700-RevReq_BaseCase!AW700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX700-RevReq_BaseCase!AX700","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY700-RevReq_BaseCase!AY700","v":0}]
[null,null,null,{"$f":"\"Total \"&D675","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O676:O700)","v":0},0,-31825306.762999386,-28813917.410551798,-27781607.682724349,-27400476.121925492,-29010778.418577589,-30189174.898572437,-31210855.793715976,-39605817.547989778,-41551681.499589249,-48274744.766905494,-54642708.654050991,-57010495.343135737,-61633166.732974835,-64529531.011358976,-65429445.180658437,-64902767.185217373,-65815575.019475169,-69386635.836294666,-70886764.435615763,-69100084.405968755,-68588335.894583672,-67138961.430816531,-67639376.218135536,-68448620.070855469,-69580213.791006655,-69853049.513295889,-67753748.441182181,-69168991.688335314,-65981908.585529029,-63938934.124606267,-61479353.5103295,-58933423.277248032,-56962998.019474,-54827139.862842076,-51833974.780897841]
[]
[]
[]
[null,null,null,"PROPERTY TAX"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$55:D$79,$C709,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C709,1)","v":"Capital"},4,null,{"$f":"Input!I33","v":50.879798055429873},0.2]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$55:D$79,$C710,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Input!I34","v":50.879798055429873},0.2]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Input!I35","v":50.879798055429873},0.2]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Input!I36","v":50.879798055429873},0.2]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Input!I37","v":65},0.2]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Input!I38","v":65},0.2]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Input!I39","v":1},0.2]
[null,null,8,0,"Operating Expense",2,null,{"$f":"Input!I40","v":65},0.2]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Input!I41","v":65},0.2]
[null,null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Input!I42","v":65},0.2]
[null,null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Input!I43","v":65},0.2]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Input!I44","v":65},0.2]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Input!I45","v":65},0.2]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Input!I46","v":1},0.2]
[null,null,15,0,"Operating Expense",2,null,{"$f":"Input!I47","v":65},0.2]
[null,null,16,0,"Operating Expense",2,null,{"$f":"Input!I48","v":65},0.2]
[null,null,17,"Regulatory Asset","Capital",4,null,{"$f":"Input!I49","v":3.8333333333333335},0.2]
[null,null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Input!I50","v":3.8333333333333335},0.2]
[null,null,19,"Deferred Interest","Capital",4,null,{"$f":"Input!I51","v":3.8333333333333335},0.2]
[null,null,20,0,"Operating Expense",2,null,{"$f":"Input!I52","v":65},0.2]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Input!I53","v":65},0.2]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Input!I54","v":65},0.2]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Input!I55","v":65},0.2]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Input!I56","v":65},0.2]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Input!I57","v":65},0.2]
[null,null,null,{"$f":"D708","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!M32","v":"Percent Subject ot Property Tax"}]
[null,null,{"$f":"C737+1","v":1},{"$f":"INDEX(D$55:D$79,$C738,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C738,1)","v":"Capital"},4,null,null,{"$f":"Input!M33","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O738-RevReq_BaseCase!O738","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P738-RevReq_BaseCase!P738","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q738-RevReq_BaseCase!Q738","v":-82898497.703566864},{"$f":"+'RevReq_ExitCase_(2018)'!R738-RevReq_BaseCase!R738","v":-79323318.953731611},{"$f":"+'RevReq_ExitCase_(2018)'!S738-RevReq_BaseCase!S738","v":-75748140.203896359},{"$f":"+'RevReq_ExitCase_(2018)'!T738-RevReq_BaseCase!T738","v":-72172961.454061121},{"$f":"+'RevReq_ExitCase_(2018)'!U738-RevReq_BaseCase!U738","v":-68597782.704225853},{"$f":"+'RevReq_ExitCase_(2018)'!V738-RevReq_BaseCase!V738","v":-65022603.9543906},{"$f":"+'RevReq_ExitCase_(2018)'!W738-RevReq_BaseCase!W738","v":-61447425.20455534},{"$f":"+'RevReq_ExitCase_(2018)'!X738-RevReq_BaseCase!X738","v":-57872246.454720087},{"$f":"+'RevReq_ExitCase_(2018)'!Y738-RevReq_BaseCase!Y738","v":-54297067.704884842},{"$f":"+'RevReq_ExitCase_(2018)'!Z738-RevReq_BaseCase!Z738","v":-50721888.955049589},{"$f":"+'RevReq_ExitCase_(2018)'!AA738-RevReq_BaseCase!AA738","v":-47146710.205214337},{"$f":"+'RevReq_ExitCase_(2018)'!AB738-RevReq_BaseCase!AB738","v":-43571531.455379084},{"$f":"+'RevReq_ExitCase_(2018)'!AC738-RevReq_BaseCase!AC738","v":-39996352.705543831},{"$f":"+'RevReq_ExitCase_(2018)'!AD738-RevReq_BaseCase!AD738","v":-36421173.955708571},{"$f":"+'RevReq_ExitCase_(2018)'!AE738-RevReq_BaseCase!AE738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AF738-RevReq_BaseCase!AF738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AG738-RevReq_BaseCase!AG738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AH738-RevReq_BaseCase!AH738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AI738-RevReq_BaseCase!AI738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AJ738-RevReq_BaseCase!AJ738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AK738-RevReq_BaseCase!AK738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AL738-RevReq_BaseCase!AL738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AM738-RevReq_BaseCase!AM738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AN738-RevReq_BaseCase!AN738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AO738-RevReq_BaseCase!AO738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AP738-RevReq_BaseCase!AP738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AQ738-RevReq_BaseCase!AQ738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AR738-RevReq_BaseCase!AR738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AS738-RevReq_BaseCase!AS738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AT738-RevReq_BaseCase!AT738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AU738-RevReq_BaseCase!AU738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AV738-RevReq_BaseCase!AV738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AW738-RevReq_BaseCase!AW738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AX738-RevReq_BaseCase!AX738","v":-36380873.332683533},{"$f":"+'RevReq_ExitCase_(2018)'!AY738-RevReq_BaseCase!AY738","v":-36380873.332683533}]
[null,null,{"$f":"C738+1","v":2},{"$f":"INDEX(D$55:D$79,$C739,1)","v":"Existing Capital, ECRC"},"Capital",4,null,null,{"$f":"Input!M34","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O739-RevReq_BaseCase!O739","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P739-RevReq_BaseCase!P739","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q739-RevReq_BaseCase!Q739","v":-13374893.919614784},{"$f":"+'RevReq_ExitCase_(2018)'!R739-RevReq_BaseCase!R739","v":-12798072.410813786},{"$f":"+'RevReq_ExitCase_(2018)'!S739-RevReq_BaseCase!S739","v":-12221250.902012788},{"$f":"+'RevReq_ExitCase_(2018)'!T739-RevReq_BaseCase!T739","v":-11644429.393211791},{"$f":"+'RevReq_ExitCase_(2018)'!U739-RevReq_BaseCase!U739","v":-11067607.884410793},{"$f":"+'RevReq_ExitCase_(2018)'!V739-RevReq_BaseCase!V739","v":-10490786.375609795},{"$f":"+'RevReq_ExitCase_(2018)'!W739-RevReq_BaseCase!W739","v":-9913964.8668087944},{"$f":"+'RevReq_ExitCase_(2018)'!X739-RevReq_BaseCase!X739","v":-9337143.358007798},{"$f":"+'RevReq_ExitCase_(2018)'!Y739-RevReq_BaseCase!Y739","v":-8760321.8492067996},{"$f":"+'RevReq_ExitCase_(2018)'!Z739-RevReq_BaseCase!Z739","v":-8183500.3404058013},{"$f":"+'RevReq_ExitCase_(2018)'!AA739-RevReq_BaseCase!AA739","v":-7606678.8316048039},{"$f":"+'RevReq_ExitCase_(2018)'!AB739-RevReq_BaseCase!AB739","v":-7029857.3228038065},{"$f":"+'RevReq_ExitCase_(2018)'!AC739-RevReq_BaseCase!AC739","v":-6453035.8140028082},{"$f":"+'RevReq_ExitCase_(2018)'!AD739-RevReq_BaseCase!AD739","v":-5876214.305201808},{"$f":"+'RevReq_ExitCase_(2018)'!AE739-RevReq_BaseCase!AE739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AF739-RevReq_BaseCase!AF739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AG739-RevReq_BaseCase!AG739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AH739-RevReq_BaseCase!AH739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AI739-RevReq_BaseCase!AI739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AJ739-RevReq_BaseCase!AJ739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AK739-RevReq_BaseCase!AK739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AL739-RevReq_BaseCase!AL739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AM739-RevReq_BaseCase!AM739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AN739-RevReq_BaseCase!AN739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AO739-RevReq_BaseCase!AO739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AP739-RevReq_BaseCase!AP739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AQ739-RevReq_BaseCase!AQ739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AR739-RevReq_BaseCase!AR739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AS739-RevReq_BaseCase!AS739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AT739-RevReq_BaseCase!AT739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AU739-RevReq_BaseCase!AU739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AV739-RevReq_BaseCase!AV739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AW739-RevReq_BaseCase!AW739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AX739-RevReq_BaseCase!AX739","v":-5869712.1782298377},{"$f":"+'RevReq_ExitCase_(2018)'!AY739-RevReq_BaseCase!AY739","v":-5869712.1782298377}]
[null,null,3,"Ongoing Capital, Base","Capital",4,null,null,{"$f":"Input!M35","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O740-RevReq_BaseCase!O740","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P740-RevReq_BaseCase!P740","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q740-RevReq_BaseCase!Q740","v":-4265838.3081864733},{"$f":"+'RevReq_ExitCase_(2018)'!R740-RevReq_BaseCase!R740","v":-6393432.6078020474},{"$f":"+'RevReq_ExitCase_(2018)'!S740-RevReq_BaseCase!S740","v":-9824621.2867138647},{"$f":"+'RevReq_ExitCase_(2018)'!T740-RevReq_BaseCase!T740","v":-13081908.312888147},{"$f":"+'RevReq_ExitCase_(2018)'!U740-RevReq_BaseCase!U740","v":-16931605.703756731},{"$f":"+'RevReq_ExitCase_(2018)'!V740-RevReq_BaseCase!V740","v":-20484310.401317876},{"$f":"+'RevReq_ExitCase_(2018)'!W740-RevReq_BaseCase!W740","v":-23970105.187459826},{"$f":"+'RevReq_ExitCase_(2018)'!X740-RevReq_BaseCase!X740","v":-35183268.5715966},{"$f":"+'RevReq_ExitCase_(2018)'!Y740-RevReq_BaseCase!Y740","v":-40241158.74091851},{"$f":"+'RevReq_ExitCase_(2018)'!Z740-RevReq_BaseCase!Z740","v":-50238435.927520588},{"$f":"+'RevReq_ExitCase_(2018)'!AA740-RevReq_BaseCase!AA740","v":-60251483.394557297},{"$f":"+'RevReq_ExitCase_(2018)'!AB740-RevReq_BaseCase!AB740","v":-66031979.470955908},{"$f":"+'RevReq_ExitCase_(2018)'!AC740-RevReq_BaseCase!AC740","v":-73818760.882124871},{"$f":"+'RevReq_ExitCase_(2018)'!AD740-RevReq_BaseCase!AD740","v":-80090044.213441581},{"$f":"+'RevReq_ExitCase_(2018)'!AE740-RevReq_BaseCase!AE740","v":-84436306.163502052},{"$f":"+'RevReq_ExitCase_(2018)'!AF740-RevReq_BaseCase!AF740","v":-87368899.884163901},{"$f":"+'RevReq_ExitCase_(2018)'!AG740-RevReq_BaseCase!AG740","v":-91632415.517063424},{"$f":"+'RevReq_ExitCase_(2018)'!AH740-RevReq_BaseCase!AH740","v":-98618417.404756233},{"$f":"+'RevReq_ExitCase_(2018)'!AI740-RevReq_BaseCase!AI740","v":-103781104.08248329},{"$f":"+'RevReq_ExitCase_(2018)'!AJ740-RevReq_BaseCase!AJ740","v":-105675789.51397793},{"$f":"+'RevReq_ExitCase_(2018)'!AK740-RevReq_BaseCase!AK740","v":-108826674.67831583},{"$f":"+'RevReq_ExitCase_(2018)'!AL740-RevReq_BaseCase!AL740","v":-111086816.37992105},{"$f":"+'RevReq_ExitCase_(2018)'!AM740-RevReq_BaseCase!AM740","v":-115337189.36848851},{"$f":"+'RevReq_ExitCase_(2018)'!AN740-RevReq_BaseCase!AN740","v":-119974005.04150347},{"$f":"+'RevReq_ExitCase_(2018)'!AO740-RevReq_BaseCase!AO740","v":-125005477.58623748},{"$f":"+'RevReq_ExitCase_(2018)'!AP740-RevReq_BaseCase!AP740","v":-129225801.86713618},{"$f":"+'RevReq_ExitCase_(2018)'!AQ740-RevReq_BaseCase!AQ740","v":-131014091.93202356},{"$f":"+'RevReq_ExitCase_(2018)'!AR740-RevReq_BaseCase!AR740","v":-136152286.32130197},{"$f":"+'RevReq_ExitCase_(2018)'!AS740-RevReq_BaseCase!AS740","v":-136419062.75335693},{"$f":"+'RevReq_ExitCase_(2018)'!AT740-RevReq_BaseCase!AT740","v":-137445943.61262143},{"$f":"+'RevReq_ExitCase_(2018)'!AU740-RevReq_BaseCase!AU740","v":-137609988.37928891},{"$f":"+'RevReq_ExitCase_(2018)'!AV740-RevReq_BaseCase!AV740","v":-137297095.02387697},{"$f":"+'RevReq_ExitCase_(2018)'!AW740-RevReq_BaseCase!AW740","v":-137238308.64308047},{"$f":"+'RevReq_ExitCase_(2018)'!AX740-RevReq_BaseCase!AX740","v":-136687558.72354507},{"$f":"+'RevReq_ExitCase_(2018)'!AY740-RevReq_BaseCase!AY740","v":-136360191.55710071}]
[null,null,4,"Ongoing Capital, ECRC","Capital",4,null,null,{"$f":"Input!M36","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O741-RevReq_BaseCase!O741","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P741-RevReq_BaseCase!P741","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q741-RevReq_BaseCase!Q741","v":-408000},{"$f":"+'RevReq_ExitCase_(2018)'!R741-RevReq_BaseCase!R741","v":-820150.55012408353},{"$f":"+'RevReq_ExitCase_(2018)'!S741-RevReq_BaseCase!S741","v":-1232525.2114988156},{"$f":"+'RevReq_ExitCase_(2018)'!T741-RevReq_BaseCase!T741","v":-1645128.4663492094},{"$f":"+'RevReq_ExitCase_(2018)'!U741-RevReq_BaseCase!U741","v":-2057964.8865447782},{"$f":"+'RevReq_ExitCase_(2018)'!V741-RevReq_BaseCase!V741","v":-2471039.1353924256},{"$f":"+'RevReq_ExitCase_(2018)'!W741-RevReq_BaseCase!W741","v":-2884355.9694651924},{"$f":"+'RevReq_ExitCase_(2018)'!X741-RevReq_BaseCase!X741","v":-3297920.2404675819},{"$f":"+'RevReq_ExitCase_(2018)'!Y741-RevReq_BaseCase!Y741","v":-3711736.8971381853},{"$f":"+'RevReq_ExitCase_(2018)'!Z741-RevReq_BaseCase!Z741","v":-4125810.9871903691},{"$f":"+'RevReq_ExitCase_(2018)'!AA741-RevReq_BaseCase!AA741","v":-4540147.6592917629},{"$f":"+'RevReq_ExitCase_(2018)'!AB741-RevReq_BaseCase!AB741","v":-4954752.1650833506},{"$f":"+'RevReq_ExitCase_(2018)'!AC741-RevReq_BaseCase!AC741","v":-5369629.8612389378},{"$f":"+'RevReq_ExitCase_(2018)'!AD741-RevReq_BaseCase!AD741","v":-5784786.2115658047},{"$f":"+'RevReq_ExitCase_(2018)'!AE741-RevReq_BaseCase!AE741","v":-6200226.7891473752},{"$f":"+'RevReq_ExitCase_(2018)'!AF741-RevReq_BaseCase!AF741","v":-6615957.2785287453},{"$f":"+'RevReq_ExitCase_(2018)'!AG741-RevReq_BaseCase!AG741","v":-7031983.4779459089},{"$f":"+'RevReq_ExitCase_(2018)'!AH741-RevReq_BaseCase!AH741","v":-7448311.3015995808},{"$f":"+'RevReq_ExitCase_(2018)'!AI741-RevReq_BaseCase!AI741","v":-7864946.7819744935},{"$f":"+'RevReq_ExitCase_(2018)'!AJ741-RevReq_BaseCase!AJ741","v":-8281896.072205076},{"$f":"+'RevReq_ExitCase_(2018)'!AK741-RevReq_BaseCase!AK741","v":-8699165.4484884329},{"$f":"+'RevReq_ExitCase_(2018)'!AL741-RevReq_BaseCase!AL741","v":-9116761.3125456255},{"$f":"+'RevReq_ExitCase_(2018)'!AM741-RevReq_BaseCase!AM741","v":-9534690.1941321287},{"$f":"+'RevReq_ExitCase_(2018)'!AN741-RevReq_BaseCase!AN741","v":-9952958.7535985298},{"$f":"+'RevReq_ExitCase_(2018)'!AO741-RevReq_BaseCase!AO741","v":-10371573.784502421},{"$f":"+'RevReq_ExitCase_(2018)'!AP741-RevReq_BaseCase!AP741","v":-10790542.216272563},{"$f":"+'RevReq_ExitCase_(2018)'!AQ741-RevReq_BaseCase!AQ741","v":-11209871.116926271},{"$f":"+'RevReq_ExitCase_(2018)'!AR741-RevReq_BaseCase!AR741","v":-11629567.695841225},{"$f":"+'RevReq_ExitCase_(2018)'!AS741-RevReq_BaseCase!AS741","v":-12049639.306582643},{"$f":"+'RevReq_ExitCase_(2018)'!AT741-RevReq_BaseCase!AT741","v":-12470093.449787054},{"$f":"+'RevReq_ExitCase_(2018)'!AU741-RevReq_BaseCase!AU741","v":-12890937.776103718},{"$f":"+'RevReq_ExitCase_(2018)'!AV741-RevReq_BaseCase!AV741","v":-13312180.08919489},{"$f":"+'RevReq_ExitCase_(2018)'!AW741-RevReq_BaseCase!AW741","v":-13733828.348796047},{"$f":"+'RevReq_ExitCase_(2018)'!AX741-RevReq_BaseCase!AX741","v":-14155890.673837395},{"$f":"+'RevReq_ExitCase_(2018)'!AY741-RevReq_BaseCase!AY741","v":-14578375.345627738}]
[null,null,5,"Operating Expense, Base","Operating Expense",2,null,null,{"$f":"Input!M37","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O742-RevReq_BaseCase!O742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P742-RevReq_BaseCase!P742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q742-RevReq_BaseCase!Q742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R742-RevReq_BaseCase!R742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S742-RevReq_BaseCase!S742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T742-RevReq_BaseCase!T742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U742-RevReq_BaseCase!U742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V742-RevReq_BaseCase!V742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W742-RevReq_BaseCase!W742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X742-RevReq_BaseCase!X742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y742-RevReq_BaseCase!Y742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z742-RevReq_BaseCase!Z742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA742-RevReq_BaseCase!AA742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB742-RevReq_BaseCase!AB742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC742-RevReq_BaseCase!AC742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD742-RevReq_BaseCase!AD742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE742-RevReq_BaseCase!AE742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF742-RevReq_BaseCase!AF742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG742-RevReq_BaseCase!AG742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH742-RevReq_BaseCase!AH742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI742-RevReq_BaseCase!AI742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ742-RevReq_BaseCase!AJ742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK742-RevReq_BaseCase!AK742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL742-RevReq_BaseCase!AL742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM742-RevReq_BaseCase!AM742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN742-RevReq_BaseCase!AN742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO742-RevReq_BaseCase!AO742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP742-RevReq_BaseCase!AP742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ742-RevReq_BaseCase!AQ742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR742-RevReq_BaseCase!AR742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS742-RevReq_BaseCase!AS742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT742-RevReq_BaseCase!AT742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU742-RevReq_BaseCase!AU742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV742-RevReq_BaseCase!AV742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW742-RevReq_BaseCase!AW742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX742-RevReq_BaseCase!AX742","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY742-RevReq_BaseCase!AY742","v":0}]
[null,null,6,"Operating Expense, ECRC","Operating Expense",2,null,null,{"$f":"Input!M38","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O743-RevReq_BaseCase!O743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P743-RevReq_BaseCase!P743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q743-RevReq_BaseCase!Q743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R743-RevReq_BaseCase!R743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S743-RevReq_BaseCase!S743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T743-RevReq_BaseCase!T743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U743-RevReq_BaseCase!U743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V743-RevReq_BaseCase!V743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W743-RevReq_BaseCase!W743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X743-RevReq_BaseCase!X743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y743-RevReq_BaseCase!Y743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z743-RevReq_BaseCase!Z743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA743-RevReq_BaseCase!AA743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB743-RevReq_BaseCase!AB743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC743-RevReq_BaseCase!AC743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD743-RevReq_BaseCase!AD743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE743-RevReq_BaseCase!AE743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF743-RevReq_BaseCase!AF743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG743-RevReq_BaseCase!AG743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH743-RevReq_BaseCase!AH743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI743-RevReq_BaseCase!AI743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ743-RevReq_BaseCase!AJ743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK743-RevReq_BaseCase!AK743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL743-RevReq_BaseCase!AL743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM743-RevReq_BaseCase!AM743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN743-RevReq_BaseCase!AN743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO743-RevReq_BaseCase!AO743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP743-RevReq_BaseCase!AP743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ743-RevReq_BaseCase!AQ743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR743-RevReq_BaseCase!AR743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS743-RevReq_BaseCase!AS743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT743-RevReq_BaseCase!AT743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU743-RevReq_BaseCase!AU743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV743-RevReq_BaseCase!AV743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW743-RevReq_BaseCase!AW743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX743-RevReq_BaseCase!AX743","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY743-RevReq_BaseCase!AY743","v":0}]
[null,null,7,"Equity Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M39","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O744-RevReq_BaseCase!O744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P744-RevReq_BaseCase!P744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q744-RevReq_BaseCase!Q744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R744-RevReq_BaseCase!R744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S744-RevReq_BaseCase!S744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T744-RevReq_BaseCase!T744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U744-RevReq_BaseCase!U744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V744-RevReq_BaseCase!V744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W744-RevReq_BaseCase!W744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X744-RevReq_BaseCase!X744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y744-RevReq_BaseCase!Y744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z744-RevReq_BaseCase!Z744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA744-RevReq_BaseCase!AA744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB744-RevReq_BaseCase!AB744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC744-RevReq_BaseCase!AC744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD744-RevReq_BaseCase!AD744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE744-RevReq_BaseCase!AE744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF744-RevReq_BaseCase!AF744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG744-RevReq_BaseCase!AG744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH744-RevReq_BaseCase!AH744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI744-RevReq_BaseCase!AI744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ744-RevReq_BaseCase!AJ744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK744-RevReq_BaseCase!AK744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL744-RevReq_BaseCase!AL744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM744-RevReq_BaseCase!AM744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN744-RevReq_BaseCase!AN744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO744-RevReq_BaseCase!AO744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP744-RevReq_BaseCase!AP744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ744-RevReq_BaseCase!AQ744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR744-RevReq_BaseCase!AR744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS744-RevReq_BaseCase!AS744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT744-RevReq_BaseCase!AT744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU744-RevReq_BaseCase!AU744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV744-RevReq_BaseCase!AV744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW744-RevReq_BaseCase!AW744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX744-RevReq_BaseCase!AX744","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY744-RevReq_BaseCase!AY744","v":0}]
[null,null,8,0,"Operating Expense",2,null,null,{"$f":"Input!M40","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O745-RevReq_BaseCase!O745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P745-RevReq_BaseCase!P745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q745-RevReq_BaseCase!Q745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R745-RevReq_BaseCase!R745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S745-RevReq_BaseCase!S745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T745-RevReq_BaseCase!T745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U745-RevReq_BaseCase!U745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V745-RevReq_BaseCase!V745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W745-RevReq_BaseCase!W745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X745-RevReq_BaseCase!X745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y745-RevReq_BaseCase!Y745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z745-RevReq_BaseCase!Z745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA745-RevReq_BaseCase!AA745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB745-RevReq_BaseCase!AB745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC745-RevReq_BaseCase!AC745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD745-RevReq_BaseCase!AD745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE745-RevReq_BaseCase!AE745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF745-RevReq_BaseCase!AF745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG745-RevReq_BaseCase!AG745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH745-RevReq_BaseCase!AH745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI745-RevReq_BaseCase!AI745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ745-RevReq_BaseCase!AJ745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK745-RevReq_BaseCase!AK745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL745-RevReq_BaseCase!AL745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM745-RevReq_BaseCase!AM745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN745-RevReq_BaseCase!AN745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO745-RevReq_BaseCase!AO745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP745-RevReq_BaseCase!AP745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ745-RevReq_BaseCase!AQ745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR745-RevReq_BaseCase!AR745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS745-RevReq_BaseCase!AS745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT745-RevReq_BaseCase!AT745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU745-RevReq_BaseCase!AU745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV745-RevReq_BaseCase!AV745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW745-RevReq_BaseCase!AW745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX745-RevReq_BaseCase!AX745","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY745-RevReq_BaseCase!AY745","v":0}]
[null,null,9,"PPA Debt Service","Operating Expense",2,null,null,{"$f":"Input!M41","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O746-RevReq_BaseCase!O746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P746-RevReq_BaseCase!P746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q746-RevReq_BaseCase!Q746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R746-RevReq_BaseCase!R746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S746-RevReq_BaseCase!S746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T746-RevReq_BaseCase!T746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U746-RevReq_BaseCase!U746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V746-RevReq_BaseCase!V746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W746-RevReq_BaseCase!W746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X746-RevReq_BaseCase!X746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y746-RevReq_BaseCase!Y746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z746-RevReq_BaseCase!Z746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA746-RevReq_BaseCase!AA746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB746-RevReq_BaseCase!AB746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC746-RevReq_BaseCase!AC746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD746-RevReq_BaseCase!AD746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE746-RevReq_BaseCase!AE746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF746-RevReq_BaseCase!AF746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG746-RevReq_BaseCase!AG746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH746-RevReq_BaseCase!AH746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI746-RevReq_BaseCase!AI746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ746-RevReq_BaseCase!AJ746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK746-RevReq_BaseCase!AK746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL746-RevReq_BaseCase!AL746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM746-RevReq_BaseCase!AM746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN746-RevReq_BaseCase!AN746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO746-RevReq_BaseCase!AO746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP746-RevReq_BaseCase!AP746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ746-RevReq_BaseCase!AQ746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR746-RevReq_BaseCase!AR746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS746-RevReq_BaseCase!AS746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT746-RevReq_BaseCase!AT746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU746-RevReq_BaseCase!AU746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV746-RevReq_BaseCase!AV746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW746-RevReq_BaseCase!AW746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX746-RevReq_BaseCase!AX746","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY746-RevReq_BaseCase!AY746","v":0}]
[null,null,10,"PPA CCRA","Operating Expense",2,null,null,{"$f":"Input!M42","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O747-RevReq_BaseCase!O747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P747-RevReq_BaseCase!P747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q747-RevReq_BaseCase!Q747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R747-RevReq_BaseCase!R747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S747-RevReq_BaseCase!S747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T747-RevReq_BaseCase!T747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U747-RevReq_BaseCase!U747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V747-RevReq_BaseCase!V747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W747-RevReq_BaseCase!W747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X747-RevReq_BaseCase!X747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y747-RevReq_BaseCase!Y747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z747-RevReq_BaseCase!Z747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA747-RevReq_BaseCase!AA747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB747-RevReq_BaseCase!AB747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC747-RevReq_BaseCase!AC747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD747-RevReq_BaseCase!AD747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE747-RevReq_BaseCase!AE747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF747-RevReq_BaseCase!AF747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG747-RevReq_BaseCase!AG747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH747-RevReq_BaseCase!AH747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI747-RevReq_BaseCase!AI747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ747-RevReq_BaseCase!AJ747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK747-RevReq_BaseCase!AK747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL747-RevReq_BaseCase!AL747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM747-RevReq_BaseCase!AM747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN747-RevReq_BaseCase!AN747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO747-RevReq_BaseCase!AO747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP747-RevReq_BaseCase!AP747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ747-RevReq_BaseCase!AQ747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR747-RevReq_BaseCase!AR747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS747-RevReq_BaseCase!AS747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT747-RevReq_BaseCase!AT747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU747-RevReq_BaseCase!AU747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV747-RevReq_BaseCase!AV747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW747-RevReq_BaseCase!AW747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX747-RevReq_BaseCase!AX747","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY747-RevReq_BaseCase!AY747","v":0}]
[null,null,11,"PPA OpEx","Operating Expense",2,null,null,{"$f":"Input!M43","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O748-RevReq_BaseCase!O748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P748-RevReq_BaseCase!P748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q748-RevReq_BaseCase!Q748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R748-RevReq_BaseCase!R748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S748-RevReq_BaseCase!S748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T748-RevReq_BaseCase!T748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U748-RevReq_BaseCase!U748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V748-RevReq_BaseCase!V748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W748-RevReq_BaseCase!W748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X748-RevReq_BaseCase!X748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y748-RevReq_BaseCase!Y748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z748-RevReq_BaseCase!Z748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA748-RevReq_BaseCase!AA748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB748-RevReq_BaseCase!AB748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC748-RevReq_BaseCase!AC748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD748-RevReq_BaseCase!AD748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE748-RevReq_BaseCase!AE748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF748-RevReq_BaseCase!AF748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG748-RevReq_BaseCase!AG748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH748-RevReq_BaseCase!AH748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI748-RevReq_BaseCase!AI748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ748-RevReq_BaseCase!AJ748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK748-RevReq_BaseCase!AK748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL748-RevReq_BaseCase!AL748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM748-RevReq_BaseCase!AM748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN748-RevReq_BaseCase!AN748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO748-RevReq_BaseCase!AO748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP748-RevReq_BaseCase!AP748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ748-RevReq_BaseCase!AQ748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR748-RevReq_BaseCase!AR748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS748-RevReq_BaseCase!AS748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT748-RevReq_BaseCase!AT748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU748-RevReq_BaseCase!AU748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV748-RevReq_BaseCase!AV748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW748-RevReq_BaseCase!AW748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX748-RevReq_BaseCase!AX748","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY748-RevReq_BaseCase!AY748","v":0}]
[null,null,12,"PPA Property Taxes","Operating Expense",2,null,null,{"$f":"Input!M44","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O749-RevReq_BaseCase!O749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P749-RevReq_BaseCase!P749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q749-RevReq_BaseCase!Q749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R749-RevReq_BaseCase!R749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S749-RevReq_BaseCase!S749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T749-RevReq_BaseCase!T749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U749-RevReq_BaseCase!U749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V749-RevReq_BaseCase!V749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W749-RevReq_BaseCase!W749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X749-RevReq_BaseCase!X749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y749-RevReq_BaseCase!Y749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z749-RevReq_BaseCase!Z749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA749-RevReq_BaseCase!AA749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB749-RevReq_BaseCase!AB749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC749-RevReq_BaseCase!AC749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD749-RevReq_BaseCase!AD749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE749-RevReq_BaseCase!AE749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF749-RevReq_BaseCase!AF749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG749-RevReq_BaseCase!AG749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH749-RevReq_BaseCase!AH749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI749-RevReq_BaseCase!AI749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ749-RevReq_BaseCase!AJ749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK749-RevReq_BaseCase!AK749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL749-RevReq_BaseCase!AL749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM749-RevReq_BaseCase!AM749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN749-RevReq_BaseCase!AN749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO749-RevReq_BaseCase!AO749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP749-RevReq_BaseCase!AP749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ749-RevReq_BaseCase!AQ749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR749-RevReq_BaseCase!AR749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS749-RevReq_BaseCase!AS749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT749-RevReq_BaseCase!AT749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU749-RevReq_BaseCase!AU749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV749-RevReq_BaseCase!AV749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW749-RevReq_BaseCase!AW749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX749-RevReq_BaseCase!AX749","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY749-RevReq_BaseCase!AY749","v":0}]
[null,null,13,"PPA Transmission Costs","Operating Expense",2,null,null,{"$f":"Input!M45","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O750-RevReq_BaseCase!O750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P750-RevReq_BaseCase!P750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q750-RevReq_BaseCase!Q750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R750-RevReq_BaseCase!R750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S750-RevReq_BaseCase!S750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T750-RevReq_BaseCase!T750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U750-RevReq_BaseCase!U750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V750-RevReq_BaseCase!V750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W750-RevReq_BaseCase!W750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X750-RevReq_BaseCase!X750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y750-RevReq_BaseCase!Y750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z750-RevReq_BaseCase!Z750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA750-RevReq_BaseCase!AA750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB750-RevReq_BaseCase!AB750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC750-RevReq_BaseCase!AC750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD750-RevReq_BaseCase!AD750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE750-RevReq_BaseCase!AE750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF750-RevReq_BaseCase!AF750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG750-RevReq_BaseCase!AG750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH750-RevReq_BaseCase!AH750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI750-RevReq_BaseCase!AI750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ750-RevReq_BaseCase!AJ750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK750-RevReq_BaseCase!AK750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL750-RevReq_BaseCase!AL750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM750-RevReq_BaseCase!AM750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN750-RevReq_BaseCase!AN750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO750-RevReq_BaseCase!AO750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP750-RevReq_BaseCase!AP750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ750-RevReq_BaseCase!AQ750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR750-RevReq_BaseCase!AR750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS750-RevReq_BaseCase!AS750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT750-RevReq_BaseCase!AT750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU750-RevReq_BaseCase!AU750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV750-RevReq_BaseCase!AV750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW750-RevReq_BaseCase!AW750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX750-RevReq_BaseCase!AX750","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY750-RevReq_BaseCase!AY750","v":0}]
[null,null,14,"PPA Dismantlement Reserve","Capital",4,null,null,{"$f":"Input!M46","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O751-RevReq_BaseCase!O751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P751-RevReq_BaseCase!P751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q751-RevReq_BaseCase!Q751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R751-RevReq_BaseCase!R751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S751-RevReq_BaseCase!S751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T751-RevReq_BaseCase!T751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U751-RevReq_BaseCase!U751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V751-RevReq_BaseCase!V751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W751-RevReq_BaseCase!W751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X751-RevReq_BaseCase!X751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y751-RevReq_BaseCase!Y751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z751-RevReq_BaseCase!Z751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA751-RevReq_BaseCase!AA751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB751-RevReq_BaseCase!AB751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC751-RevReq_BaseCase!AC751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD751-RevReq_BaseCase!AD751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE751-RevReq_BaseCase!AE751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF751-RevReq_BaseCase!AF751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG751-RevReq_BaseCase!AG751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH751-RevReq_BaseCase!AH751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI751-RevReq_BaseCase!AI751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ751-RevReq_BaseCase!AJ751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK751-RevReq_BaseCase!AK751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL751-RevReq_BaseCase!AL751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM751-RevReq_BaseCase!AM751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN751-RevReq_BaseCase!AN751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO751-RevReq_BaseCase!AO751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP751-RevReq_BaseCase!AP751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ751-RevReq_BaseCase!AQ751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR751-RevReq_BaseCase!AR751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS751-RevReq_BaseCase!AS751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT751-RevReq_BaseCase!AT751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU751-RevReq_BaseCase!AU751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV751-RevReq_BaseCase!AV751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW751-RevReq_BaseCase!AW751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX751-RevReq_BaseCase!AX751","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY751-RevReq_BaseCase!AY751","v":0}]
[null,null,15,0,"Operating Expense",2,null,null,{"$f":"Input!M47","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O752-RevReq_BaseCase!O752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P752-RevReq_BaseCase!P752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q752-RevReq_BaseCase!Q752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R752-RevReq_BaseCase!R752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S752-RevReq_BaseCase!S752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T752-RevReq_BaseCase!T752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U752-RevReq_BaseCase!U752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V752-RevReq_BaseCase!V752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W752-RevReq_BaseCase!W752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X752-RevReq_BaseCase!X752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y752-RevReq_BaseCase!Y752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z752-RevReq_BaseCase!Z752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA752-RevReq_BaseCase!AA752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB752-RevReq_BaseCase!AB752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC752-RevReq_BaseCase!AC752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD752-RevReq_BaseCase!AD752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE752-RevReq_BaseCase!AE752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF752-RevReq_BaseCase!AF752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG752-RevReq_BaseCase!AG752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH752-RevReq_BaseCase!AH752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI752-RevReq_BaseCase!AI752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ752-RevReq_BaseCase!AJ752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK752-RevReq_BaseCase!AK752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL752-RevReq_BaseCase!AL752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM752-RevReq_BaseCase!AM752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN752-RevReq_BaseCase!AN752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO752-RevReq_BaseCase!AO752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP752-RevReq_BaseCase!AP752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ752-RevReq_BaseCase!AQ752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR752-RevReq_BaseCase!AR752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS752-RevReq_BaseCase!AS752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT752-RevReq_BaseCase!AT752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU752-RevReq_BaseCase!AU752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV752-RevReq_BaseCase!AV752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW752-RevReq_BaseCase!AW752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX752-RevReq_BaseCase!AX752","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY752-RevReq_BaseCase!AY752","v":0}]
[null,null,16,0,"Operating Expense",2,null,null,{"$f":"Input!M48","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O753-RevReq_BaseCase!O753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P753-RevReq_BaseCase!P753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q753-RevReq_BaseCase!Q753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R753-RevReq_BaseCase!R753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S753-RevReq_BaseCase!S753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T753-RevReq_BaseCase!T753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U753-RevReq_BaseCase!U753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V753-RevReq_BaseCase!V753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W753-RevReq_BaseCase!W753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X753-RevReq_BaseCase!X753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y753-RevReq_BaseCase!Y753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z753-RevReq_BaseCase!Z753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA753-RevReq_BaseCase!AA753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB753-RevReq_BaseCase!AB753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC753-RevReq_BaseCase!AC753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD753-RevReq_BaseCase!AD753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE753-RevReq_BaseCase!AE753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF753-RevReq_BaseCase!AF753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG753-RevReq_BaseCase!AG753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH753-RevReq_BaseCase!AH753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI753-RevReq_BaseCase!AI753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ753-RevReq_BaseCase!AJ753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK753-RevReq_BaseCase!AK753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL753-RevReq_BaseCase!AL753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM753-RevReq_BaseCase!AM753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN753-RevReq_BaseCase!AN753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO753-RevReq_BaseCase!AO753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP753-RevReq_BaseCase!AP753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ753-RevReq_BaseCase!AQ753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR753-RevReq_BaseCase!AR753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS753-RevReq_BaseCase!AS753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT753-RevReq_BaseCase!AT753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU753-RevReq_BaseCase!AU753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV753-RevReq_BaseCase!AV753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW753-RevReq_BaseCase!AW753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX753-RevReq_BaseCase!AX753","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY753-RevReq_BaseCase!AY753","v":0}]
[null,null,17,"Regulatory Asset","Capital",4,null,null,{"$f":"Input!M49","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O754-RevReq_BaseCase!O754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P754-RevReq_BaseCase!P754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q754-RevReq_BaseCase!Q754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R754-RevReq_BaseCase!R754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S754-RevReq_BaseCase!S754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T754-RevReq_BaseCase!T754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U754-RevReq_BaseCase!U754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V754-RevReq_BaseCase!V754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W754-RevReq_BaseCase!W754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X754-RevReq_BaseCase!X754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y754-RevReq_BaseCase!Y754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z754-RevReq_BaseCase!Z754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA754-RevReq_BaseCase!AA754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB754-RevReq_BaseCase!AB754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC754-RevReq_BaseCase!AC754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD754-RevReq_BaseCase!AD754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE754-RevReq_BaseCase!AE754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF754-RevReq_BaseCase!AF754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG754-RevReq_BaseCase!AG754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH754-RevReq_BaseCase!AH754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI754-RevReq_BaseCase!AI754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ754-RevReq_BaseCase!AJ754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK754-RevReq_BaseCase!AK754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL754-RevReq_BaseCase!AL754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM754-RevReq_BaseCase!AM754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN754-RevReq_BaseCase!AN754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO754-RevReq_BaseCase!AO754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP754-RevReq_BaseCase!AP754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ754-RevReq_BaseCase!AQ754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR754-RevReq_BaseCase!AR754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS754-RevReq_BaseCase!AS754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT754-RevReq_BaseCase!AT754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU754-RevReq_BaseCase!AU754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV754-RevReq_BaseCase!AV754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW754-RevReq_BaseCase!AW754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX754-RevReq_BaseCase!AX754","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY754-RevReq_BaseCase!AY754","v":0}]
[null,null,18,"Suspension Payment Liability","Capital",4,null,null,{"$f":"Input!M50","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O755-RevReq_BaseCase!O755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P755-RevReq_BaseCase!P755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q755-RevReq_BaseCase!Q755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R755-RevReq_BaseCase!R755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S755-RevReq_BaseCase!S755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T755-RevReq_BaseCase!T755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U755-RevReq_BaseCase!U755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V755-RevReq_BaseCase!V755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W755-RevReq_BaseCase!W755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X755-RevReq_BaseCase!X755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y755-RevReq_BaseCase!Y755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z755-RevReq_BaseCase!Z755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA755-RevReq_BaseCase!AA755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB755-RevReq_BaseCase!AB755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC755-RevReq_BaseCase!AC755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD755-RevReq_BaseCase!AD755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE755-RevReq_BaseCase!AE755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF755-RevReq_BaseCase!AF755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG755-RevReq_BaseCase!AG755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH755-RevReq_BaseCase!AH755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI755-RevReq_BaseCase!AI755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ755-RevReq_BaseCase!AJ755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK755-RevReq_BaseCase!AK755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL755-RevReq_BaseCase!AL755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM755-RevReq_BaseCase!AM755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN755-RevReq_BaseCase!AN755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO755-RevReq_BaseCase!AO755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP755-RevReq_BaseCase!AP755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ755-RevReq_BaseCase!AQ755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR755-RevReq_BaseCase!AR755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS755-RevReq_BaseCase!AS755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT755-RevReq_BaseCase!AT755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU755-RevReq_BaseCase!AU755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV755-RevReq_BaseCase!AV755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW755-RevReq_BaseCase!AW755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX755-RevReq_BaseCase!AX755","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY755-RevReq_BaseCase!AY755","v":0}]
[null,null,19,"Deferred Interest","Capital",4,null,null,{"$f":"Input!M51","v":0},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O756-RevReq_BaseCase!O756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P756-RevReq_BaseCase!P756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q756-RevReq_BaseCase!Q756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R756-RevReq_BaseCase!R756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S756-RevReq_BaseCase!S756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T756-RevReq_BaseCase!T756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U756-RevReq_BaseCase!U756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V756-RevReq_BaseCase!V756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W756-RevReq_BaseCase!W756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X756-RevReq_BaseCase!X756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y756-RevReq_BaseCase!Y756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z756-RevReq_BaseCase!Z756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA756-RevReq_BaseCase!AA756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB756-RevReq_BaseCase!AB756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC756-RevReq_BaseCase!AC756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD756-RevReq_BaseCase!AD756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE756-RevReq_BaseCase!AE756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF756-RevReq_BaseCase!AF756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG756-RevReq_BaseCase!AG756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH756-RevReq_BaseCase!AH756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI756-RevReq_BaseCase!AI756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ756-RevReq_BaseCase!AJ756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK756-RevReq_BaseCase!AK756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL756-RevReq_BaseCase!AL756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM756-RevReq_BaseCase!AM756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN756-RevReq_BaseCase!AN756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO756-RevReq_BaseCase!AO756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP756-RevReq_BaseCase!AP756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ756-RevReq_BaseCase!AQ756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR756-RevReq_BaseCase!AR756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS756-RevReq_BaseCase!AS756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT756-RevReq_BaseCase!AT756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU756-RevReq_BaseCase!AU756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV756-RevReq_BaseCase!AV756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW756-RevReq_BaseCase!AW756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX756-RevReq_BaseCase!AX756","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY756-RevReq_BaseCase!AY756","v":0}]
[null,null,20,0,"Operating Expense",2,null,null,{"$f":"Input!M52","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O757-RevReq_BaseCase!O757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P757-RevReq_BaseCase!P757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q757-RevReq_BaseCase!Q757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R757-RevReq_BaseCase!R757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S757-RevReq_BaseCase!S757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T757-RevReq_BaseCase!T757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U757-RevReq_BaseCase!U757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V757-RevReq_BaseCase!V757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W757-RevReq_BaseCase!W757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X757-RevReq_BaseCase!X757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y757-RevReq_BaseCase!Y757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z757-RevReq_BaseCase!Z757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA757-RevReq_BaseCase!AA757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB757-RevReq_BaseCase!AB757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC757-RevReq_BaseCase!AC757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD757-RevReq_BaseCase!AD757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE757-RevReq_BaseCase!AE757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF757-RevReq_BaseCase!AF757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG757-RevReq_BaseCase!AG757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH757-RevReq_BaseCase!AH757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI757-RevReq_BaseCase!AI757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ757-RevReq_BaseCase!AJ757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK757-RevReq_BaseCase!AK757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL757-RevReq_BaseCase!AL757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM757-RevReq_BaseCase!AM757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN757-RevReq_BaseCase!AN757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO757-RevReq_BaseCase!AO757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP757-RevReq_BaseCase!AP757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ757-RevReq_BaseCase!AQ757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR757-RevReq_BaseCase!AR757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS757-RevReq_BaseCase!AS757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT757-RevReq_BaseCase!AT757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU757-RevReq_BaseCase!AU757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV757-RevReq_BaseCase!AV757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW757-RevReq_BaseCase!AW757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX757-RevReq_BaseCase!AX757","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY757-RevReq_BaseCase!AY757","v":0}]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,null,{"$f":"Input!M53","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O758-RevReq_BaseCase!O758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P758-RevReq_BaseCase!P758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q758-RevReq_BaseCase!Q758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R758-RevReq_BaseCase!R758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S758-RevReq_BaseCase!S758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T758-RevReq_BaseCase!T758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U758-RevReq_BaseCase!U758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V758-RevReq_BaseCase!V758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W758-RevReq_BaseCase!W758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X758-RevReq_BaseCase!X758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y758-RevReq_BaseCase!Y758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z758-RevReq_BaseCase!Z758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA758-RevReq_BaseCase!AA758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB758-RevReq_BaseCase!AB758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC758-RevReq_BaseCase!AC758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD758-RevReq_BaseCase!AD758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE758-RevReq_BaseCase!AE758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF758-RevReq_BaseCase!AF758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG758-RevReq_BaseCase!AG758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH758-RevReq_BaseCase!AH758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI758-RevReq_BaseCase!AI758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ758-RevReq_BaseCase!AJ758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK758-RevReq_BaseCase!AK758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL758-RevReq_BaseCase!AL758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM758-RevReq_BaseCase!AM758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN758-RevReq_BaseCase!AN758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO758-RevReq_BaseCase!AO758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP758-RevReq_BaseCase!AP758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ758-RevReq_BaseCase!AQ758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR758-RevReq_BaseCase!AR758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS758-RevReq_BaseCase!AS758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT758-RevReq_BaseCase!AT758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU758-RevReq_BaseCase!AU758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV758-RevReq_BaseCase!AV758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW758-RevReq_BaseCase!AW758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX758-RevReq_BaseCase!AX758","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY758-RevReq_BaseCase!AY758","v":0}]
[null,null,22,"RAP: Gas Transport","Operating Expense",2,null,null,{"$f":"Input!M54","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O759-RevReq_BaseCase!O759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P759-RevReq_BaseCase!P759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q759-RevReq_BaseCase!Q759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R759-RevReq_BaseCase!R759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S759-RevReq_BaseCase!S759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T759-RevReq_BaseCase!T759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U759-RevReq_BaseCase!U759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V759-RevReq_BaseCase!V759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W759-RevReq_BaseCase!W759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X759-RevReq_BaseCase!X759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y759-RevReq_BaseCase!Y759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z759-RevReq_BaseCase!Z759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA759-RevReq_BaseCase!AA759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB759-RevReq_BaseCase!AB759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC759-RevReq_BaseCase!AC759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD759-RevReq_BaseCase!AD759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE759-RevReq_BaseCase!AE759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF759-RevReq_BaseCase!AF759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG759-RevReq_BaseCase!AG759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH759-RevReq_BaseCase!AH759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI759-RevReq_BaseCase!AI759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ759-RevReq_BaseCase!AJ759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK759-RevReq_BaseCase!AK759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL759-RevReq_BaseCase!AL759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM759-RevReq_BaseCase!AM759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN759-RevReq_BaseCase!AN759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO759-RevReq_BaseCase!AO759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP759-RevReq_BaseCase!AP759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ759-RevReq_BaseCase!AQ759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR759-RevReq_BaseCase!AR759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS759-RevReq_BaseCase!AS759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT759-RevReq_BaseCase!AT759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU759-RevReq_BaseCase!AU759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV759-RevReq_BaseCase!AV759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW759-RevReq_BaseCase!AW759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX759-RevReq_BaseCase!AX759","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY759-RevReq_BaseCase!AY759","v":0}]
[null,null,23,"RAP: Short Term PPA","Operating Expense",2,null,null,{"$f":"Input!M55","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O760-RevReq_BaseCase!O760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P760-RevReq_BaseCase!P760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q760-RevReq_BaseCase!Q760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R760-RevReq_BaseCase!R760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S760-RevReq_BaseCase!S760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T760-RevReq_BaseCase!T760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U760-RevReq_BaseCase!U760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V760-RevReq_BaseCase!V760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W760-RevReq_BaseCase!W760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X760-RevReq_BaseCase!X760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y760-RevReq_BaseCase!Y760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z760-RevReq_BaseCase!Z760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA760-RevReq_BaseCase!AA760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB760-RevReq_BaseCase!AB760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC760-RevReq_BaseCase!AC760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD760-RevReq_BaseCase!AD760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE760-RevReq_BaseCase!AE760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF760-RevReq_BaseCase!AF760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG760-RevReq_BaseCase!AG760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH760-RevReq_BaseCase!AH760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI760-RevReq_BaseCase!AI760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ760-RevReq_BaseCase!AJ760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK760-RevReq_BaseCase!AK760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL760-RevReq_BaseCase!AL760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM760-RevReq_BaseCase!AM760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN760-RevReq_BaseCase!AN760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO760-RevReq_BaseCase!AO760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP760-RevReq_BaseCase!AP760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ760-RevReq_BaseCase!AQ760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR760-RevReq_BaseCase!AR760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS760-RevReq_BaseCase!AS760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT760-RevReq_BaseCase!AT760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU760-RevReq_BaseCase!AU760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV760-RevReq_BaseCase!AV760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW760-RevReq_BaseCase!AW760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX760-RevReq_BaseCase!AX760","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY760-RevReq_BaseCase!AY760","v":0}]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,null,{"$f":"Input!M56","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O761-RevReq_BaseCase!O761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P761-RevReq_BaseCase!P761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q761-RevReq_BaseCase!Q761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R761-RevReq_BaseCase!R761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S761-RevReq_BaseCase!S761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T761-RevReq_BaseCase!T761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U761-RevReq_BaseCase!U761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V761-RevReq_BaseCase!V761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W761-RevReq_BaseCase!W761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X761-RevReq_BaseCase!X761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y761-RevReq_BaseCase!Y761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z761-RevReq_BaseCase!Z761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA761-RevReq_BaseCase!AA761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB761-RevReq_BaseCase!AB761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC761-RevReq_BaseCase!AC761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD761-RevReq_BaseCase!AD761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE761-RevReq_BaseCase!AE761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF761-RevReq_BaseCase!AF761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG761-RevReq_BaseCase!AG761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH761-RevReq_BaseCase!AH761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI761-RevReq_BaseCase!AI761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ761-RevReq_BaseCase!AJ761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK761-RevReq_BaseCase!AK761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL761-RevReq_BaseCase!AL761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM761-RevReq_BaseCase!AM761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN761-RevReq_BaseCase!AN761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO761-RevReq_BaseCase!AO761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP761-RevReq_BaseCase!AP761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ761-RevReq_BaseCase!AQ761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR761-RevReq_BaseCase!AR761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS761-RevReq_BaseCase!AS761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT761-RevReq_BaseCase!AT761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU761-RevReq_BaseCase!AU761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV761-RevReq_BaseCase!AV761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW761-RevReq_BaseCase!AW761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX761-RevReq_BaseCase!AX761","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY761-RevReq_BaseCase!AY761","v":0}]
[null,null,25,"RAP: Emmissions","Operating Expense",2,null,null,{"$f":"Input!M57","v":1},null,null,null,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O762-RevReq_BaseCase!O762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P762-RevReq_BaseCase!P762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q762-RevReq_BaseCase!Q762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R762-RevReq_BaseCase!R762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S762-RevReq_BaseCase!S762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T762-RevReq_BaseCase!T762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U762-RevReq_BaseCase!U762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V762-RevReq_BaseCase!V762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W762-RevReq_BaseCase!W762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X762-RevReq_BaseCase!X762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y762-RevReq_BaseCase!Y762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z762-RevReq_BaseCase!Z762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA762-RevReq_BaseCase!AA762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB762-RevReq_BaseCase!AB762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC762-RevReq_BaseCase!AC762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD762-RevReq_BaseCase!AD762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE762-RevReq_BaseCase!AE762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF762-RevReq_BaseCase!AF762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG762-RevReq_BaseCase!AG762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH762-RevReq_BaseCase!AH762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI762-RevReq_BaseCase!AI762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ762-RevReq_BaseCase!AJ762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK762-RevReq_BaseCase!AK762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL762-RevReq_BaseCase!AL762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM762-RevReq_BaseCase!AM762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN762-RevReq_BaseCase!AN762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO762-RevReq_BaseCase!AO762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP762-RevReq_BaseCase!AP762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ762-RevReq_BaseCase!AQ762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR762-RevReq_BaseCase!AR762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS762-RevReq_BaseCase!AS762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT762-RevReq_BaseCase!AT762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU762-RevReq_BaseCase!AU762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV762-RevReq_BaseCase!AV762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW762-RevReq_BaseCase!AW762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX762-RevReq_BaseCase!AX762","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY762-RevReq_BaseCase!AY762","v":0}]
[null,null,null,{"$f":"\"Total \"&D737","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O738:O762)","v":0},0,-100947229.93136811,-99334974.522471532,-99026537.604121819,-98544427.626510277,-98654961.178938165,-98468739.866710708,-98215851.228289157,-105690578.62479207,-107010285.19214833,-113269636.21016634,-119545020.09066819,-121588120.41422215,-125637779.26291046,-128172218.68591776,-132887118.4635628,-136235442.67360601,-140914984.5059227,-148317314.21726921,-153896636.37537116,-156208271.09709638,-159776425.63771763,-162454163.20338005,-167122465.07353398,-172177549.3060154,-177627636.88165328,-182266929.59432212,-184474548.55986321,-190032439.52805656,-190719287.57085294,-192166622.57332185,-192751511.66630599,-192859860.62398523,-193222722.50278988,-193094034.90829584,-193189152.41364181]
[]
[]
[null,null,null,"Property Tax Expense",null,null,null,"Millage Rate"]
[{"$f":"+RevReq_BaseCase!A767","v":"Base"},null,{"$f":"C766+1","v":1},{"$f":"INDEX(D$55:D$79,$C767,1)","v":"Existing Capital, Base"},{"$f":"INDEX(E$55:E$79,$C767,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,{"$f":"SUMPRODUCT(O767:AY767,$O$5:$AY$5)","v":-11124990.694894427},{"$f":"SUM(O767:AY767)","v":-27646884.373775568},null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O767-RevReq_BaseCase!O767","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P767-RevReq_BaseCase!P767","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q767-RevReq_BaseCase!Q767","v":333040.73894745926},{"$f":"+'RevReq_ExitCase_(2018)'!R767-RevReq_BaseCase!R767","v":-1463698.1936838261},{"$f":"+'RevReq_ExitCase_(2018)'!S767-RevReq_BaseCase!S767","v":-1397727.8996107429},{"$f":"+'RevReq_ExitCase_(2018)'!T767-RevReq_BaseCase!T767","v":-1331757.6055376597},{"$f":"+'RevReq_ExitCase_(2018)'!U767-RevReq_BaseCase!U767","v":-1265787.3114645763},{"$f":"+'RevReq_ExitCase_(2018)'!V767-RevReq_BaseCase!V767","v":-1199817.0173914928},{"$f":"+'RevReq_ExitCase_(2018)'!W767-RevReq_BaseCase!W767","v":-1133846.7233184094},{"$f":"+'RevReq_ExitCase_(2018)'!X767-RevReq_BaseCase!X767","v":-1067876.429245326},{"$f":"+'RevReq_ExitCase_(2018)'!Y767-RevReq_BaseCase!Y767","v":-1001906.1351722429},{"$f":"+'RevReq_ExitCase_(2018)'!Z767-RevReq_BaseCase!Z767","v":-935935.84109915956},{"$f":"+'RevReq_ExitCase_(2018)'!AA767-RevReq_BaseCase!AA767","v":-869965.54702607624},{"$f":"+'RevReq_ExitCase_(2018)'!AB767-RevReq_BaseCase!AB767","v":-803995.25295299292},{"$f":"+'RevReq_ExitCase_(2018)'!AC767-RevReq_BaseCase!AC767","v":-738024.95887990959},{"$f":"+'RevReq_ExitCase_(2018)'!AD767-RevReq_BaseCase!AD767","v":-672054.66480682604},{"$f":"+'RevReq_ExitCase_(2018)'!AE767-RevReq_BaseCase!AE767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AF767-RevReq_BaseCase!AF767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AG767-RevReq_BaseCase!AG767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AH767-RevReq_BaseCase!AH767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AI767-RevReq_BaseCase!AI767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AJ767-RevReq_BaseCase!AJ767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AK767-RevReq_BaseCase!AK767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AL767-RevReq_BaseCase!AL767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AM767-RevReq_BaseCase!AM767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AN767-RevReq_BaseCase!AN767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AO767-RevReq_BaseCase!AO767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AP767-RevReq_BaseCase!AP767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AQ767-RevReq_BaseCase!AQ767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AR767-RevReq_BaseCase!AR767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AS767-RevReq_BaseCase!AS767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AT767-RevReq_BaseCase!AT767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AU767-RevReq_BaseCase!AU767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AV767-RevReq_BaseCase!AV767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AW767-RevReq_BaseCase!AW767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AX767-RevReq_BaseCase!AX767","v":-671311.02535875293},{"$f":"+'RevReq_ExitCase_(2018)'!AY767-RevReq_BaseCase!AY767","v":-671311.02535875293}]
[{"$f":"+RevReq_BaseCase!A768","v":"Base"},null,{"$f":"C767+1","v":2},{"$f":"INDEX(D$55:D$79,$C768,1)","v":"Existing Capital, ECRC"},"Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-2084704.8186352814,-4761095.7369663045,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O768-RevReq_BaseCase!O768","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P768-RevReq_BaseCase!P768","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q768-RevReq_BaseCase!Q768","v":-246797.64196795496},{"$f":"+'RevReq_ExitCase_(2018)'!R768-RevReq_BaseCase!R768","v":-236153.95469356765},{"$f":"+'RevReq_ExitCase_(2018)'!S768-RevReq_BaseCase!S768","v":-225510.26741918031},{"$f":"+'RevReq_ExitCase_(2018)'!T768-RevReq_BaseCase!T768","v":-214866.580144793},{"$f":"+'RevReq_ExitCase_(2018)'!U768-RevReq_BaseCase!U768","v":-204222.89287040569},{"$f":"+'RevReq_ExitCase_(2018)'!V768-RevReq_BaseCase!V768","v":-193579.20559601835},{"$f":"+'RevReq_ExitCase_(2018)'!W768-RevReq_BaseCase!W768","v":-182935.51832163098},{"$f":"+'RevReq_ExitCase_(2018)'!X768-RevReq_BaseCase!X768","v":-172291.83104724367},{"$f":"+'RevReq_ExitCase_(2018)'!Y768-RevReq_BaseCase!Y768","v":-161648.14377285636},{"$f":"+'RevReq_ExitCase_(2018)'!Z768-RevReq_BaseCase!Z768","v":-151004.45649846902},{"$f":"+'RevReq_ExitCase_(2018)'!AA768-RevReq_BaseCase!AA768","v":-140360.76922408171},{"$f":"+'RevReq_ExitCase_(2018)'!AB768-RevReq_BaseCase!AB768","v":-129717.0819496944},{"$f":"+'RevReq_ExitCase_(2018)'!AC768-RevReq_BaseCase!AC768","v":-119073.39467530706},{"$f":"+'RevReq_ExitCase_(2018)'!AD768-RevReq_BaseCase!AD768","v":-108429.70740091969},{"$f":"+'RevReq_ExitCase_(2018)'!AE768-RevReq_BaseCase!AE768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AF768-RevReq_BaseCase!AF768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AG768-RevReq_BaseCase!AG768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AH768-RevReq_BaseCase!AH768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AI768-RevReq_BaseCase!AI768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AJ768-RevReq_BaseCase!AJ768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AK768-RevReq_BaseCase!AK768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AL768-RevReq_BaseCase!AL768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AM768-RevReq_BaseCase!AM768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AN768-RevReq_BaseCase!AN768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AO768-RevReq_BaseCase!AO768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AP768-RevReq_BaseCase!AP768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AQ768-RevReq_BaseCase!AQ768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AR768-RevReq_BaseCase!AR768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AS768-RevReq_BaseCase!AS768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AT768-RevReq_BaseCase!AT768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AU768-RevReq_BaseCase!AU768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AV768-RevReq_BaseCase!AV768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AW768-RevReq_BaseCase!AW768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AX768-RevReq_BaseCase!AX768","v":-108309.72816115129},{"$f":"+'RevReq_ExitCase_(2018)'!AY768-RevReq_BaseCase!AY768","v":-108309.72816115129}]
[{"$f":"+RevReq_BaseCase!A769","v":"Base"},null,3,"Ongoing Capital, Base","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-12615597.014680732,-55504544.907301113,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O769-RevReq_BaseCase!O769","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P769-RevReq_BaseCase!P769","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q769-RevReq_BaseCase!Q769","v":-78714.555928778092},{"$f":"+'RevReq_ExitCase_(2018)'!R769-RevReq_BaseCase!R769","v":-117973.57804629403},{"$f":"+'RevReq_ExitCase_(2018)'!S769-RevReq_BaseCase!S769","v":-181286.92319819101},{"$f":"+'RevReq_ExitCase_(2018)'!T769-RevReq_BaseCase!T769","v":-241391.38175346146},{"$f":"+'RevReq_ExitCase_(2018)'!U769-RevReq_BaseCase!U769","v":-312427.17792999808},{"$f":"+'RevReq_ExitCase_(2018)'!V769-RevReq_BaseCase!V769","v":-377982.77390229277},{"$f":"+'RevReq_ExitCase_(2018)'!W769-RevReq_BaseCase!W769","v":-442303.72768140148},{"$f":"+'RevReq_ExitCase_(2018)'!X769-RevReq_BaseCase!X769","v":-649212.45524505712},{"$f":"+'RevReq_ExitCase_(2018)'!Y769-RevReq_BaseCase!Y769","v":-742542.19487692858},{"$f":"+'RevReq_ExitCase_(2018)'!Z769-RevReq_BaseCase!Z769","v":-927015.01765835111},{"$f":"+'RevReq_ExitCase_(2018)'!AA769-RevReq_BaseCase!AA769","v":-1111778.8384878952},{"$f":"+'RevReq_ExitCase_(2018)'!AB769-RevReq_BaseCase!AB769","v":-1218442.3237936001},{"$f":"+'RevReq_ExitCase_(2018)'!AC769-RevReq_BaseCase!AC769","v":-1362126.4010166777},{"$f":"+'RevReq_ExitCase_(2018)'!AD769-RevReq_BaseCase!AD769","v":-1477846.0431748927},{"$f":"+'RevReq_ExitCase_(2018)'!AE769-RevReq_BaseCase!AE769","v":-1558044.6007931249},{"$f":"+'RevReq_ExitCase_(2018)'!AF769-RevReq_BaseCase!AF769","v":-1612157.7189575955},{"$f":"+'RevReq_ExitCase_(2018)'!AG769-RevReq_BaseCase!AG769","v":-1690829.416170086},{"$f":"+'RevReq_ExitCase_(2018)'!AH769-RevReq_BaseCase!AH769","v":-1819737.2641895583},{"$f":"+'RevReq_ExitCase_(2018)'!AI769-RevReq_BaseCase!AI769","v":-1915000.7411143242},{"$f":"+'RevReq_ExitCase_(2018)'!AJ769-RevReq_BaseCase!AJ769","v":-1949962.0574114318},{"$f":"+'RevReq_ExitCase_(2018)'!AK769-RevReq_BaseCase!AK769","v":-2008103.156200259},{"$f":"+'RevReq_ExitCase_(2018)'!AL769-RevReq_BaseCase!AL769","v":-2049807.9836046526},{"$f":"+'RevReq_ExitCase_(2018)'!AM769-RevReq_BaseCase!AM769","v":-2128237.1687157485},{"$f":"+'RevReq_ExitCase_(2018)'!AN769-RevReq_BaseCase!AN769","v":-2213797.112683746},{"$f":"+'RevReq_ExitCase_(2018)'!AO769-RevReq_BaseCase!AO769","v":-2306639.3862098018},{"$f":"+'RevReq_ExitCase_(2018)'!AP769-RevReq_BaseCase!AP769","v":-2384514.1033571586},{"$f":"+'RevReq_ExitCase_(2018)'!AQ769-RevReq_BaseCase!AQ769","v":-2417512.1797397817},{"$f":"+'RevReq_ExitCase_(2018)'!AR769-RevReq_BaseCase!AR769","v":-2512323.7174512828},{"$f":"+'RevReq_ExitCase_(2018)'!AS769-RevReq_BaseCase!AS769","v":-2517246.3579417043},{"$f":"+'RevReq_ExitCase_(2018)'!AT769-RevReq_BaseCase!AT769","v":-2536194.6782926298},{"$f":"+'RevReq_ExitCase_(2018)'!AU769-RevReq_BaseCase!AU769","v":-2539221.682606387},{"$f":"+'RevReq_ExitCase_(2018)'!AV769-RevReq_BaseCase!AV769","v":-2533448.0785114896},{"$f":"+'RevReq_ExitCase_(2018)'!AW769-RevReq_BaseCase!AW769","v":-2532363.3341951906},{"$f":"+'RevReq_ExitCase_(2018)'!AX769-RevReq_BaseCase!AX769","v":-2522200.7278767927},{"$f":"+'RevReq_ExitCase_(2018)'!AY769-RevReq_BaseCase!AY769","v":-2516160.0485845469}]
[{"$f":"+RevReq_BaseCase!A770","v":"Base"},null,4,"Ongoing Capital, ECRC","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,-1085412.6883880778,-4820542.2806050889,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O770-RevReq_BaseCase!O770","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P770-RevReq_BaseCase!P770","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q770-RevReq_BaseCase!Q770","v":-7528.5410507260112},{"$f":"+'RevReq_ExitCase_(2018)'!R770-RevReq_BaseCase!R770","v":-15133.669324472265},{"$f":"+'RevReq_ExitCase_(2018)'!S770-RevReq_BaseCase!S770","v":-22742.932967704881},{"$f":"+'RevReq_ExitCase_(2018)'!T770-RevReq_BaseCase!T770","v":-30356.414687813598},{"$f":"+'RevReq_ExitCase_(2018)'!U770-RevReq_BaseCase!U770","v":-37974.198846335938},{"$f":"+'RevReq_ExitCase_(2018)'!V770-RevReq_BaseCase!V770","v":-45596.371492040162},{"$f":"+'RevReq_ExitCase_(2018)'!W770-RevReq_BaseCase!W770","v":-53223.020394669904},{"$f":"+'RevReq_ExitCase_(2018)'!X770-RevReq_BaseCase!X770","v":-60854.235079363694},{"$f":"+'RevReq_ExitCase_(2018)'!Y770-RevReq_BaseCase!Y770","v":-68490.10686176279},{"$f":"+'RevReq_ExitCase_(2018)'!Z770-RevReq_BaseCase!Z770","v":-76130.728883821328},{"$f":"+'RevReq_ExitCase_(2018)'!AA770-RevReq_BaseCase!AA770","v":-83776.196150332471},{"$f":"+'RevReq_ExitCase_(2018)'!AB770-RevReq_BaseCase!AB770","v":-91426.605566185259},{"$f":"+'RevReq_ExitCase_(2018)'!AC770-RevReq_BaseCase!AC770","v":-99082.055974366565},{"$f":"+'RevReq_ExitCase_(2018)'!AD770-RevReq_BaseCase!AD770","v":-106742.64819472295},{"$f":"+'RevReq_ExitCase_(2018)'!AE770-RevReq_BaseCase!AE770","v":-114408.48506349789},{"$f":"+'RevReq_ExitCase_(2018)'!AF770-RevReq_BaseCase!AF770","v":-122079.67147365981},{"$f":"+'RevReq_ExitCase_(2018)'!AG770-RevReq_BaseCase!AG770","v":-129756.31441603637},{"$f":"+'RevReq_ExitCase_(2018)'!AH770-RevReq_BaseCase!AH770","v":-137438.52302127189},{"$f":"+'RevReq_ExitCase_(2018)'!AI770-RevReq_BaseCase!AI770","v":-145126.40860262356},{"$f":"+'RevReq_ExitCase_(2018)'!AJ770-RevReq_BaseCase!AJ770","v":-152820.0846996138},{"$f":"+'RevReq_ExitCase_(2018)'!AK770-RevReq_BaseCase!AK770","v":-160519.6671225552},{"$f":"+'RevReq_ExitCase_(2018)'!AL770-RevReq_BaseCase!AL770","v":-168225.2739979669},{"$f":"+'RevReq_ExitCase_(2018)'!AM770-RevReq_BaseCase!AM770","v":-175937.02581489825},{"$f":"+'RevReq_ExitCase_(2018)'!AN770-RevReq_BaseCase!AN770","v":-183655.04547217971},{"$f":"+'RevReq_ExitCase_(2018)'!AO770-RevReq_BaseCase!AO770","v":-191379.45832661816},{"$f":"+'RevReq_ExitCase_(2018)'!AP770-RevReq_BaseCase!AP770","v":-199110.3922421569},{"$f":"+'RevReq_ExitCase_(2018)'!AQ770-RevReq_BaseCase!AQ770","v":-206847.97764001784},{"$f":"+'RevReq_ExitCase_(2018)'!AR770-RevReq_BaseCase!AR770","v":-214592.34754984747},{"$f":"+'RevReq_ExitCase_(2018)'!AS770-RevReq_BaseCase!AS770","v":-222343.63766188512},{"$f":"+'RevReq_ExitCase_(2018)'!AT770-RevReq_BaseCase!AT770","v":-230101.98638017496},{"$f":"+'RevReq_ExitCase_(2018)'!AU770-RevReq_BaseCase!AU770","v":-237867.53487684196},{"$f":"+'RevReq_ExitCase_(2018)'!AV770-RevReq_BaseCase!AV770","v":-245640.42714745388},{"$f":"+'RevReq_ExitCase_(2018)'!AW770-RevReq_BaseCase!AW770","v":-253420.81006748939},{"$f":"+'RevReq_ExitCase_(2018)'!AX770-RevReq_BaseCase!AX770","v":-261208.83344993708},{"$f":"+'RevReq_ExitCase_(2018)'!AY770-RevReq_BaseCase!AY770","v":-269004.65010404517}]
[{"$f":"+RevReq_BaseCase!A771","v":"Base"},null,5,"Operating Expense, Base","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O771-RevReq_BaseCase!O771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P771-RevReq_BaseCase!P771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q771-RevReq_BaseCase!Q771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R771-RevReq_BaseCase!R771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S771-RevReq_BaseCase!S771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T771-RevReq_BaseCase!T771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U771-RevReq_BaseCase!U771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V771-RevReq_BaseCase!V771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W771-RevReq_BaseCase!W771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X771-RevReq_BaseCase!X771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y771-RevReq_BaseCase!Y771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z771-RevReq_BaseCase!Z771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA771-RevReq_BaseCase!AA771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB771-RevReq_BaseCase!AB771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC771-RevReq_BaseCase!AC771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD771-RevReq_BaseCase!AD771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE771-RevReq_BaseCase!AE771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF771-RevReq_BaseCase!AF771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG771-RevReq_BaseCase!AG771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH771-RevReq_BaseCase!AH771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI771-RevReq_BaseCase!AI771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ771-RevReq_BaseCase!AJ771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK771-RevReq_BaseCase!AK771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL771-RevReq_BaseCase!AL771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM771-RevReq_BaseCase!AM771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN771-RevReq_BaseCase!AN771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO771-RevReq_BaseCase!AO771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP771-RevReq_BaseCase!AP771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ771-RevReq_BaseCase!AQ771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR771-RevReq_BaseCase!AR771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS771-RevReq_BaseCase!AS771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT771-RevReq_BaseCase!AT771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU771-RevReq_BaseCase!AU771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV771-RevReq_BaseCase!AV771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW771-RevReq_BaseCase!AW771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX771-RevReq_BaseCase!AX771","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY771-RevReq_BaseCase!AY771","v":0}]
[{"$f":"+RevReq_BaseCase!A772","v":"Clause"},null,6,"Operating Expense, ECRC","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O772-RevReq_BaseCase!O772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P772-RevReq_BaseCase!P772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q772-RevReq_BaseCase!Q772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R772-RevReq_BaseCase!R772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S772-RevReq_BaseCase!S772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T772-RevReq_BaseCase!T772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U772-RevReq_BaseCase!U772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V772-RevReq_BaseCase!V772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W772-RevReq_BaseCase!W772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X772-RevReq_BaseCase!X772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y772-RevReq_BaseCase!Y772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z772-RevReq_BaseCase!Z772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA772-RevReq_BaseCase!AA772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB772-RevReq_BaseCase!AB772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC772-RevReq_BaseCase!AC772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD772-RevReq_BaseCase!AD772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE772-RevReq_BaseCase!AE772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF772-RevReq_BaseCase!AF772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG772-RevReq_BaseCase!AG772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH772-RevReq_BaseCase!AH772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI772-RevReq_BaseCase!AI772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ772-RevReq_BaseCase!AJ772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK772-RevReq_BaseCase!AK772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL772-RevReq_BaseCase!AL772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM772-RevReq_BaseCase!AM772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN772-RevReq_BaseCase!AN772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO772-RevReq_BaseCase!AO772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP772-RevReq_BaseCase!AP772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ772-RevReq_BaseCase!AQ772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR772-RevReq_BaseCase!AR772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS772-RevReq_BaseCase!AS772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT772-RevReq_BaseCase!AT772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU772-RevReq_BaseCase!AU772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV772-RevReq_BaseCase!AV772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW772-RevReq_BaseCase!AW772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX772-RevReq_BaseCase!AX772","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY772-RevReq_BaseCase!AY772","v":0}]
[{"$f":"+RevReq_BaseCase!A773","v":"Base"},null,7,"Equity Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O773-RevReq_BaseCase!O773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P773-RevReq_BaseCase!P773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q773-RevReq_BaseCase!Q773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R773-RevReq_BaseCase!R773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S773-RevReq_BaseCase!S773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T773-RevReq_BaseCase!T773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U773-RevReq_BaseCase!U773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V773-RevReq_BaseCase!V773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W773-RevReq_BaseCase!W773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X773-RevReq_BaseCase!X773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y773-RevReq_BaseCase!Y773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z773-RevReq_BaseCase!Z773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA773-RevReq_BaseCase!AA773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB773-RevReq_BaseCase!AB773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC773-RevReq_BaseCase!AC773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD773-RevReq_BaseCase!AD773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE773-RevReq_BaseCase!AE773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF773-RevReq_BaseCase!AF773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG773-RevReq_BaseCase!AG773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH773-RevReq_BaseCase!AH773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI773-RevReq_BaseCase!AI773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ773-RevReq_BaseCase!AJ773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK773-RevReq_BaseCase!AK773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL773-RevReq_BaseCase!AL773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM773-RevReq_BaseCase!AM773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN773-RevReq_BaseCase!AN773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO773-RevReq_BaseCase!AO773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP773-RevReq_BaseCase!AP773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ773-RevReq_BaseCase!AQ773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR773-RevReq_BaseCase!AR773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS773-RevReq_BaseCase!AS773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT773-RevReq_BaseCase!AT773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU773-RevReq_BaseCase!AU773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV773-RevReq_BaseCase!AV773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW773-RevReq_BaseCase!AW773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX773-RevReq_BaseCase!AX773","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY773-RevReq_BaseCase!AY773","v":0}]
[{"$f":"+RevReq_BaseCase!A774","v":"..."},null,8,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O774-RevReq_BaseCase!O774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P774-RevReq_BaseCase!P774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q774-RevReq_BaseCase!Q774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R774-RevReq_BaseCase!R774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S774-RevReq_BaseCase!S774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T774-RevReq_BaseCase!T774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U774-RevReq_BaseCase!U774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V774-RevReq_BaseCase!V774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W774-RevReq_BaseCase!W774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X774-RevReq_BaseCase!X774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y774-RevReq_BaseCase!Y774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z774-RevReq_BaseCase!Z774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA774-RevReq_BaseCase!AA774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB774-RevReq_BaseCase!AB774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC774-RevReq_BaseCase!AC774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD774-RevReq_BaseCase!AD774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE774-RevReq_BaseCase!AE774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF774-RevReq_BaseCase!AF774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG774-RevReq_BaseCase!AG774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH774-RevReq_BaseCase!AH774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI774-RevReq_BaseCase!AI774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ774-RevReq_BaseCase!AJ774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK774-RevReq_BaseCase!AK774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL774-RevReq_BaseCase!AL774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM774-RevReq_BaseCase!AM774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN774-RevReq_BaseCase!AN774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO774-RevReq_BaseCase!AO774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP774-RevReq_BaseCase!AP774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ774-RevReq_BaseCase!AQ774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR774-RevReq_BaseCase!AR774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS774-RevReq_BaseCase!AS774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT774-RevReq_BaseCase!AT774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU774-RevReq_BaseCase!AU774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV774-RevReq_BaseCase!AV774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW774-RevReq_BaseCase!AW774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX774-RevReq_BaseCase!AX774","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY774-RevReq_BaseCase!AY774","v":0}]
[{"$f":"+RevReq_BaseCase!A775","v":"Clause"},null,9,"PPA Debt Service","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O775-RevReq_BaseCase!O775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P775-RevReq_BaseCase!P775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q775-RevReq_BaseCase!Q775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R775-RevReq_BaseCase!R775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S775-RevReq_BaseCase!S775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T775-RevReq_BaseCase!T775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U775-RevReq_BaseCase!U775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V775-RevReq_BaseCase!V775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W775-RevReq_BaseCase!W775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X775-RevReq_BaseCase!X775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y775-RevReq_BaseCase!Y775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z775-RevReq_BaseCase!Z775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA775-RevReq_BaseCase!AA775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB775-RevReq_BaseCase!AB775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC775-RevReq_BaseCase!AC775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD775-RevReq_BaseCase!AD775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE775-RevReq_BaseCase!AE775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF775-RevReq_BaseCase!AF775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG775-RevReq_BaseCase!AG775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH775-RevReq_BaseCase!AH775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI775-RevReq_BaseCase!AI775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ775-RevReq_BaseCase!AJ775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK775-RevReq_BaseCase!AK775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL775-RevReq_BaseCase!AL775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM775-RevReq_BaseCase!AM775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN775-RevReq_BaseCase!AN775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO775-RevReq_BaseCase!AO775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP775-RevReq_BaseCase!AP775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ775-RevReq_BaseCase!AQ775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR775-RevReq_BaseCase!AR775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS775-RevReq_BaseCase!AS775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT775-RevReq_BaseCase!AT775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU775-RevReq_BaseCase!AU775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV775-RevReq_BaseCase!AV775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW775-RevReq_BaseCase!AW775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX775-RevReq_BaseCase!AX775","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY775-RevReq_BaseCase!AY775","v":0}]
[{"$f":"+RevReq_BaseCase!A776","v":"Clause"},null,10,"PPA CCRA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O776-RevReq_BaseCase!O776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P776-RevReq_BaseCase!P776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q776-RevReq_BaseCase!Q776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R776-RevReq_BaseCase!R776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S776-RevReq_BaseCase!S776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T776-RevReq_BaseCase!T776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U776-RevReq_BaseCase!U776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V776-RevReq_BaseCase!V776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W776-RevReq_BaseCase!W776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X776-RevReq_BaseCase!X776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y776-RevReq_BaseCase!Y776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z776-RevReq_BaseCase!Z776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA776-RevReq_BaseCase!AA776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB776-RevReq_BaseCase!AB776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC776-RevReq_BaseCase!AC776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD776-RevReq_BaseCase!AD776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE776-RevReq_BaseCase!AE776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF776-RevReq_BaseCase!AF776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG776-RevReq_BaseCase!AG776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH776-RevReq_BaseCase!AH776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI776-RevReq_BaseCase!AI776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ776-RevReq_BaseCase!AJ776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK776-RevReq_BaseCase!AK776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL776-RevReq_BaseCase!AL776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM776-RevReq_BaseCase!AM776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN776-RevReq_BaseCase!AN776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO776-RevReq_BaseCase!AO776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP776-RevReq_BaseCase!AP776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ776-RevReq_BaseCase!AQ776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR776-RevReq_BaseCase!AR776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS776-RevReq_BaseCase!AS776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT776-RevReq_BaseCase!AT776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU776-RevReq_BaseCase!AU776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV776-RevReq_BaseCase!AV776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW776-RevReq_BaseCase!AW776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX776-RevReq_BaseCase!AX776","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY776-RevReq_BaseCase!AY776","v":0}]
[{"$f":"+RevReq_BaseCase!A777","v":"Clause"},null,11,"PPA OpEx","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O777-RevReq_BaseCase!O777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P777-RevReq_BaseCase!P777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q777-RevReq_BaseCase!Q777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R777-RevReq_BaseCase!R777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S777-RevReq_BaseCase!S777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T777-RevReq_BaseCase!T777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U777-RevReq_BaseCase!U777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V777-RevReq_BaseCase!V777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W777-RevReq_BaseCase!W777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X777-RevReq_BaseCase!X777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y777-RevReq_BaseCase!Y777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z777-RevReq_BaseCase!Z777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA777-RevReq_BaseCase!AA777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB777-RevReq_BaseCase!AB777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC777-RevReq_BaseCase!AC777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD777-RevReq_BaseCase!AD777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE777-RevReq_BaseCase!AE777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF777-RevReq_BaseCase!AF777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG777-RevReq_BaseCase!AG777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH777-RevReq_BaseCase!AH777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI777-RevReq_BaseCase!AI777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ777-RevReq_BaseCase!AJ777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK777-RevReq_BaseCase!AK777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL777-RevReq_BaseCase!AL777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM777-RevReq_BaseCase!AM777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN777-RevReq_BaseCase!AN777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO777-RevReq_BaseCase!AO777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP777-RevReq_BaseCase!AP777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ777-RevReq_BaseCase!AQ777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR777-RevReq_BaseCase!AR777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS777-RevReq_BaseCase!AS777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT777-RevReq_BaseCase!AT777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU777-RevReq_BaseCase!AU777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV777-RevReq_BaseCase!AV777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW777-RevReq_BaseCase!AW777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX777-RevReq_BaseCase!AX777","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY777-RevReq_BaseCase!AY777","v":0}]
[{"$f":"+RevReq_BaseCase!A778","v":"Clause"},null,12,"PPA Property Taxes","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O778-RevReq_BaseCase!O778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P778-RevReq_BaseCase!P778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q778-RevReq_BaseCase!Q778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R778-RevReq_BaseCase!R778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S778-RevReq_BaseCase!S778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T778-RevReq_BaseCase!T778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U778-RevReq_BaseCase!U778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V778-RevReq_BaseCase!V778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W778-RevReq_BaseCase!W778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X778-RevReq_BaseCase!X778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y778-RevReq_BaseCase!Y778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z778-RevReq_BaseCase!Z778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA778-RevReq_BaseCase!AA778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB778-RevReq_BaseCase!AB778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC778-RevReq_BaseCase!AC778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD778-RevReq_BaseCase!AD778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE778-RevReq_BaseCase!AE778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF778-RevReq_BaseCase!AF778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG778-RevReq_BaseCase!AG778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH778-RevReq_BaseCase!AH778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI778-RevReq_BaseCase!AI778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ778-RevReq_BaseCase!AJ778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK778-RevReq_BaseCase!AK778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL778-RevReq_BaseCase!AL778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM778-RevReq_BaseCase!AM778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN778-RevReq_BaseCase!AN778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO778-RevReq_BaseCase!AO778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP778-RevReq_BaseCase!AP778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ778-RevReq_BaseCase!AQ778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR778-RevReq_BaseCase!AR778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS778-RevReq_BaseCase!AS778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT778-RevReq_BaseCase!AT778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU778-RevReq_BaseCase!AU778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV778-RevReq_BaseCase!AV778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW778-RevReq_BaseCase!AW778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX778-RevReq_BaseCase!AX778","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY778-RevReq_BaseCase!AY778","v":0}]
[{"$f":"+RevReq_BaseCase!A779","v":"Clause"},null,13,"PPA Transmission Costs","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O779-RevReq_BaseCase!O779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P779-RevReq_BaseCase!P779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q779-RevReq_BaseCase!Q779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R779-RevReq_BaseCase!R779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S779-RevReq_BaseCase!S779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T779-RevReq_BaseCase!T779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U779-RevReq_BaseCase!U779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V779-RevReq_BaseCase!V779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W779-RevReq_BaseCase!W779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X779-RevReq_BaseCase!X779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y779-RevReq_BaseCase!Y779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z779-RevReq_BaseCase!Z779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA779-RevReq_BaseCase!AA779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB779-RevReq_BaseCase!AB779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC779-RevReq_BaseCase!AC779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD779-RevReq_BaseCase!AD779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE779-RevReq_BaseCase!AE779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF779-RevReq_BaseCase!AF779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG779-RevReq_BaseCase!AG779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH779-RevReq_BaseCase!AH779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI779-RevReq_BaseCase!AI779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ779-RevReq_BaseCase!AJ779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK779-RevReq_BaseCase!AK779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL779-RevReq_BaseCase!AL779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM779-RevReq_BaseCase!AM779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN779-RevReq_BaseCase!AN779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO779-RevReq_BaseCase!AO779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP779-RevReq_BaseCase!AP779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ779-RevReq_BaseCase!AQ779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR779-RevReq_BaseCase!AR779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS779-RevReq_BaseCase!AS779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT779-RevReq_BaseCase!AT779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU779-RevReq_BaseCase!AU779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV779-RevReq_BaseCase!AV779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW779-RevReq_BaseCase!AW779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX779-RevReq_BaseCase!AX779","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY779-RevReq_BaseCase!AY779","v":0}]
[{"$f":"+RevReq_BaseCase!A780","v":"Clause"},null,14,"PPA Dismantlement Reserve","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O780-RevReq_BaseCase!O780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P780-RevReq_BaseCase!P780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q780-RevReq_BaseCase!Q780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R780-RevReq_BaseCase!R780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S780-RevReq_BaseCase!S780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T780-RevReq_BaseCase!T780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U780-RevReq_BaseCase!U780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V780-RevReq_BaseCase!V780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W780-RevReq_BaseCase!W780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X780-RevReq_BaseCase!X780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y780-RevReq_BaseCase!Y780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z780-RevReq_BaseCase!Z780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA780-RevReq_BaseCase!AA780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB780-RevReq_BaseCase!AB780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC780-RevReq_BaseCase!AC780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD780-RevReq_BaseCase!AD780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE780-RevReq_BaseCase!AE780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF780-RevReq_BaseCase!AF780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG780-RevReq_BaseCase!AG780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH780-RevReq_BaseCase!AH780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI780-RevReq_BaseCase!AI780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ780-RevReq_BaseCase!AJ780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK780-RevReq_BaseCase!AK780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL780-RevReq_BaseCase!AL780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM780-RevReq_BaseCase!AM780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN780-RevReq_BaseCase!AN780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO780-RevReq_BaseCase!AO780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP780-RevReq_BaseCase!AP780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ780-RevReq_BaseCase!AQ780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR780-RevReq_BaseCase!AR780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS780-RevReq_BaseCase!AS780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT780-RevReq_BaseCase!AT780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU780-RevReq_BaseCase!AU780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV780-RevReq_BaseCase!AV780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW780-RevReq_BaseCase!AW780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX780-RevReq_BaseCase!AX780","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY780-RevReq_BaseCase!AY780","v":0}]
[{"$f":"+RevReq_BaseCase!A781","v":"..."},null,15,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O781-RevReq_BaseCase!O781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P781-RevReq_BaseCase!P781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q781-RevReq_BaseCase!Q781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R781-RevReq_BaseCase!R781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S781-RevReq_BaseCase!S781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T781-RevReq_BaseCase!T781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U781-RevReq_BaseCase!U781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V781-RevReq_BaseCase!V781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W781-RevReq_BaseCase!W781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X781-RevReq_BaseCase!X781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y781-RevReq_BaseCase!Y781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z781-RevReq_BaseCase!Z781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA781-RevReq_BaseCase!AA781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB781-RevReq_BaseCase!AB781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC781-RevReq_BaseCase!AC781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD781-RevReq_BaseCase!AD781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE781-RevReq_BaseCase!AE781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF781-RevReq_BaseCase!AF781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG781-RevReq_BaseCase!AG781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH781-RevReq_BaseCase!AH781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI781-RevReq_BaseCase!AI781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ781-RevReq_BaseCase!AJ781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK781-RevReq_BaseCase!AK781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL781-RevReq_BaseCase!AL781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM781-RevReq_BaseCase!AM781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN781-RevReq_BaseCase!AN781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO781-RevReq_BaseCase!AO781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP781-RevReq_BaseCase!AP781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ781-RevReq_BaseCase!AQ781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR781-RevReq_BaseCase!AR781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS781-RevReq_BaseCase!AS781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT781-RevReq_BaseCase!AT781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU781-RevReq_BaseCase!AU781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV781-RevReq_BaseCase!AV781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW781-RevReq_BaseCase!AW781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX781-RevReq_BaseCase!AX781","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY781-RevReq_BaseCase!AY781","v":0}]
[{"$f":"+RevReq_BaseCase!A782","v":"..."},null,16,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O782-RevReq_BaseCase!O782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P782-RevReq_BaseCase!P782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q782-RevReq_BaseCase!Q782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R782-RevReq_BaseCase!R782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S782-RevReq_BaseCase!S782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T782-RevReq_BaseCase!T782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U782-RevReq_BaseCase!U782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V782-RevReq_BaseCase!V782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W782-RevReq_BaseCase!W782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X782-RevReq_BaseCase!X782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y782-RevReq_BaseCase!Y782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z782-RevReq_BaseCase!Z782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA782-RevReq_BaseCase!AA782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB782-RevReq_BaseCase!AB782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC782-RevReq_BaseCase!AC782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD782-RevReq_BaseCase!AD782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE782-RevReq_BaseCase!AE782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF782-RevReq_BaseCase!AF782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG782-RevReq_BaseCase!AG782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH782-RevReq_BaseCase!AH782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI782-RevReq_BaseCase!AI782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ782-RevReq_BaseCase!AJ782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK782-RevReq_BaseCase!AK782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL782-RevReq_BaseCase!AL782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM782-RevReq_BaseCase!AM782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN782-RevReq_BaseCase!AN782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO782-RevReq_BaseCase!AO782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP782-RevReq_BaseCase!AP782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ782-RevReq_BaseCase!AQ782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR782-RevReq_BaseCase!AR782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS782-RevReq_BaseCase!AS782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT782-RevReq_BaseCase!AT782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU782-RevReq_BaseCase!AU782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV782-RevReq_BaseCase!AV782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW782-RevReq_BaseCase!AW782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX782-RevReq_BaseCase!AX782","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY782-RevReq_BaseCase!AY782","v":0}]
[{"$f":"+RevReq_BaseCase!A783","v":"Clause"},null,17,"Regulatory Asset","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O783-RevReq_BaseCase!O783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P783-RevReq_BaseCase!P783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q783-RevReq_BaseCase!Q783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R783-RevReq_BaseCase!R783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S783-RevReq_BaseCase!S783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T783-RevReq_BaseCase!T783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U783-RevReq_BaseCase!U783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V783-RevReq_BaseCase!V783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W783-RevReq_BaseCase!W783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X783-RevReq_BaseCase!X783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y783-RevReq_BaseCase!Y783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z783-RevReq_BaseCase!Z783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA783-RevReq_BaseCase!AA783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB783-RevReq_BaseCase!AB783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC783-RevReq_BaseCase!AC783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD783-RevReq_BaseCase!AD783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE783-RevReq_BaseCase!AE783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF783-RevReq_BaseCase!AF783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG783-RevReq_BaseCase!AG783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH783-RevReq_BaseCase!AH783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI783-RevReq_BaseCase!AI783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ783-RevReq_BaseCase!AJ783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK783-RevReq_BaseCase!AK783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL783-RevReq_BaseCase!AL783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM783-RevReq_BaseCase!AM783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN783-RevReq_BaseCase!AN783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO783-RevReq_BaseCase!AO783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP783-RevReq_BaseCase!AP783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ783-RevReq_BaseCase!AQ783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR783-RevReq_BaseCase!AR783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS783-RevReq_BaseCase!AS783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT783-RevReq_BaseCase!AT783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU783-RevReq_BaseCase!AU783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV783-RevReq_BaseCase!AV783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW783-RevReq_BaseCase!AW783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX783-RevReq_BaseCase!AX783","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY783-RevReq_BaseCase!AY783","v":0}]
[{"$f":"+RevReq_BaseCase!A784","v":"Clause"},null,18,"Suspension Payment Liability","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O784-RevReq_BaseCase!O784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P784-RevReq_BaseCase!P784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q784-RevReq_BaseCase!Q784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R784-RevReq_BaseCase!R784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S784-RevReq_BaseCase!S784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T784-RevReq_BaseCase!T784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U784-RevReq_BaseCase!U784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V784-RevReq_BaseCase!V784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W784-RevReq_BaseCase!W784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X784-RevReq_BaseCase!X784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y784-RevReq_BaseCase!Y784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z784-RevReq_BaseCase!Z784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA784-RevReq_BaseCase!AA784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB784-RevReq_BaseCase!AB784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC784-RevReq_BaseCase!AC784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD784-RevReq_BaseCase!AD784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE784-RevReq_BaseCase!AE784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF784-RevReq_BaseCase!AF784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG784-RevReq_BaseCase!AG784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH784-RevReq_BaseCase!AH784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI784-RevReq_BaseCase!AI784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ784-RevReq_BaseCase!AJ784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK784-RevReq_BaseCase!AK784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL784-RevReq_BaseCase!AL784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM784-RevReq_BaseCase!AM784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN784-RevReq_BaseCase!AN784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO784-RevReq_BaseCase!AO784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP784-RevReq_BaseCase!AP784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ784-RevReq_BaseCase!AQ784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR784-RevReq_BaseCase!AR784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS784-RevReq_BaseCase!AS784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT784-RevReq_BaseCase!AT784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU784-RevReq_BaseCase!AU784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV784-RevReq_BaseCase!AV784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW784-RevReq_BaseCase!AW784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX784-RevReq_BaseCase!AX784","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY784-RevReq_BaseCase!AY784","v":0}]
[{"$f":"+RevReq_BaseCase!A785","v":"Clause"},null,19,"Deferred Interest","Capital",4,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O785-RevReq_BaseCase!O785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P785-RevReq_BaseCase!P785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q785-RevReq_BaseCase!Q785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R785-RevReq_BaseCase!R785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S785-RevReq_BaseCase!S785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T785-RevReq_BaseCase!T785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U785-RevReq_BaseCase!U785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V785-RevReq_BaseCase!V785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W785-RevReq_BaseCase!W785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X785-RevReq_BaseCase!X785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y785-RevReq_BaseCase!Y785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z785-RevReq_BaseCase!Z785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA785-RevReq_BaseCase!AA785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB785-RevReq_BaseCase!AB785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC785-RevReq_BaseCase!AC785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD785-RevReq_BaseCase!AD785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE785-RevReq_BaseCase!AE785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF785-RevReq_BaseCase!AF785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG785-RevReq_BaseCase!AG785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH785-RevReq_BaseCase!AH785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI785-RevReq_BaseCase!AI785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ785-RevReq_BaseCase!AJ785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK785-RevReq_BaseCase!AK785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL785-RevReq_BaseCase!AL785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM785-RevReq_BaseCase!AM785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN785-RevReq_BaseCase!AN785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO785-RevReq_BaseCase!AO785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP785-RevReq_BaseCase!AP785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ785-RevReq_BaseCase!AQ785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR785-RevReq_BaseCase!AR785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS785-RevReq_BaseCase!AS785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT785-RevReq_BaseCase!AT785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU785-RevReq_BaseCase!AU785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV785-RevReq_BaseCase!AV785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW785-RevReq_BaseCase!AW785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX785-RevReq_BaseCase!AX785","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY785-RevReq_BaseCase!AY785","v":0}]
[{"$f":"+RevReq_BaseCase!A786","v":"..."},null,20,0,"Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O786-RevReq_BaseCase!O786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P786-RevReq_BaseCase!P786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q786-RevReq_BaseCase!Q786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R786-RevReq_BaseCase!R786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S786-RevReq_BaseCase!S786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T786-RevReq_BaseCase!T786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U786-RevReq_BaseCase!U786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V786-RevReq_BaseCase!V786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W786-RevReq_BaseCase!W786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X786-RevReq_BaseCase!X786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y786-RevReq_BaseCase!Y786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z786-RevReq_BaseCase!Z786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA786-RevReq_BaseCase!AA786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB786-RevReq_BaseCase!AB786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC786-RevReq_BaseCase!AC786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD786-RevReq_BaseCase!AD786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE786-RevReq_BaseCase!AE786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF786-RevReq_BaseCase!AF786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG786-RevReq_BaseCase!AG786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH786-RevReq_BaseCase!AH786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI786-RevReq_BaseCase!AI786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ786-RevReq_BaseCase!AJ786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK786-RevReq_BaseCase!AK786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL786-RevReq_BaseCase!AL786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM786-RevReq_BaseCase!AM786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN786-RevReq_BaseCase!AN786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO786-RevReq_BaseCase!AO786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP786-RevReq_BaseCase!AP786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ786-RevReq_BaseCase!AQ786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR786-RevReq_BaseCase!AR786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS786-RevReq_BaseCase!AS786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT786-RevReq_BaseCase!AT786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU786-RevReq_BaseCase!AU786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV786-RevReq_BaseCase!AV786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW786-RevReq_BaseCase!AW786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX786-RevReq_BaseCase!AX786","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY786-RevReq_BaseCase!AY786","v":0}]
[{"$f":"+RevReq_BaseCase!A787","v":"Base"},null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O787-RevReq_BaseCase!O787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P787-RevReq_BaseCase!P787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q787-RevReq_BaseCase!Q787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R787-RevReq_BaseCase!R787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S787-RevReq_BaseCase!S787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T787-RevReq_BaseCase!T787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U787-RevReq_BaseCase!U787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V787-RevReq_BaseCase!V787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W787-RevReq_BaseCase!W787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X787-RevReq_BaseCase!X787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y787-RevReq_BaseCase!Y787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z787-RevReq_BaseCase!Z787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA787-RevReq_BaseCase!AA787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB787-RevReq_BaseCase!AB787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC787-RevReq_BaseCase!AC787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD787-RevReq_BaseCase!AD787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE787-RevReq_BaseCase!AE787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF787-RevReq_BaseCase!AF787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG787-RevReq_BaseCase!AG787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH787-RevReq_BaseCase!AH787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI787-RevReq_BaseCase!AI787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ787-RevReq_BaseCase!AJ787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK787-RevReq_BaseCase!AK787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL787-RevReq_BaseCase!AL787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM787-RevReq_BaseCase!AM787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN787-RevReq_BaseCase!AN787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO787-RevReq_BaseCase!AO787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP787-RevReq_BaseCase!AP787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ787-RevReq_BaseCase!AQ787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR787-RevReq_BaseCase!AR787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS787-RevReq_BaseCase!AS787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT787-RevReq_BaseCase!AT787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU787-RevReq_BaseCase!AU787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV787-RevReq_BaseCase!AV787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW787-RevReq_BaseCase!AW787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX787-RevReq_BaseCase!AX787","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY787-RevReq_BaseCase!AY787","v":0}]
[{"$f":"+RevReq_BaseCase!A788","v":"Clause"},null,22,"RAP: Gas Transport","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O788-RevReq_BaseCase!O788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P788-RevReq_BaseCase!P788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q788-RevReq_BaseCase!Q788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R788-RevReq_BaseCase!R788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S788-RevReq_BaseCase!S788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T788-RevReq_BaseCase!T788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U788-RevReq_BaseCase!U788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V788-RevReq_BaseCase!V788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W788-RevReq_BaseCase!W788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X788-RevReq_BaseCase!X788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y788-RevReq_BaseCase!Y788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z788-RevReq_BaseCase!Z788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA788-RevReq_BaseCase!AA788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB788-RevReq_BaseCase!AB788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC788-RevReq_BaseCase!AC788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD788-RevReq_BaseCase!AD788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE788-RevReq_BaseCase!AE788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF788-RevReq_BaseCase!AF788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG788-RevReq_BaseCase!AG788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH788-RevReq_BaseCase!AH788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI788-RevReq_BaseCase!AI788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ788-RevReq_BaseCase!AJ788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK788-RevReq_BaseCase!AK788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL788-RevReq_BaseCase!AL788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM788-RevReq_BaseCase!AM788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN788-RevReq_BaseCase!AN788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO788-RevReq_BaseCase!AO788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP788-RevReq_BaseCase!AP788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ788-RevReq_BaseCase!AQ788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR788-RevReq_BaseCase!AR788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS788-RevReq_BaseCase!AS788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT788-RevReq_BaseCase!AT788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU788-RevReq_BaseCase!AU788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV788-RevReq_BaseCase!AV788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW788-RevReq_BaseCase!AW788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX788-RevReq_BaseCase!AX788","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY788-RevReq_BaseCase!AY788","v":0}]
[{"$f":"+RevReq_BaseCase!A789","v":"Clause"},null,23,"RAP: Short Term PPA","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O789-RevReq_BaseCase!O789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P789-RevReq_BaseCase!P789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q789-RevReq_BaseCase!Q789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R789-RevReq_BaseCase!R789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S789-RevReq_BaseCase!S789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T789-RevReq_BaseCase!T789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U789-RevReq_BaseCase!U789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V789-RevReq_BaseCase!V789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W789-RevReq_BaseCase!W789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X789-RevReq_BaseCase!X789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y789-RevReq_BaseCase!Y789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z789-RevReq_BaseCase!Z789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA789-RevReq_BaseCase!AA789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB789-RevReq_BaseCase!AB789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC789-RevReq_BaseCase!AC789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD789-RevReq_BaseCase!AD789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE789-RevReq_BaseCase!AE789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF789-RevReq_BaseCase!AF789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG789-RevReq_BaseCase!AG789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH789-RevReq_BaseCase!AH789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI789-RevReq_BaseCase!AI789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ789-RevReq_BaseCase!AJ789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK789-RevReq_BaseCase!AK789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL789-RevReq_BaseCase!AL789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM789-RevReq_BaseCase!AM789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN789-RevReq_BaseCase!AN789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO789-RevReq_BaseCase!AO789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP789-RevReq_BaseCase!AP789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ789-RevReq_BaseCase!AQ789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR789-RevReq_BaseCase!AR789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS789-RevReq_BaseCase!AS789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT789-RevReq_BaseCase!AT789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU789-RevReq_BaseCase!AU789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV789-RevReq_BaseCase!AV789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW789-RevReq_BaseCase!AW789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX789-RevReq_BaseCase!AX789","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY789-RevReq_BaseCase!AY789","v":0}]
[{"$f":"+RevReq_BaseCase!A790","v":"Clause"},null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O790-RevReq_BaseCase!O790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P790-RevReq_BaseCase!P790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q790-RevReq_BaseCase!Q790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R790-RevReq_BaseCase!R790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S790-RevReq_BaseCase!S790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T790-RevReq_BaseCase!T790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U790-RevReq_BaseCase!U790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V790-RevReq_BaseCase!V790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W790-RevReq_BaseCase!W790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X790-RevReq_BaseCase!X790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y790-RevReq_BaseCase!Y790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z790-RevReq_BaseCase!Z790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA790-RevReq_BaseCase!AA790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB790-RevReq_BaseCase!AB790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC790-RevReq_BaseCase!AC790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD790-RevReq_BaseCase!AD790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE790-RevReq_BaseCase!AE790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF790-RevReq_BaseCase!AF790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG790-RevReq_BaseCase!AG790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH790-RevReq_BaseCase!AH790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI790-RevReq_BaseCase!AI790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ790-RevReq_BaseCase!AJ790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK790-RevReq_BaseCase!AK790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL790-RevReq_BaseCase!AL790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM790-RevReq_BaseCase!AM790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN790-RevReq_BaseCase!AN790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO790-RevReq_BaseCase!AO790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP790-RevReq_BaseCase!AP790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ790-RevReq_BaseCase!AQ790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR790-RevReq_BaseCase!AR790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS790-RevReq_BaseCase!AS790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT790-RevReq_BaseCase!AT790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU790-RevReq_BaseCase!AU790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV790-RevReq_BaseCase!AV790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW790-RevReq_BaseCase!AW790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX790-RevReq_BaseCase!AX790","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY790-RevReq_BaseCase!AY790","v":0}]
[{"$f":"+RevReq_BaseCase!A791","v":"Clause"},null,25,"RAP: Emmissions","Operating Expense",2,null,{"$f":"Assumptions!$E$32","v":1.8452306496877478E-2},null,null,0,0,null,null,{"$f":"+'RevReq_ExitCase_(2018)'!O791-RevReq_BaseCase!O791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!P791-RevReq_BaseCase!P791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Q791-RevReq_BaseCase!Q791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!R791-RevReq_BaseCase!R791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!S791-RevReq_BaseCase!S791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!T791-RevReq_BaseCase!T791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!U791-RevReq_BaseCase!U791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!V791-RevReq_BaseCase!V791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!W791-RevReq_BaseCase!W791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!X791-RevReq_BaseCase!X791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Y791-RevReq_BaseCase!Y791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!Z791-RevReq_BaseCase!Z791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AA791-RevReq_BaseCase!AA791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AB791-RevReq_BaseCase!AB791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AC791-RevReq_BaseCase!AC791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AD791-RevReq_BaseCase!AD791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AE791-RevReq_BaseCase!AE791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AF791-RevReq_BaseCase!AF791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AG791-RevReq_BaseCase!AG791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AH791-RevReq_BaseCase!AH791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AI791-RevReq_BaseCase!AI791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AJ791-RevReq_BaseCase!AJ791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AK791-RevReq_BaseCase!AK791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AL791-RevReq_BaseCase!AL791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AM791-RevReq_BaseCase!AM791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AN791-RevReq_BaseCase!AN791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AO791-RevReq_BaseCase!AO791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AP791-RevReq_BaseCase!AP791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AQ791-RevReq_BaseCase!AQ791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AR791-RevReq_BaseCase!AR791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AS791-RevReq_BaseCase!AS791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AT791-RevReq_BaseCase!AT791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AU791-RevReq_BaseCase!AU791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AV791-RevReq_BaseCase!AV791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AW791-RevReq_BaseCase!AW791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AX791-RevReq_BaseCase!AX791","v":0},{"$f":"+'RevReq_ExitCase_(2018)'!AY791-RevReq_BaseCase!AY791","v":0}]
[null,null,null,{"$f":"\"Total \"&D766","v":"Total Property Tax Expense"},null,null,null,null,null,null,-26910705.216598511,-92733067.298648089,null,null,null,{"$f":"SUM(P767:P791)","v":0},2.0190782379359007E-10,-1832959.3957481601,-1827268.0231958192,-1818371.9821237277,-1820411.5811113161,-1816975.3683818441,-1812308.9897161117,-1950234.9506169904,-1974586.5806837906,-2090086.0441398008,-2205881.3508883859,-2243581.2642624727,-2318306.8105462608,-2365073.0635773614,-2452073.8393765269,-2513858.1439511599,-2600206.4841060266,-2736796.5407307344,-2839747.903236852,-2882402.8956309501,-2948243.5768427188,-2997654.0111225238,-3083794.9480505511,-3177072.9116758299,-3277639.5980563243,-3363245.2491192198,-3403980.9108997039,-3506536.8185210344,-3519210.7491234937,-3545917.4181927089,-3556709.9710031333,-3558709.259178848,-3565404.8977825842,-3563030.3148466339,-3564785.4522084966]

{"sheet":"Input","index":9,"n_rows":238,"n_cols":55,"rows_kept":238,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"INPUTS",null,"CPVRR:",{"$f":"I90","v":-183180075.4809404}]
["SJRPP 000906",null,null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S2+1","v":1},{"$f":"T2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AJ2+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AZ2+1","v":34},35,36]
[null,null,null,"Year",null,null,null,"Data Entry:","$ dollars",null,null,null,null,null,null,null,null,null,{"$f":"Assumptions!$D$9","v":2016},{"$f":"S3+1","v":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]
[null,null,null,"BASE CASE","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Asset Type","Book Life","Tax Life","Inflation","Bonus Depreciation","Percent Subject ot Property Tax","Gross Cost","Allocated Reserve","Accumulated Tax Depreciation","Sum",null," Existing Capital \nGross Cost"]
[null,"Base",{"$f":"C4+1","v":1},"Existing Capital, Base","Capital","2016-01-01","2016-12-31","Coal Production",50.879798055429873,{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H5,lookups!$C$6:$C$37,0),1)","v":20},0,false,1,{"$f":"5431618+337966917","v":343398535},{"$f":"(2419044+194811257)-N5*RevReq_BaseCase!P203","v":190587082.39199731},{"$f":"+RevReq_BaseCase!O801","v":372844199.14406031},{"$f":"SUM(S5:BC5)","v":343398535},null,{"$f":"N5","v":343398535}]
[null,"Clause",{"$f":"C5+1","v":2},"Existing Capital, ECRC","Capital","2016-12-01","2017-07-01","Coal Production",50.879798055429873,{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H6,lookups!$C$6:$C$37,0),1)","v":20},0,false,1,55404128,{"$f":"11780421-N6*RevReq_BaseCase!P204","v":10550516.718626492},null,55404128,null,{"$f":"N6","v":55404128}]
[null,"Base",3,"Ongoing Capital, Base","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"+I5","v":50.879798055429873},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H7,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,147048660,null,0,2257200,1991000,2106800,3333000,3159000,3695540,3424800,3367300,9961300,4743300.0000000009,8842100,8811400,5469700,7049300,5882100,4459700,3441000,4399300.0000000009,6294100,5021300,2831400,3679400,3093280,4359300,4585300,4821300,4331800,2909300,4845300,2081300,2525940,2053399.9999999998,1803700,1937300,1684100,1797300]
[null,"Clause",4,"Ongoing Capital, ECRC","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"+I6","v":50.879798055429873},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H8,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,14000000,null,0,0,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
[null,"Base",5,"Operating Expense, Base","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H9,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H9,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,443839168.16480035,null,0,13265687.880000001,12347726.140000001,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12465463.3572,12465463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12465463.3572,12465463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12465463.3572,12465463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572,12265463.3572]
[null,"Clause",6,"Operating Expense, ECRC","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H10,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H10,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,5938044.9600000028,null,0,264600,157848,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997,162223.43999999997]
[null,"Base",7,"Equity Dismantlement Reserve","Capital","2016-12-01","2052-01-01","Coal Production",1,1,0,false,0,null,null,null,0,null,0]
[null,"...",8,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H12,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H12,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",9,"PPA Debt Service","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H13,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H13,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,25642642.755000003,null,0,17780977.6875,7861665.0675000027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",10,"PPA CCRA","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H14,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H14,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,75742130.655000016,null,0,25247376.885000005,25247376.885000005,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",11,"PPA OpEx","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H15,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H15,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,57695323.2258,null,0,20295431.82,18758361.209999997,18641530.195799999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",12,"PPA Property Taxes","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H16,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H16,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,12360448.977552492,null,0,2779218.8119311905,2664314.4335691459,2549410.0552071012,2434505.676845056,1933000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",13,"PPA Transmission Costs","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H17,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H17,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,3210135.4068749999,null,0,2227427.2734375,982708.13343749987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",14,"PPA Dismantlement Reserve","Capital","2016-12-01","2020-01-01","Coal Production",1,1,0,false,1,null,null,null,0,null,0]
[null,"...",15,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H19,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H19,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"...",16,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H20,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H20,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",17,"Regulatory Asset","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H21,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H21,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",18,"Suspension Payment Liability","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H22,lookups!$C$6:$C$37,0),1)","v":65},1,0,false,0,null,null,null,0,null,0]
[null,"Clause",19,"Deferred Interest","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H23,lookups!$C$6:$C$37,0),1)","v":65},1,0,false,0,null,null,null,0,null,0]
[null,"...",20,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H24,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H24,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Base",21,"RAP: Generation Capital / Fixed OM","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H25,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H25,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",22,"RAP: Gas Transport","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H26,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H26,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",23,"RAP: Short Term PPA","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H27,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H27,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",24,"RAP: Fuel, Start Up and VOM","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H28,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H28,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",25,"RAP: Emmissions","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H29,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H29,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,null,null,{"$f":"\"Total \"&D4","v":"Total BASE CASE"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5:N29)","v":398802663},{"$f":"SUM(O5:O29)","v":201137599.11062381},{"$f":"SUM(P5:P29)","v":372844199.14406031},1184279217.1450264,null,{"$f":"SUM(S5:S29)","v":398802663},{"$f":"SUM(T5:T29)","v":84117920.357868701},{"$f":"SUM(U5:U29)","v":70410999.869506657},61372803.93320711,18595192.474045057,17919686.797200002,16523226.7972,16252486.7972,16194986.7972,22988986.797200002,17770986.797200002,21669786.797200002,21639086.797200002,18297386.797200002,19876986.797200002,18709786.797200002,17287386.797200002,16268686.7972,17226986.797200002,19321786.797200002,18048986.797200002,15659086.7972,16507086.7972,15920966.7972,17186986.797200002,17412986.797200002,17648986.797200002,17159486.797200002,15736986.7972,17872986.797200002,15108986.7972,15353626.7972,14881086.7972,14631386.7972,14764986.7972,14511786.7972,14624986.7972]
[]
[null,null,null,"EXIT CASE","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Asset Type","Book Life","Tax Life","Inflation","Bonus Depreciation","Percent Subject ot Property Tax","Gross Cost","Allocated Reserve","Accumulated Tax Depreciation","Sum",null," Existing Capital \nGross Cost"]
[null,{"$f":"B5","v":"Base"},{"$f":"C32+1","v":1},"Existing Capital, Base","Capital","2016-01-01",{"$f":"G5","v":"2016-12-31"},"Coal Production",{"$f":"I5","v":50.879798055429873},{"$f":"J5","v":20},0,false,1,{"$f":"+N5","v":343398535},{"$f":"+O5","v":190587082.39199731},{"$f":"+P5","v":372844199.14406031},{"$f":"SUM(S33:BC33)","v":343398535},null,{"$f":"N33","v":343398535}]
[null,{"$f":"B6","v":"Clause"},2,"Existing Capital, ECRC","Capital","2016-12-01",{"$f":"G6","v":"2017-07-01"},"Coal Production",{"$f":"I6","v":50.879798055429873},20,0,false,1,{"$f":"+N6","v":55404128},10550516.718626492,{"$f":"+P6","v":0},55404128,null,{"$f":"N34","v":55404128}]
[null,"Base",3,"Ongoing Capital, Base","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"I7","v":50.879798055429873},20,0.02,true,1,null,null,null,2257200,null,0,2257200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",4,"Ongoing Capital, ECRC","Capital","2016-12-01","2017-07-01","Coal Production",{"$f":"I8","v":50.879798055429873},20,0.02,true,1,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]
[null,"Base",5,"Operating Expense, Base","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H37,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H37,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,13265687.880000001,null,0,13265687.880000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",6,"Operating Expense, ECRC","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H38,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H38,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,264600,null,0,264600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base",7,"Equity Dismantlement Reserve","Capital","2016-12-01","2018-01-01","Coal Production",1,1,0,false,0,null,null,null,0,null,0]
[null,"...",8,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H40,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H40,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",9,"PPA Debt Service","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H41,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H41,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,17780977.6875,null,0,17780977.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",10,"PPA CCRA","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H42,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H42,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,25247376.885000005,null,0,25247376.885000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",11,"PPA OpEx","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H43,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H43,lookups!$C$6:$C$37,0),1)","v":20},0.02,true,1,null,null,null,20295431.82,null,0,20295431.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",12,"PPA Property Taxes","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H44,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H44,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,2779218.8119311905,null,0,2779218.8119311905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",13,"PPA Transmission Costs","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H45,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H45,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,2227427.2734375,null,0,2227427.2734375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",14,"PPA Dismantlement Reserve","Capital","2016-12-01","2018-01-01","Coal Production",1,1,0,false,0,null,null,null,0,null,0]
[null,"...",15,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H47,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H47,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"...",16,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H48,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H48,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Clause",17,"Regulatory Asset","Capital","2016-12-01","2018-01-01","Regulatory Asset, PPA",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H49,lookups!$C$6:$C$37,0),1)","v":3.8333333333333335},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H49,lookups!$C$6:$C$37,0),1)","v":1},0,false,0,null,null,null,90400000,null,0,0,{"$f":"90400000","v":90400000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",18,"Suspension Payment Liability","Capital","2016-12-01","2018-01-01","Regulatory Asset, PPA",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H50,lookups!$C$6:$C$37,0),1)","v":3.8333333333333335},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H50,lookups!$C$6:$C$37,0),1)","v":1},0,false,0,null,null,null,0,null,0]
[null,"Clause",19,"Deferred Interest","Capital","2016-12-01","2018-01-01","Regulatory Asset, PPA",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H51,lookups!$C$6:$C$37,0),1)","v":3.8333333333333335},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H51,lookups!$C$6:$C$37,0),1)","v":1},0,false,0,null,null,null,0,null,0]
[null,"...",20,null,"Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H52,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H52,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,0,null,0]
[null,"Base",21,"RAP: Generation Capital / Fixed OM","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H53,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H53,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,677117516.79753983,null,0,{"$f":"+T125","v":0},{"$f":"+U125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[null,"Clause",22,"RAP: Gas Transport","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H54,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H54,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,302267890.1680426,null,0,{"$f":"+T126","v":0},0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,"Clause",23,"RAP: Short Term PPA","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H55,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H55,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,27810168.744477458,null,0,{"$f":"+T127","v":0},4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clause",24,"RAP: Fuel, Start Up and VOM","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H56,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H56,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,-159406085.00000137,null,0,{"$f":"+T128","v":0},{"$f":"+U128","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[null,"Clause",25,"RAP: Emmissions","Operating Expense","2016-12-01","2017-07-01","Coal Production",{"$f":"INDEX(lookups!$D$6:$D$37,MATCH($H57,lookups!$C$6:$C$37,0),1)","v":65},{"$f":"INDEX(lookups!$E$6:$E$37,MATCH($H57,lookups!$C$6:$C$37,0),1)","v":20},0,true,1,null,null,null,-312959999.99999917,null,0,{"$f":"+T129","v":0},-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,{"$f":"\"Total \"&D32","v":"Total EXIT CASE"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N33:N57)","v":398802663},201137599.11062381,{"$f":"SUM(P33:P57)","v":372844199.14406031},1108150074.0679286,null,{"$f":"SUM(S33:S57)","v":398802663},84117920.357868701,103943414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,{"$f":"SUM(AY33:AY57)","v":7628483.1871840209},7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[]
[]
[]
[]
[null,null,null,null,null,null,"Base Case","Exit Case","NET",null,null,null,"Shutdown Year",null,2018]
[null,null,null,"Item Title","Cash Flow Type",null,"CPVRR","CPVRR","CPVRR"]
[null,null,{"$f":"C64+1","v":1},{"$f":"D5","v":"Existing Capital, Base"},{"$f":"E5","v":"Capital"},null,{"$f":"RevReq_BaseCase!K10","v":149384045.82401848},{"$f":"'RevReq_ExitCase_(2021)'!K10","v":138583625.95867845},{"$f":"H65-G65","v":-10800419.865340024},null,null,null,"FPL Equity Share",null,0.2]
[null,null,{"$f":"C65+1","v":2},{"$f":"D6","v":"Existing Capital, ECRC"},"Capital",null,{"$f":"RevReq_BaseCase!K11","v":64987418.602239706},{"$f":"'RevReq_ExitCase_(2021)'!K11","v":56507860.045071453},-8479558.5571682528,null,null,null,"FPL PPA Share",null,0.3]
[null,null,3,"Ongoing Capital, Base","Capital",null,{"$f":"RevReq_BaseCase!K12","v":94841449.092788339},{"$f":"'RevReq_ExitCase_(2021)'!K12","v":2319626.6584419622},-92521822.434346378]
[null,null,4,"Ongoing Capital, ECRC","Capital",null,{"$f":"RevReq_BaseCase!K13","v":9160122.2118464932},{"$f":"'RevReq_ExitCase_(2021)'!K13","v":0},-9160122.2118464932]
[null,null,5,"Operating Expense, Base","Operating Expense",null,{"$f":"RevReq_BaseCase!K14","v":186551309.78674799},{"$f":"'RevReq_ExitCase_(2021)'!K14","v":0},-186551309.78674799,null,null,null,"Equity Portion Reg Asset"]
[null,null,6,"Operating Expense, ECRC","Operating Expense",null,{"$f":"RevReq_BaseCase!K15","v":2455706.135407229},{"$f":"'RevReq_ExitCase_(2021)'!K15","v":0},-2455706.135407229,null,null,null,"Start Amortization, book",null,"See ExitCase tabs for 2021 and 2018"]
[null,null,7,"Equity Dismantlement Reserve","Capital",null,{"$f":"RevReq_BaseCase!K16","v":-19020568.858602066},{"$f":"'RevReq_ExitCase_(2021)'!K16","v":-2115686.1896625469},16904882.66893952,null,null,null,"Amortization term, book",null,10]
[null,null,8,0,"Operating Expense",null,{"$f":"RevReq_BaseCase!K17","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K17","v":0},0]
[null,null,9,"PPA Debt Service","Operating Expense",null,{"$f":"RevReq_BaseCase!K18","v":7580751.880900708},{"$f":"'RevReq_ExitCase_(2021)'!K18","v":0},-7580751.880900708,null,null,null,"Start Amortization, tax",null,{"$f":"+O63","v":2018}]
[null,null,10,"PPA CCRA","Operating Expense",null,{"$f":"RevReq_BaseCase!K19","v":46981748.504457437},{"$f":"'RevReq_ExitCase_(2021)'!K19","v":0},-46981748.504457437,null,null,null,"Amortization term, tax",null,1]
[null,null,11,"PPA OpEx","Operating Expense",null,{"$f":"RevReq_BaseCase!K20","v":35838869.971061572},{"$f":"'RevReq_ExitCase_(2021)'!K20","v":0},-35838869.971061572]
[null,null,12,"PPA Property Taxes","Operating Expense",null,{"$f":"RevReq_BaseCase!K21","v":8381083.9794920143},{"$f":"'RevReq_ExitCase_(2021)'!K21","v":0},-8381083.9794920143]
[null,null,13,"PPA Transmission Costs","Operating Expense",null,{"$f":"RevReq_BaseCase!K22","v":947593.98511258815},{"$f":"'RevReq_ExitCase_(2021)'!K22","v":0},-947593.98511258815,null,null,null,"2018 Property Tax",null,{"$f":"SUM(RevReq_BaseCase!Q767:Q770)","v":1862709.2267043688}]
[null,null,14,"PPA Dismantlement Reserve","Capital",null,{"$f":"RevReq_BaseCase!K23","v":-6693928.3611435201},{"$f":"'RevReq_ExitCase_(2021)'!K23","v":-40096691.770010687},-33402763.408867165]
[null,null,15,0,"Operating Expense",null,{"$f":"RevReq_BaseCase!K24","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K24","v":0},0]
[null,null,16,0,"Operating Expense",null,{"$f":"RevReq_BaseCase!K25","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K25","v":0},0,null,null,null,"Fuel Inventory Cost to Recover",null,1293915]
[null,null,17,{"$f":"+D49","v":"Regulatory Asset"},"Operating Expense",null,{"$f":"RevReq_BaseCase!K26","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K26","v":92864692.028531402},92864692.028531402,null,null,null,"(included in the 2018 Fuel, Startup and VOM line item)"]
[null,null,18,{"$f":"+D50","v":"Suspension Payment Liability"},"Capital",null,{"$f":"RevReq_BaseCase!K27","v":-10246537.04288302},{"$f":"'RevReq_ExitCase_(2021)'!K27","v":-10775403.346510921},-528866.30362790078]
[null,null,19,"Deferred Interest","Capital",null,{"$f":"RevReq_BaseCase!K28","v":-12435146.404217727},{"$f":"'RevReq_ExitCase_(2021)'!K28","v":-12436140.154547261},-993.75032953359187]
[null,null,20,0,"Operating Expense",null,{"$f":"RevReq_BaseCase!K29","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K29","v":0},0]
[null,null,21,"RAP: Generation Capital / Fixed OM","Operating Expense",null,{"$f":"RevReq_BaseCase!K30","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K30","v":120770894.50511776},120770894.50511776]
[null,null,22,"RAP: Gas Transport","Operating Expense",null,{"$f":"RevReq_BaseCase!K31","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K31","v":77201706.620537803},77201706.620537803]
[null,null,23,"RAP: Short Term PPA","Operating Expense",null,{"$f":"RevReq_BaseCase!K32","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K32","v":15099899.313560523},15099899.313560523]
[null,null,24,"RAP: Fuel, Start Up and VOM","Operating Expense",null,{"$f":"RevReq_BaseCase!K33","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K33","v":-14075790.359567752},-14075790.359567752]
[null,null,25,"RAP: Emmissions","Operating Expense",null,{"$f":"RevReq_BaseCase!K34","v":0},{"$f":"'RevReq_ExitCase_(2021)'!K34","v":-48314749.483354375},-48314749.483354375]
[null,null,null,"Total",null,null,{"$f":"SUM(G65:G89)","v":558713919.3072263},{"$f":"SUM(H65:H89)","v":375533843.82628584},{"$f":"SUM(I65:I89)","v":-183180075.4809404}]
[]
[]
[]
[]
[]
[]
[null,null,null,"WORK SPACE"]
[]
[]
[]
[null,null,null,"Transaction Date","2018-01-01",{"$f":"YEARFRAC(E101,DATE(YEAR(E101),12,31))","v":1}]
[]
[null,null,null,"Pre-Retirement Operating Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S$3<YEAR($E101),1,IF(S$3=YEAR($E101),1-$F$101,0))","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Suspension Accrual Reversal Balance (Acct 3730200)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,18988355.75,9904471.125,820586.5,821567.5,823529.5,0]
[null,null,null,"Annual Accrual",null,null,"Book Expense = Tax Expense, no DTA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T106-S106","v":-9083884.625},{"$f":"+U106-T106","v":-9083884.625},{"$f":"+V106-U106","v":981},{"$f":"+W106-V106","v":1962},{"$f":"+X106-W106","v":-823529.5}]
[]
[null,null,null,"Deferred Interest Amortization Balance (Acct 3730250)",null,null,"DTA on Opening Balance",null,null,null,null,null,null,null,null,null,null,null,15684317.0499999,12382355.529999901,9080394.0099998992,5778432.4899998996,2476470.9699999001,0]
[null,null,null,"Annual Accrual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T109-S109","v":-3301961.5199999996},{"$f":"+U109-T109","v":-3301961.5200000014},{"$f":"+V109-U109","v":-3301961.5199999996},{"$f":"+W109-V109","v":-3301961.5199999996},{"$f":"+X109-W109","v":-2476470.9699999001}]
[]
[]
[null,null,null,"Dismantlement Reserve"]
[null,null,null,"PPA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,38484875,1438404]
[null,null,null,"20% Ownership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(11109095+4327119+4266539+1395979)","v":21098732},958937,958937,958937,958937,{"$f":"+W115","v":958937}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+RevReq_BaseCase!P5","v":1.0372634638406533},{"$f":"+RevReq_BaseCase!Q5","v":0.96426797832426303},{"$f":"+RevReq_BaseCase!R5","v":0.89658864525512649},{"$f":"+RevReq_BaseCase!S5","v":0.83332627026889028},{"$f":"+RevReq_BaseCase!T5","v":0.77468248514354721},{"$f":"+RevReq_BaseCase!U5","v":0.72016564723747001},{"$f":"+RevReq_BaseCase!V5","v":0.66948533032195934},{"$f":"+RevReq_BaseCase!W5","v":0.62224713224890627},{"$f":"+RevReq_BaseCase!X5","v":0.57845764856121307},{"$f":"+RevReq_BaseCase!Y5","v":0.53774976827875298},{"$f":"+RevReq_BaseCase!Z5","v":0.49990662929794705},{"$f":"+RevReq_BaseCase!AA5","v":0.46463373039596167},{"$f":"+RevReq_BaseCase!AB5","v":0.43193599648372677},{"$f":"+RevReq_BaseCase!AC5","v":0.40153930473234439},{"$f":"+RevReq_BaseCase!AD5","v":0.37328172358288042},{"$f":"+RevReq_BaseCase!AE5","v":0.34694334812186939},{"$f":"+RevReq_BaseCase!AF5","v":0.32252785579452331},{"$f":"+RevReq_BaseCase!AG5","v":0.29983055829297139},{"$f":"+RevReq_BaseCase!AH5","v":0.27873054085457827},{"$f":"+RevReq_BaseCase!AI5","v":0.25906359984548133},{"$f":"+RevReq_BaseCase!AJ5","v":0.24083248122463896},{"$f":"+RevReq_BaseCase!AK5","v":0.22388434364152429},{"$f":"+RevReq_BaseCase!AL5","v":0.20812889969373477},{"$f":"+RevReq_BaseCase!AM5","v":0.19344353805372519},{"$f":"+RevReq_BaseCase!AN5","v":0.17983030913697892},{"$f":"+RevReq_BaseCase!AO5","v":0.1671750858657263},{"$f":"+RevReq_BaseCase!AP5","v":0.15541045037588744},{"$f":"+RevReq_BaseCase!AQ5","v":0.14444484843514271},{"$f":"+RevReq_BaseCase!AR5","v":0.13427981109465426},{"$f":"+RevReq_BaseCase!AS5","v":0.12483011933590812},{"$f":"+RevReq_BaseCase!AT5","v":0.1160454320451261},{"$f":"+RevReq_BaseCase!AU5","v":0.10785738541267118},{"$f":"+RevReq_BaseCase!AV5","v":0.10026712267886696},{"$f":"+RevReq_BaseCase!AW5","v":9.3211010556518398E-2},{"$f":"+RevReq_BaseCase!AX5","v":8.6651459190606489E-2},{"$f":"+RevReq_BaseCase!AY5","v":8.0537421127074169E-2}]
[null,null,null,null,null,"System Impacts","CPVRR ex impacts"]
[null,"In Use-->",1,{"$f":"CHOOSE($C$124,D131,D138,D145,D152,D159,D166,D173,D180,D187,D194,D201,D208)","v":"Base CO2, Base Fuel"}]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T125:BC125,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($C$124,T132,T139,T146,T153,T160,T167,T174,T181,T188,T195,T202,T209)","v":0},{"$f":"CHOOSE($C$124,U132,U139,U146,U153,U160,U167,U174,U181,U188,U195,U202,U209)","v":0},{"$f":"CHOOSE($C$124,V132,V139,V146,V153,V160,V167,V174,V181,V188,V195,V202,V209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224,31363201.395468224]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T126:BC126,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($C$124,T133,T140,T147,T154,T161,T168,T175,T182,T189,T196,T203,T210)","v":0},0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T127:BC127,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($C$124,T134,T141,T148,T155,T162,T169,T176,T183,T190,T197,T204,T211)","v":0},4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T128:BC128,RevReq_BaseCase!$P$5:$AY$5)","v":-14075790.359567752},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($C$124,T135,T142,T149,T156,T163,T170,T177,T184,T191,T198,T205,T212)","v":0},8863914.9999999404,10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T129:BC129,RevReq_BaseCase!$P$5:$AY$5)","v":-48314749.483354375},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($C$124,T136,T143,T150,T157,T164,T171,T178,T185,T192,T199,T206,T213)","v":0},-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T130:BC130,RevReq_BaseCase!$P$5:$AY$5)","v":150681960.59629396},{"$f":"SUM($I$65:$I$84)","v":-333862036.07723439},{"$f":"+F130+G130","v":-183180075.48094043},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T125:T129)","v":0},{"$f":"SUM(U125:U129)","v":13543414.99999994},9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9055281.7917160559,9015281.7917156853,18523773.480149299,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[null,null,1,"Base CO2, Base Fuel"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T132:BC132,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX132","v":31363201.395468224},{"$f":"+AY132","v":31363201.395468224},31363201.395468224,31363201.395468224,31363201.395468224]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T133:BC133,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,{"$f":"+AX133","v":10795281.791715816},10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T134:BC134,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AX134","v":0},0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T135:BC135,RevReq_BaseCase!$P$5:$AY$5)","v":-14075790.359567752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-739999.99999976042,-740000.00000013702,-849999.99999987357,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,{"$f":"+AX135","v":-10700000.000000088},-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T136:BC136,RevReq_BaseCase!$P$5:$AY$5)","v":-48314749.483354375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,{"$f":"+AX136","v":-23829999.999999925},-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T137:BC137,RevReq_BaseCase!$P$5:$AY$5)","v":150681960.59629396},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F137+G137","v":-183180075.48094043},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T132:T136)","v":0},{"$f":"SUM(U132:U136)","v":13543414.99999994},{"$f":"SUM(V132:V136)","v":9999999.9999999981},{"$f":"SUM(W132:W136)","v":480000.00000029808},{"$f":"SUM(X132:X136)","v":70000.000000038592},{"$f":"SUM(Y132:Y136)","v":-919999.99999994424},{"$f":"SUM(Z132:Z136)","v":-670000.00000012899},{"$f":"SUM(AA132:AA136)","v":-2109999.9999998235},{"$f":"SUM(AB132:AB136)","v":8775281.7917155102},{"$f":"SUM(AC132:AC136)","v":9895281.7917158343},{"$f":"SUM(AD132:AD136)","v":20967458.847759977},{"$f":"SUM(AE132:AE136)","v":9055281.7917160559},{"$f":"SUM(AF132:AF136)","v":9015281.7917156853},{"$f":"SUM(AG132:AG136)","v":18523773.480149299},{"$f":"SUM(AH132:AH136)","v":7625281.7917158641},{"$f":"SUM(AI132:AI136)","v":5865281.7917159507},{"$f":"SUM(AJ132:AJ136)","v":27452865.644500174},{"$f":"SUM(AK132:AK136)","v":39557940.903618693},{"$f":"SUM(AL132:AL136)","v":36524036.426902525},{"$f":"SUM(AM132:AM136)","v":35129137.456274793},{"$f":"SUM(AN132:AN136)","v":34034322.436194658},{"$f":"SUM(AO132:AO136)","v":31333215.5620341},{"$f":"SUM(AP132:AP136)","v":28840180.783326507},{"$f":"SUM(AQ132:AQ136)","v":28415189.632180259},{"$f":"SUM(AR132:AR136)","v":26036126.379224628},{"$f":"SUM(AS132:AS136)","v":24220899.617190585},{"$f":"SUM(AT132:AT136)","v":17975162.610006765},{"$f":"SUM(AU132:AU136)","v":16414534.884296335},{"$f":"SUM(AV132:AV136)","v":15256321.811184902},{"$f":"SUM(AW132:AW136)","v":17752319.361815948},{"$f":"SUM(AX132:AX136)","v":7628483.1871840209},{"$f":"SUM(AY132:AY136)","v":7628483.1871840209},{"$f":"SUM(AZ132:AZ136)","v":7628483.1871840209},{"$f":"SUM(BA132:BA136)","v":7628483.1871840209},{"$f":"SUM(BB132:BB136)","v":7628483.1871840209},{"$f":"SUM(BC132:BC136)","v":7628483.1871840209}]
[null,null,2,"Low CO2, High Fuel"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T139:BC139,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX139","v":31363201.395468224},{"$f":"+AY139","v":31363201.395468224},31363201.395468224,31363201.395468224,31363201.395468224]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T140:BC140,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,{"$f":"+AX140","v":10795281.791715816},10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T141:BC141,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AX141","v":0},0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T142:BC142,RevReq_BaseCase!$P$5:$AY$5)","v":69172362.313219056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"15110000.0000001+$O$80","v":16403915.000000101},26289999.999999963,7050000.000000054,7550000.0000001602,1569999.9999998582,1699999.9999999104,1690000.0000000971,4150000.0000002403,3640000.0000000931,3549999.999999919,6420000.0000000512,5450000.000000109,3720000.0000002193,5869999.9999999758,4480000.0000005867,2550000.0000001821,220000.00000035414,2589999.9999999325,2010000.0000007227,-210000.00000010742,-200000.00000006679,670000.00000025041,549999.99999988347,-1549999.9999995567,-1280000.000000193,-210000.00000010742,-4799999.9999996061,-3879999.9999997821,-3729999.9999998547,-3500000.0000002133,{"$f":"+AX142","v":-3500000.0000002133},-3500000.0000002133,-3500000.0000002133,-3500000.0000002133,-3500000.0000002133]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T143:BC143,RevReq_BaseCase!$P$5:$AY$5)","v":-5847180.116178629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-419999.99999999994,-630000.00000000012,-530000,-659999.99999999988,-319999.99999999994,-299999.99999999994,-390000,-429999.99999999994,-480000,-470000,-530000,-570000,-570000.00000000012,-560000,-539999.99999999988,-520000,-570000.00000000012,-560000,-530000,-500000,-449999.99999999994,-429999.99999999994,-409999.99999999994,-349999.99999999988,-349999.99999999988,-250000,-240000,-219999.99999999997,-219999.99999999997,-199999.99999999994,{"$f":"+AX143","v":-199999.99999999994},-199999.99999999994,-199999.99999999994,-199999.99999999994,-199999.99999999994]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T144:BC144,RevReq_BaseCase!$P$5:$AY$5)","v":276397682.63625646},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F144+G144","v":-57464353.440977931},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T139:T143)","v":0},{"$f":"SUM(U139:U143)","v":20803415.000000101},25659999.999999963,6520000.000000054,6890000.0000001602,1249999.9999998582,1399999.9999999104,1300000.0000000971,14515281.791716056,13955281.791715909,26287458.847759835,16685281.791715868,15675281.791715924,24523773.480149392,16105281.791715791,14735281.791716402,38632865.64450033,49257940.903619103,50334036.426902659,50439137.456275813,46474322.436194919,46363215.562034383,46480180.783327051,46355189.632179588,42616126.379224852,44420899.617190279,45215162.610007122,41404534.884296186,39276321.811185919,39932319.361815661,38458483.18718382,{"$f":"SUM(AY139:AY143)","v":38458483.18718382},{"$f":"SUM(AZ139:AZ143)","v":38458483.18718382},{"$f":"SUM(BA139:BA143)","v":38458483.18718382},{"$f":"SUM(BB139:BB143)","v":38458483.18718382},{"$f":"SUM(BC139:BC143)","v":38458483.18718382}]
[null,null,3,"High CO2, Low Fuel"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T146:BC146,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX146","v":31363201.395468224},{"$f":"+AY146","v":31363201.395468224},31363201.395468224,31363201.395468224,31363201.395468224]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T147:BC147,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,{"$f":"+AX147","v":10795281.791715816},10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T148:BC148,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AX148","v":0},0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T149:BC149,RevReq_BaseCase!$P$5:$AY$5)","v":-50943570.805648722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3909999.99999995+$O$80","v":5203914.9999999497},6249999.9999998007,-1910000.0000001173,-1429999.9999997048,-2619999.9999999087,-3229999.9999999437,-4359999.9999999991,-3909999.9999999683,-3729999.9999998547,-4430000.0000000922,-2409999.9999999255,-5290000.0000003474,-1509999.9999998489,-5419999.9999999022,-4960000.0000000363,-6080000.0000000121,-7519999.9999999814,-9209999.9999998808,-8500000.0000003558,-9439999.9999998547,-10269999.999999825,-11130000.00000011,-9700000.0000007842,-9280000.0000002999,-9530000.0000005122,-14290000.000000063,-13519999.999999855,-16419999.999999704,-15030000.00000057,-14710000.000000037,{"$f":"+AX149","v":-14710000.000000037},-14710000.000000037,-14710000.000000037,-14710000.000000037,-14710000.000000037]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T150:BC150,RevReq_BaseCase!$P$5:$AY$5)","v":-137953288.91623357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90000.000000000073,-139999.99999999991,-150000.00000000003,-160000.00000000003,-130000,-130000,-140000,-130000,-140000,-139999.99999999991,-7900000.0000000913,-11610000.000000127,-23630000.000000108,-13320000.000000164,-14690000.000000054,-11250000,-15160000.000000309,-19490000.000000235,-20200000.000000272,-22990000.000000235,-26440000.000000056,-26899999.999999635,-29539999.999999963,-29810000.000000399,-29970000.000000253,-41360000.000000581,-42619999.999999888,-53019999.999999531,-46680000.000000291,-53459999.999999128,{"$f":"+AX150","v":-53459999.999999128},-53459999.999999128,-53459999.999999128,-53459999.999999128,-53459999.999999128]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T151:BC151,RevReq_BaseCase!$P$5:$AY$5)","v":24175640.717333805},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F151+G151","v":-309686395.35990059},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T146:T150)","v":0},9933414.9999999497,6109999.9999998007,-2060000.0000001173,-1589999.9999997048,-2749999.9999999087,-3359999.9999999437,-4499999.9999999991,6755281.7917158473,6925281.7917159609,18637458.847759824,485281.7917157989,-6104718.2082846584,-3766226.5198507831,-7944718.2082842505,-8854718.2082842737,19272865.64450014,26927940.903618459,19604036.426902611,20259137.456274461,14754322.43619493,10303215.562034566,8210180.7833270505,6975189.6321789622,5426126.3792237155,6550899.6171897054,-9974837.389993418,-9695465.1157039516,-26063678.18881353,-17827680.638185348,-26011516.81281513,{"$f":"SUM(AY146:AY150)","v":-26011516.81281513},-26011516.81281513,-26011516.81281513,-26011516.81281513,-26011516.81281513]
[null,null,4,"Low CO2, Base Fuel","<-- Staff's 1st Set of Int., No. 25c"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T153:BC153,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX153","v":31363201.395468224},31363201.395468224,{"$f":"+AZ153","v":31363201.395468224},{"$f":"+BA153","v":31363201.395468224},{"$f":"+BB153","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T154:BC154,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T155:BC155,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T156:BC156,RevReq_BaseCase!$P$5:$AY$5)","v":-11361708.837205552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-899999.99999989197,-679999.99999986473,-1760000.0000000335,209999.99999988006,-430000.00000009919,-4510000.0000002543,-3809999.9999997607,-5390000.0000001425,-5170000.0000003288,-5139999.999999851,-7580000.0000000764,-5140000.000000583,-5409999.999999485,-9099999.9999993835,-7300000.0000001108,-5499999.9999997793,-8149999.9999995939,-8400000.0000003967,-7540000.0000000419,-10710000.000000037,-10710000.000000037,-10710000.000000037,-10710000.000000037,-10710000.000000037,-10710000.000000037]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T157:BC157,RevReq_BaseCase!$P$5:$AY$5)","v":-2073355.8371270059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-160000.00000000003,-150000.00000000003,-160000.00000000003,-159999.99999999991,-150000.00000000003,-170000.00000000003,-160000.00000000003,-159999.99999999991,-170000.00000000003,-160000.00000000003,-170000.00000000003,-150000.00000000003,-150000.00000000003,-159999.99999999991,-150000.00000000003,-159999.99999999991,-159999.99999999991,-150000.00000000003,-160000.00000000003,-150000.00000000003,-150000.00000000003,-150000.00000000003,-150000.00000000003,-150000.00000000003,-150000.00000000003]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T158:BC158,RevReq_BaseCase!$P$5:$AY$5)","v":199637435.76488355},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F158+G158","v":-134224600.31235084},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T153:T157)","v":0},13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9735281.7917159237,9965281.7917159516,19453773.480149139,10845281.791715696,10215281.791715717,31922865.644499898,45637940.903618984,42754036.426902585,43619137.456274763,41884322.436195172,39263215.562034376,40950180.783326216,40655189.632180221,35256126.379225031,38600899.617190361,40015162.61000745,38134534.884296194,34826321.811185308,36182319.361815467,31298483.187183999,{"$f":"SUM(AY153:AY157)","v":31298483.187183999},31298483.187183999,31298483.187183999,31298483.187183999,31298483.187183999]
[null,null,5,"Base CO2 -10%, Base Fuel","<-- Staff's 1st Set of Int., No. 25d"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T160:BC160,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX160","v":31363201.395468224},{"$f":"+AY160","v":31363201.395468224},{"$f":"+AZ160","v":31363201.395468224},{"$f":"+BA160","v":31363201.395468224},{"$f":"+BB160","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T161:BC161,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T162:BC162,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T163:BC163,RevReq_BaseCase!$P$5:$AY$5)","v":-14238745.772845749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-830000.00000012619,-689999.99999990535,-939999.99999987695,-769999.99999972596,-1660000.000000366,-4789999.9999996228,-4810000.0000000307,-5420000.000000108,-5909999.9999999683,-4929999.9999997513,-6610000.0000000354,-6820000.0000003986,-6119999.9999995921,-6990000.0000001937,-7840000.0000000391,-11950000.000000365,-11810000.000000045,-10480000.000000438,-8010000.0000005448,-10800000.000000367,-10800000.000000367,-10800000.000000367,-10800000.000000367,-10800000.000000367,-10800000.000000367]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T164:BC164,RevReq_BaseCase!$P$5:$AY$5)","v":-44052248.114070244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-920000.00000000175,-969999.99999999884,-1849999.9999999944,-2120000.0000000047,-3050000.0000000112,-4379999.9999999953,-5040000.0000000773,-5820000.0000000503,-6959999.9999999227,-7460000.0000000363,-8720000.0000000279,-9529999.9999999721,-10319999.999999937,-11040000.000000192,-10799999.999999955,-14870000.000000346,-15700000.000000272,-18840000.000000145,-15430000.000000291,-21400000.000000089,-21400000.000000089,-21400000.000000089,-21400000.000000089,-21400000.000000089,-21400000.000000089]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T165:BC165,RevReq_BaseCase!$P$5:$AY$5)","v":154781506.55230013},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F165+G165","v":-179080529.52493426},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T160:T164)","v":0},13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,9045281.7917156871,9135281.7917159125,18583773.480149299,7905281.7917160848,6085281.7917154394,27432865.644500531,39757940.903618641,37064036.42690257,36089137.456275195,34794322.436195232,31683215.562034383,29890180.783326432,29775189.63218018,26486126.379224025,27410899.61719048,18855162.610006515,18934534.884295475,14056321.811185118,20442319.361814678,9958483.1871835813,{"$f":"SUM(AY160:AY164)","v":9958483.1871835813},9958483.1871835813,9958483.1871835813,9958483.1871835813,9958483.1871835813]
[null,null,6,"Base CO2 +10%, Base Fuel","<-- Staff's 1st Set of Int., No. 25e"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T167:BC167,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX167","v":31363201.395468224},{"$f":"+AY167","v":31363201.395468224},{"$f":"+AZ167","v":31363201.395468224},{"$f":"+BA167","v":31363201.395468224},{"$f":"+BB167","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T168:BC168,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T169:BC169,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T170:BC170,RevReq_BaseCase!$P$5:$AY$5)","v":-15439344.120633572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-820000.00000012817,-769999.99999967625,-1299999.9999997413,-889999.99999994377,-1489999.9999999239,-4770000.0000001239,-4660000.0000000251,-5140000.0000003278,-6020000.0000007637,-5119999.999999457,-6709999.9999996386,-7290000.0000000698,-6310000.0000000307,-6010000.0000001825,-8220000.0000005104,-11359999.999999786,-13449999.999999747,-10480000.000000885,-8010000.0000001471,-12349999.999999994,-12349999.999999994,-12349999.999999994,-12349999.999999994,-12349999.999999994,-12349999.999999994]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T171:BC171,RevReq_BaseCase!$P$5:$AY$5)","v":-51715474.861969918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1069999.9999999932,-1120000.0000000047,-2209999.9999999795,-2470000.0000000275,-3629999.9999999953,-5199999.999999932,-6049999.9999999544,-7000000,-8220000.000000027,-8789999.9999999627,-10409999.999999855,-11349999.999999909,-12500000,-12879999.999999654,-14650000.000000091,-17799999.999999728,-19349999.999999911,-20899999.999999635,-18599999.999999911,-24309999.999999944,-24309999.999999944,-24309999.999999944,-24309999.999999944,-24309999.999999944,-24309999.999999944]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T172:BC172,RevReq_BaseCase!$P$5:$AY$5)","v":145917681.45661256},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F172+G172","v":-187944354.62062183},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T167:T171)","v":0},13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,8905281.7917156946,8905281.791716136,17863773.480149448,7435281.7917158436,5675281.7917158967,26632865.644500095,38897940.903618768,36164036.426902398,34719137.456274301,33274322.436195605,29893215.562034961,27600180.78332682,27405189.632179677,25626126.379224572,23180899.617189869,16515162.610007714,13644534.884296134,11996321.811185181,17272319.361815453,5498483.1871840991,{"$f":"SUM(AY167:AY171)","v":5498483.1871840991},5498483.1871840991,5498483.1871840991,5498483.1871840991,5498483.1871840991]
[null,null,7,"Base CO2/Fuel, No 10% GRM","<-- Staff's 1st Set of Int., No. 16 b"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T174:BC174,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX174","v":31363201.395468224},{"$f":"+AY174","v":31363201.395468224},{"$f":"+AZ174","v":31363201.395468224},{"$f":"+BA174","v":31363201.395468224},{"$f":"+BB174","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T175:BC175,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T176:BC176,RevReq_BaseCase!$P$5:$AY$5)","v":12058687.088490997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,11190506.085961023,0,0,4525557.9415757665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T177:BC177,RevReq_BaseCase!$P$5:$AY$5)","v":-13957538.01483346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-1979999.9999999257,-739999.99999976042,-740000.00000013702,-679999.99999989313,-889999.99999997928,-1549999.9999998691,-4449999.999999932,-4560000.0000000447,-5430000.000000177,-6210000.0000001788,-5080000.0000004321,-6330000.0000004387,-6980000.0000004442,-6469999.9999995232,-6559999.9999997113,-8289999.9999999283,-11390000.000000512,-12559999.999999661,-9490000.000000691,-8719999.9999997076,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088,-10700000.000000088]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T178:BC178,RevReq_BaseCase!$P$5:$AY$5)","v":-48314749.483354375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-1000000,-1039999.9999999921,-2000000,-2279999.9999999725,-3379999.9999999953,-4700000.0000000456,-5490000.0000000093,-6350000.0000000224,-7620000.0000001183,-8069999.9999999367,-9349999.9999999087,-10419999.999999845,-11329999.999999927,-11920000.000000073,-13539999.999999963,-16309999.999999946,-17469999.999999799,-18630000.000000108,-17409999.999999855,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925,-23829999.999999925]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T179:BC179,RevReq_BaseCase!$P$5:$AY$5)","v":147759000.71595871},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F179+G179","v":-186103035.36127567},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T174:T178)","v":0},13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,19845787.877676912,9055281.7917160559,9015281.7917156853,12640839.733291687,7625281.7917158641,5865281.7917159507,27452865.644500174,39557940.903618693,36524036.426902525,35129137.456274793,34034322.436194658,31333215.5620341,28840180.783326507,28415189.632180259,26036126.379224628,24220899.617190585,17975162.610006765,16414534.884296335,15256321.811184902,17752319.361815948,7628483.1871840209,{"$f":"SUM(AY174:AY178)","v":7628483.1871840209},7628483.1871840209,7628483.1871840209,7628483.1871840209,7628483.1871840209]
[null,null,8,"Low CO2, Low Fuel","<-- Staff's 3rd Set of Int, No. 59 (Relating to Staff's 1st Set No. 25)"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T181:BC181,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX181","v":31363201.395468224},{"$f":"+AY181","v":31363201.395468224},{"$f":"+AZ181","v":31363201.395468224},{"$f":"+BA181","v":31363201.395468224},{"$f":"+BB181","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T182:BC182,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T183:BC183,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T184:BC184,RevReq_BaseCase!$P$5:$AY$5)","v":-48698943.654299997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3909999.99999995+$O$80","v":5203914.9999999497},6249999.9999998007,-1910000.0000001173,-1429999.9999997048,-2619999.9999999087,-3229999.9999999437,-4359999.9999999991,-3909999.9999999683,-3729999.9999998547,-4430000.0000000922,-2490000.0000002012,-4969999.9999998854,-4390000.0000000214,-4190000.0000000973,-4049999.9999998552,-6459999.999999837,-6479999.9999998901,-7809999.9999999739,-7550000.0000001034,-6370000.0000003455,-9699999.9999996908,-8539999.999999892,-8959999.9999994896,-12520000.000000771,-11120000.000000034,-10810000.000000216,-16740000.000000186,-13439999.99999992,-12619999.99999967,-14330000.000000034,-14330000.000000034,-14330000.000000034,-14330000.000000034,-14330000.000000034,-14330000.000000034]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T185:BC185,RevReq_BaseCase!$P$5:$AY$5)","v":-1668805.9849000457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90000.000000000073,-139999.99999999991,-150000.00000000003,-160000.00000000003,-130000,-130000,-140000,-130000,-140000,-139999.99999999991,-120000,-120000,-130000,-120000,-130000,-140000,-130000,-130000,-130000,-140000,-130000,-140000,-130000,-140000,-140000,-120000,-139999.99999999991,-140000,-130000,-130000,-130000,-130000,-130000,-130000,-130000]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T186:BC186,RevReq_BaseCase!$P$5:$AY$5)","v":162704750.80001602},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F186+G186","v":-171157285.27721837},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T181:T185)","v":0},9933414.9999999497,6109999.9999998007,-2060000.0000001173,-1589999.9999997048,-2749999.9999999087,-3359999.9999999437,-4499999.9999999991,6755281.7917158473,6925281.7917159609,18637458.847759824,8185281.7917156145,5705281.7917159302,16853773.48014915,6485281.7917157188,6615281.7917159609,30002865.644500315,42997940.903618857,40364036.426902756,41279137.456274986,40674322.436194681,37183215.562034756,37560180.783326909,37125189.632180214,31856126.379223641,34790899.617190436,34745162.61000701,29564534.884295605,29796321.811185785,31132319.36181584,27698483.187184002,27698483.187184002,27698483.187184002,27698483.187184002,27698483.187184002,27698483.187184002]
[null,null,9,"Base CO2, Low Fuel","<-- Staff's 3rd Set of Int, No. 59 (Relating to Staff's 1st Set No. 25)"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T188:BC188,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX188","v":31363201.395468224},{"$f":"+AY188","v":31363201.395468224},{"$f":"+AZ188","v":31363201.395468224},{"$f":"+BA188","v":31363201.395468224},{"$f":"+BB188","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T189:BC189,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T190:BC190,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T191:BC191,RevReq_BaseCase!$P$5:$AY$5)","v":-47894600.881224692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3909999.99999995+$O$80","v":5203914.9999999497},6249999.9999998007,-1910000.0000001173,-1429999.9999997048,-2619999.9999999087,-3229999.9999999437,-4359999.9999999991,-3909999.9999999683,-3729999.9999998547,-4430000.0000000922,-2910000.0000000536,-4370000.0000002887,-4490000.0000000726,-3949999.9999998393,-4409999.9999997122,-5469999.999999892,-6999999.9999996237,-8849999.9999997448,-8000000.0000000428,-8210000.0000000363,-8710000.0000002701,-9249999.9999999069,-8879999.9999998175,-10429999.999999894,-10049999.999999529,-13859999.999999203,-13259999.999999778,-19070000.000000108,-14110000.000000725,-11300000.000000438,-11300000.000000438,-11300000.000000438,-11300000.000000438,-11300000.000000438,-11300000.000000438]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T192:BC192,RevReq_BaseCase!$P$5:$AY$5)","v":-44484288.636173151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90000.000000000073,-139999.99999999991,-150000.00000000003,-160000.00000000003,-130000,-130000,-140000,-130000,-140000,-139999.99999999991,-909999.99999999662,-969999.99999999884,-1909999.9999999965,-2370000.0000000047,-3230000.0000000182,-3300000.000000068,-4490000.0000000093,-6500000,-7379999.9999998817,-8040000.0000001909,-9620000.0000001173,-8950000.0000000447,-10680000.000000063,-12740000.000000009,-12329999.999999927,-16819999.999999709,-16720000.000000255,-22550000.000000183,-18129999.999999654,-18980000.000000019,-18980000.000000019,-18980000.000000019,-18980000.000000019,-18980000.000000019,-18980000.000000019]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T193:BC193,RevReq_BaseCase!$P$5:$AY$5)","v":120693610.92181824},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F193+G193","v":-213168425.15541613},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T188:T192)","v":0},9933414.9999999497,6109999.9999998007,-2060000.0000001173,-1589999.9999997048,-2749999.9999999087,-3359999.9999999437,-4499999.9999999991,6755281.7917158473,6925281.7917159609,18637458.847759824,6975281.7917157654,5455281.7917155279,14973773.480149101,4475281.7917159712,3155281.7917160853,27832865.644500192,38117940.903619118,32954036.42690298,33579137.456275165,30934322.436194796,28683215.562034063,28040180.783326849,26655189.632179823,21346126.379224509,23670899.617191017,14995162.610008314,16464534.88429576,1756321.8111854121,11642319.361815136,11878483.187183578,11878483.187183578,11878483.187183578,11878483.187183578,11878483.187183578,11878483.187183578]
[null,null,10,"Base CO2, High Fuel","<-- Staff's 3rd Set of Int, No. 59 (Relating to Staff's 1st Set No. 25)"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T195:BC195,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX195","v":31363201.395468224},{"$f":"+AY195","v":31363201.395468224},{"$f":"+AZ195","v":31363201.395468224},{"$f":"+BA195","v":31363201.395468224},{"$f":"+BB195","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T196:BC196,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T197:BC197,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T198:BC198,RevReq_BaseCase!$P$5:$AY$5)","v":53775595.234602228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"14420000.0000001+$O$80","v":15713915.000000101},26399999.999999657,7020000.0000002375,7700000.0000001453,2049999.9999999616,1409999.9999997977,1850000.0000002005,4030000.0000003991,3270000.0000000172,3180000.0000000848,4000000.0000002133,4369999.9999998556,3469999.9999997714,3339999.9999998896,2039999.9999999353,-330000.00000036776,-1620000.0000004026,-2519999.9999998966,-3170000.0000001439,-2790000.0000002193,-3330000.0000004955,-4320000.0000006892,-2729999.9999994212,-3010000.0000005453,-5379999.9999997392,-8559999.9999996405,-7790000.0000002831,-6749999.9999996023,-4030000.0000000722,-5029999.9999996312,-5029999.9999996312,-5029999.9999996312,-5029999.9999996312,-5029999.9999996312,-5029999.9999996312]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T199:BC199,RevReq_BaseCase!$P$5:$AY$5)","v":-54925939.608679377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-419999.99999999994,-630000.00000000012,-530000,-659999.99999999988,-319999.99999999994,-299999.99999999994,-390000,-429999.99999999994,-480000,-470000,-2349999.9999999944,-2539999.9999999921,-3709999.9999999795,-3310000.0000000023,-3810000.0000000023,-5960000.0000000363,-5949999.999999932,-8779999.9999999721,-8130000.000000109,-8690000.000000054,-11340000.000000145,-10769999.999999981,-14120000.000000117,-11950000.000000045,-12289999.999999963,-16170000.000000073,-16690000.000000054,-19079999.999999925,-16549999.999999728,-23490000.000000235,-23490000.000000235,-23490000.000000235,-23490000.000000235,-23490000.000000235,-23490000.000000235]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T200:BC200,RevReq_BaseCase!$P$5:$AY$5)","v":211922156.06513891},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F200+G200","v":-121939880.01209548},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T195:T199)","v":0},20113415.000000101,25769999.999999657,6490000.0000002375,7040000.0000001453,1729999.9999999616,1109999.9999997977,1460000.0000002005,14395281.791716214,13585281.791715832,25917458.847760003,12445281.791716034,12625281.791715678,21133773.480148964,10825281.791715704,9025281.7917157486,30312865.644499749,42037940.90361841,37004036.42690286,37659137.456274837,35704322.436194755,32343215.562033806,31150180.783326123,29365189.632180169,29556126.379223824,28380899.617190771,20945162.61000751,21964534.884295456,17546321.811186172,23302319.36181571,13638483.187184174,{"$f":"SUM(AY195:AY199)","v":13638483.187184174},13638483.187184174,13638483.187184174,13638483.187184174,13638483.187184174]
[null,null,11,"High CO2, Base Fuel","<-- Staff's 3rd Set of Int, No. 59 (Relating to Staff's 1st Set No. 25)"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T202:BC202,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX202","v":31363201.395468224},{"$f":"+AY202","v":31363201.395468224},{"$f":"+AZ202","v":31363201.395468224},{"$f":"+BA202","v":31363201.395468224},{"$f":"+BB202","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T203:BC203,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T204:BC204,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T205:BC205,RevReq_BaseCase!$P$5:$AY$5)","v":-18483104.137865722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7569999.99999994+$O$80","v":8863914.9999999404},10219999.999999998,680000.00000029814,270000.00000003865,-779999.99999994424,-530000.00000012899,-1959999.9999998233,-1860000.000000305,-739999.99999998068,-2079999.9999999416,-610000.00000024098,-1719999.9999999846,799999.99999979825,-2510000.0000000051,-2510000.0000001187,-3559999.9999999739,-4739999.9999999665,-6430000.0000002058,-6240000.0000002226,-7550000.000000068,-9979999.9999994915,-9509999.9999998622,-8030000.0000001146,-6680000.0000006175,-7490000.0000000093,-11889999.99999956,-10530000.000000371,-10350000.000000037,-9079999.9999994859,-13510000.000000332,-13510000.000000332,-13510000.000000332,-13510000.000000332,-13510000.000000332,-13510000.000000332]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T206:BC206,RevReq_BaseCase!$P$5:$AY$5)","v":-132870540.42100093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-140000.00000000012,-219999.99999999997,-200000.00000000006,-200000.00000000006,-140000,-140000,-150000.00000000003,-159999.99999999991,-159999.99999999991,-160000.00000000003,-7460000.0000000363,-11380000.00000011,-16019999.999999981,-12870000.000000117,-14920000.000000073,-11849999.999999909,-14930000.000000291,-19079999.999999925,-20819999.999999709,-22780000.000000201,-26940000.000000056,-27599999.999999456,-30039999.999999963,-29659999.999999855,-28699999.999999817,-40039999.999999963,-40390000.000000328,-47989999.999999784,-41849999.999998547,-52920000.000000075,-52920000.000000075,-52920000.000000075,-52920000.000000075,-52920000.000000075,-52920000.000000075]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T207:BC207,RevReq_BaseCase!$P$5:$AY$5)","v":61718855.88034939},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F207+G207","v":-272143180.19688499},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T202:T206)","v":0},13543414.99999994,9999999.9999999981,480000.00000029808,70000.000000038592,-919999.99999994424,-670000.00000012899,-2109999.9999998235,8775281.7917155102,9895281.7917158343,20967458.847759977,2725281.7917155391,-2304718.2082842793,6153773.4801489897,-4584718.2082843073,-6634718.2082843762,21192865.64450027,29937940.903618492,22794036.426902592,21899137.456275158,16854322.436194755,10093215.562034901,9130180.7833274826,8145189.6321796328,8176126.379223939,9860899.6171906479,-6254837.3899922967,-4475465.115704909,-14963678.188814119,-7047680.6381825209,-24271516.81281637,{"$f":"SUM(AY202:AY206)","v":-24271516.81281637},-24271516.81281637,-24271516.81281637,-24271516.81281637,-24271516.81281637]
[null,null,12,"High CO2, High Fuel","<-- Staff's 3rd Set of Int, No. 59 (Relating to Staff's 1st Set No. 25)"]
[null,null,null,"RAP: Generation Capital / Fixed OM",null,{"$f":"SUMPRODUCT(T209:BC209,RevReq_BaseCase!$P$5:$AY$5)","v":120770894.50511776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25807583.852784332,38812659.11190293,37508754.635186911,38163855.664559275,36389040.644479208,36217933.770318635,35444898.991610982,35419907.840463892,33720844.587508596,35255617.825474657,34879880.818291411,35649253.092579976,32581040.019469887,33087037.570099697,31363201.395468224,{"$f":"+AX209","v":31363201.395468224},{"$f":"+AY209","v":31363201.395468224},{"$f":"+AZ209","v":31363201.395468224},{"$f":"+BA209","v":31363201.395468224},{"$f":"+BB209","v":31363201.395468224}]
[null,null,null,"RAP: Gas Transport",null,{"$f":"SUMPRODUCT(T210:BC210,RevReq_BaseCase!$P$5:$AY$5)","v":77201706.620537803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816,10795281.791715816]
[null,null,null,"RAP: Short Term PPA",null,{"$f":"SUMPRODUCT(T211:BC211,RevReq_BaseCase!$P$5:$AY$5)","v":15099899.313560523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4819500,0,0,0,0,0,0,0,0,12412177.056044104,0,0,10578491.688433355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAP: Fuel, Start Up and VOM",null,{"$f":"SUMPRODUCT(T212:BC212,RevReq_BaseCase!$P$5:$AY$5)","v":43644012.843047448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"14420000.0000001+$O$80","v":15713915.000000101},26399999.999999657,7020000.0000002375,7700000.0000001453,2049999.9999999616,1409999.9999997977,1850000.0000002005,4030000.0000003991,3270000.0000000172,3180000.0000000848,1470000.0000000556,549999.99999979825,2909999.9999996414,939999.99999989825,1010000.0000000619,-1660000.0000000962,-2799999.9999993718,-3409999.9999996983,-3639999.9999998868,-3969999.9999996154,-5879999.9999996684,-6349999.9999999236,-6320000.0000003623,-5080000.0000000689,-5770000.0000002515,-9539999.9999999348,-9349999.9999994896,-6540000.0000002477,-9080000.0000001974,-7229999.9999998193,-7229999.9999998193,-7229999.9999998193,-7229999.9999998193,-7229999.9999998193,-7229999.9999998193]
[null,null,null,"RAP: Emmissions",null,{"$f":"SUMPRODUCT(T213:BC213,RevReq_BaseCase!$P$5:$AY$5)","v":-134556767.01413423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-419999.99999999994,-630000.00000000012,-530000,-659999.99999999988,-319999.99999999994,-299999.99999999994,-390000,-429999.99999999994,-480000,-470000,-10410000.000000082,-12149999.999999864,-14789999.999999963,-13750000,-14889999.999999873,-12889999.999999873,-15549999.999999728,-19230000.000000019,-21730000.000000019,-23429999.999999836,-26049999.999999728,-27720000.000000253,-30569999.999999709,-30659999.999999855,-28859999.999999672,-39119999.999999888,-40130000.000000112,-47139999.999999419,-43829999.999999925,-47750000,-47750000,-47750000,-47750000,-47750000,-47750000]
[null,null,null,null,null,{"$f":"SUMPRODUCT(T214:BC214,RevReq_BaseCase!$P$5:$AY$5)","v":122159746.26812921},{"$f":"+$G$130","v":-333862036.07723439},{"$f":"+F214+G214","v":-211702289.80910516},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T209:T213)","v":0},20113415.000000101,25769999.999999657,6490000.0000002375,7040000.0000001453,1729999.9999999616,1109999.9999997977,1460000.0000002005,14395281.791716214,13585281.791715832,25917458.847760003,1855281.7917157896,-804718.20828424953,9493773.4801488519,-2014718.2082842868,-3084718.2082839962,22052865.644500181,31257940.903619643,25664036.426903006,23589137.456275184,19784322.436195575,15083215.562035058,12170180.783326618,9325189.6321796328,8776126.3792244904,11420899.617190547,-2984837.3899925947,-3035465.1157038137,-10303678.188813962,-9027680.638184607,-12821516.812815785,{"$f":"SUM(AY209:AY213)","v":-12821516.812815785},-12821516.812815785,-12821516.812815785,-12821516.812815785,-12821516.812815785]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPVRR Favorable (Unfavorable)"]
[null,null,null,"CO2 Sensitivities","CPVRR ($MMs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Base","High"]
[null,null,null,"Exhibit SRB-1 (Amend v1)",{"$f":"-$H$137/10^6","v":183.18007548094045},null,null,null,null,null,null,null,null,null,null,null,null,null,"$ Millions","Fuel","Fuel","Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENV1","Low CO2",{"$f":"-H186/10^6","v":171.15728527721836},{"$f":"-H158/10^6","v":134.22460031235084},{"$f":"-H144/10^6","v":57.464353440977931}]
[null,null,null,"25 c. CO2 at $0 cost",{"$f":"-H158/10^6","v":134.22460031235084},null,null,null,null,null,null,null,null,null,null,null,null,"ENV2","Base CO2",{"$f":"-H193/10^6","v":213.16842515541614},{"$f":"-H137/10^6","v":183.18007548094045},{"$f":"-H200/10^6","v":121.93988001209549}]
[null,null,null,"25 d. CO2 = Base CO2 -10%",{"$f":"-H165/10^6","v":179.08052952493426},null,null,null,null,null,null,null,null,null,null,null,null,"ENV3","High CO2",{"$f":"-H151/10^6","v":309.68639535990059},{"$f":"-H207/10^6","v":272.143180196885},{"$f":"-H214/10^6","v":211.70228980910517}]
[null,null,null,"25 e. CO2 = Base CO2 +10%",{"$f":"-H172/10^6","v":187.94435462062182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C180","v":8},{"$f":"+C152","v":4},{"$f":"+C138","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C187","v":9},{"$f":"+C131","v":1},{"$f":"+C194","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C145","v":3},{"$f":"+C201","v":11},{"$f":"+C208","v":12}]

{"sheet":"lookups","index":10,"n_rows":101,"n_cols":73,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,"LOOKUP TABLES"]
["SJRPP 000907"]
[]
[null,null,"DEPRECIABLE LIFE"]
[null,null,"Capital Class","Book","Tax"]
[null,null,"Solar",30,5]
[null,null,"Oil / Gas Production",50,20]
[null,null,"Coal Production",65,20]
[null,null,"Combined Cycle Production",40,20]
[null,null,"Combustion Turbine Production",40,15]
[null,null,"Gas Turbine Production",40,20]
[null,null,"Nuclear Production",20,15]
[null,null,"Transmission, Substation",44,15]
[null,null,"Transmission, Lines",55,15]
[null,null,"Transmission, Clearing",65,20]
[null,null,"Transmission, Easements",100,67]
[null,null,"Distribution, Substation",51,20]
[null,null,"Distribution, Lines",57,20]
[null,null,"Distribution, Clearing",65,20]
[null,null,"Communications",7,7]
[null,null,"Fiber Optics",20,7]
[null,null,"Real, Office Buildings",55,39]
[null,null,"Real, Stores",7,7]
[null,null,"Real, Office Furniture",7,7]
[null,null,"Automobiles",6,5]
[null,null,"Light Trucks",9,5]
[null,null,"Heavy Trucks",13,5]
[null,null,"Information, Mainframe",5,5]
[null,null,"Information, PC",3,5]
[null,null,"Office Access",5,7]
[null,null,"Office Equipment",7,7]
[null,null,"Office, Duplicating",7,5]
[null,null,"Regulatory Asset, PPA",{"$f":"46/12","v":3.8333333333333335},1]
[null,null,"Regulatory Asset, Equity",10,1]
[null,null,"user 3",30,20]
[null,null,"user 4",30,20]
[null,null,"user 5",30,20]
[]
[]
[]
[null,null,"TAX DEPRECIATION SCHEDULES"]
[]
[null,null,"LIFE","sum",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68]
[null,null,1,{"$f":"SUM(F44:BU44)","v":1},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,1,null,0.2,0.32,0.192,0.1152,0.1152,{"$f":"1-SUM(F45:J45)","v":5.7600000000000096E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,1,null,0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,{"$f":"1-SUM(F46:L46)","v":4.4599999999999862E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,1,null,0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,{"$f":"1-SUM(F47:O47)","v":3.2800000000000051E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,1.0000000000000004,null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.9000000000000004E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,1.0000000000000002,null,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,1,null,{"$f":"(12.5-6)*0.00214","v":1.391E-2},{"$f":"0.02564","v":2.564E-2},2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,{"$f":"1-SUM(F50:AR50)","v":1.1770000000000058E-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]
[null,null,67,1,null,7.463E-3,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"1-SUM(F51:BT51)","v":7.4870000000007986E-3}]
[null,null,"custom 1",0]
[null,null,"custom 2",0]
[null,null,"custom 3",0]
[null,null,"custom 4",0]
[null,null,"custom 5",0]
[null,null,"custom 6",0]
[null,null,"custom 7",0]
[null,null,"custom 8",0]
[null,null,"custom 9",0]
[null,null,"custom 10",0]
[]
[]
[null,null,"INFLATION TABLES"]
[]
[null,null,"RATE","mean",null,2016,{"$f":"F66+1","v":2017},{"$f":"G66+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS66+1","v":2082},2083]
[null,null,0,{"$f":"AVERAGE(F67:BU67)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CPI",{"$f":"GEOMEAN(F68:AI68)","v":2.3909606537658116E-2},null,1.9889970376639976E-2,2.4896265560165887E-2,2.6315789473684292E-2,2.485207100591702E-2,2.7179258836106834E-2,2.2617171657428159E-2,2.5733981827551711E-2,2.6752479477383018E-2,2.5008882049153192E-2,2.3157185705149352E-2,2.2586228217954973E-2,2.2481123447476881E-2,2.2672150926990264E-2,2.2449002678200713E-2,2.2442337024249248E-2,2.3276267921592542E-2,2.2938981787790746E-2,2.3324753877036253E-2,2.3617153357492038E-2,2.3405834161624783E-2,2.3272126273209182E-2,2.357972716057688E-2,2.3927550309389201E-2,2.4418955480042248E-2,2.428993627116105E-2,2.4473051350969222E-2,2.45558317223602E-2,2.4731013724477169E-2,2.4923279263480813E-2,2.4894668178026658E-2,{"$f":"AI68","v":2.4894668178026658E-2},{"$f":"AJ68","v":2.4894668178026658E-2},2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2]
[null,null,0.01,0.01,null,{"$f":"$C69","v":0.01},{"$f":"$C69","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$C69","v":0.01},0.01,0.01]
[null,null,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$C72","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,0.03,0.03,null,0.03,{"$f":"$C73","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[null,null,"custom 1",{"$f":"GEOMEAN(F76:AI76)","v":0.01},null,0.01,{"$f":"F76","v":0.01},{"$f":"G76","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BS76","v":0.01},0.01]
[null,null,"custom 2",0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"custom 3",0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[]
[]
[]
[null,null,"MODEL LOOKUPS"]
[]
[null,null,"Cash Flow Type","Code","Definition"]
[null,null,"Operating Savings",1,"Savings or Revenues that flow through the income statement"]
[null,null,"Operating Expense",2,"Expenses that flow through the income statement"]
[null,null,"Land",3,"Land is capitalized and does not depreciate"]
[null,null,"Capital",4,"Capital that starts depreciating when spent"]
[null,null,"AFUDC Capital",5,"Capital that earns AFUDC until COD"]
[null,null,"CWIP Capital",6,"Capital that goes into rate base when spent, but does not start deprecating until COD"]
[]
[]
[]
[null,null,"Denomination","factor"]
[null,null,"$ dollars",1]
[null,null,"$ thousands",{"$f":"10^3","v":1000}]
[null,null,"$ millions",{"$f":"10^6","v":1000000}]
[null,null,"$ billions",{"$f":"10^9","v":1000000000}]